{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表"],"not_rendered":{"external_links":1,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"南昌市新建区退役军人事务局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,null,"2021年1月14日"]
[]
[]
[{"$nulls":5},"编制单位：",null,"  南昌市新建区退役军人事务局（本级）"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":101,"n_cols":41,"rows_kept":101,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
[{"$error":"#REF!"},null,null,"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    一般公共预算拨款收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    专项收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    政府性基金预算拨款收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    预算内投资收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["二、事业收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["三、事业单位经营收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["四、其他收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["五、附属单位上缴收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["六、上级补助收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
["本年收入合计",{"$error":"#REF!"},"本年支出合计",{"$error":"#REF!"}]
["七、用事业基金弥补收支差额",{"$error":"#REF!"},"结转下年",{"$error":"#REF!"}]
["八、上年结转（结余）",{"$error":"#REF!"}]
["    财政拨款结转（结余）",{"$error":"#REF!"}]
["    其他资金结转（结余）",{"$error":"#REF!"}]
["收入总计",{"$error":"#REF!"},"支出总计",{"$error":"#REF!"}]
{"$rows_empty":25}
[{"$nulls":28},"0"]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：南昌市新建区退役军人事务局",{"$nulls":13},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["合计",null,{"v":45400138.96,"d":"45,400,138.96"},{"v":45400138.96,"d":"45,400,138.96"},{"v":45400138.96,"d":"45,400,138.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":45400138.96,"d":"45,400,138.96"},{"v":45400138.96,"d":"45,400,138.96"},{"v":45400138.96,"d":"45,400,138.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  28","  退役军人管理事务",{"v":45400138.96,"d":"45,400,138.96"},{"v":45400138.96,"d":"45,400,138.96"},{"v":45400138.96,"d":"45,400,138.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082801","    行政运行",{"v":45400138.96,"d":"45,400,138.96"},{"v":45400138.96,"d":"45,400,138.96"},{"v":45400138.96,"d":"45,400,138.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["部门支出总表"]
["填报单位：南昌市新建区退役军人事务局",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":45400138.96,"d":"45,400,138.96"},{"v":5510138.96,"d":"5,510,138.96"},{"v":39890000,"d":"39,890,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":45149919.22,"d":"45,149,919.22"},{"v":5259919.22,"d":"5,259,919.22"},{"v":39890000,"d":"39,890,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位养老支出",{"v":152970.88,"d":"152,970.88"},{"v":152970.88,"d":"152,970.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":152970.88,"d":"152,970.88"},{"v":152970.88,"d":"152,970.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":15000000,"d":"15,000,000.00"},{"v":0,"d":"0.00"},{"v":15000000,"d":"15,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080804","    优抚事业单位支出",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080805","    义务兵优待",{"v":14500000,"d":"14,500,000.00"},{"v":0,"d":"0.00"},{"v":14500000,"d":"14,500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  09","  退役安置",{"v":7000000,"d":"7,000,000.00"},{"v":0,"d":"0.00"},{"v":7000000,"d":"7,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080901","    退役士兵安置",{"v":7000000,"d":"7,000,000.00"},{"v":0,"d":"0.00"},{"v":7000000,"d":"7,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  27","  财政对其他社会保险基金的补助",{"v":3823.38,"d":"3,823.38"},{"v":3823.38,"d":"3,823.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082701","    财政对失业保险基金的补助",{"v":1911.24,"d":"1,911.24"},{"v":1911.24,"d":"1,911.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082702","    财政对工伤保险基金的补助",{"v":1912.14,"d":"1,912.14"},{"v":1912.14,"d":"1,912.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  28","  退役军人管理事务",{"v":22993124.96,"d":"22,993,124.96"},{"v":5103124.96,"d":"5,103,124.96"},{"v":17890000,"d":"17,890,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082801","    行政运行",{"v":2633124.96,"d":"2,633,124.96"},{"v":2633124.96,"d":"2,633,124.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082803","    机关服务",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082804","    拥军优属",{"v":17890000,"d":"17,890,000.00"},{"v":0,"d":"0.00"},{"v":17890000,"d":"17,890,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082850","    事业运行",{"v":2070000,"d":"2,070,000.00"},{"v":2070000,"d":"2,070,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":129069.18,"d":"129,069.18"},{"v":129069.18,"d":"129,069.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":129069.18,"d":"129,069.18"},{"v":129069.18,"d":"129,069.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":129069.18,"d":"129,069.18"},{"v":129069.18,"d":"129,069.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":121150.56,"d":"121,150.56"},{"v":121150.56,"d":"121,150.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":121150.56,"d":"121,150.56"},{"v":121150.56,"d":"121,150.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":121150.56,"d":"121,150.56"},{"v":121150.56,"d":"121,150.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":86,"n_cols":33,"rows_kept":86,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
[{"$error":"#REF!"},{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":45400138.96,"d":"45,400,138.96"},"一、本年支出",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    一般公共预算拨款收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    专项收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    政府性基金预算拨款收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    预算内投资收入",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["二、上年结转",null,"二、结转下年",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
["收入总计",{"v":45400138.96,"d":"45,400,138.96"},"支出总计",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"flags":["formulas_cached_only"]}
["一般公共预算支出表"]
["填报单位：南昌市新建区退役军人事务局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2021年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":45400138.96,"d":"45,400,138.96"},{"v":5510138.96,"d":"5,510,138.96"},{"v":39890000,"d":"39,890,000.00"}]
["208","社会保障和就业支出",{"v":45149919.22,"d":"45,149,919.22"},{"v":5259919.22,"d":"5,259,919.22"},{"v":39890000,"d":"39,890,000.00"}]
["  05","  行政事业单位养老支出",{"v":152970.88,"d":"152,970.88"},{"v":152970.88,"d":"152,970.88"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":152970.88,"d":"152,970.88"},{"v":152970.88,"d":"152,970.88"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":15000000,"d":"15,000,000.00"},{"v":0,"d":"0.00"},{"v":15000000,"d":"15,000,000.00"}]
["    2080805","    义务兵优待",{"v":14500000,"d":"14,500,000.00"},{"v":0,"d":"0.00"},{"v":14500000,"d":"14,500,000.00"}]
["    2080804","    优抚事业单位支出",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["  09","  退役安置",{"v":7000000,"d":"7,000,000.00"},{"v":0,"d":"0.00"},{"v":7000000,"d":"7,000,000.00"}]
["    2080901","    退役士兵安置",{"v":7000000,"d":"7,000,000.00"},{"v":0,"d":"0.00"},{"v":7000000,"d":"7,000,000.00"}]
["  27","  财政对其他社会保险基金的补助",{"v":3823.38,"d":"3,823.38"},{"v":3823.38,"d":"3,823.38"},{"v":0,"d":"0.00"}]
["    2082702","    财政对工伤保险基金的补助",{"v":1912.14,"d":"1,912.14"},{"v":1912.14,"d":"1,912.14"},{"v":0,"d":"0.00"}]
["    2082701","    财政对失业保险基金的补助",{"v":1911.24,"d":"1,911.24"},{"v":1911.24,"d":"1,911.24"},{"v":0,"d":"0.00"}]
["  28","  退役军人管理事务",{"v":22993124.96,"d":"22,993,124.96"},{"v":5103124.96,"d":"5,103,124.96"},{"v":17890000,"d":"17,890,000.00"}]
["    2082801","    行政运行",{"v":2633124.96,"d":"2,633,124.96"},{"v":2633124.96,"d":"2,633,124.96"},{"v":0,"d":"0.00"}]
["    2082850","    事业运行",{"v":2070000,"d":"2,070,000.00"},{"v":2070000,"d":"2,070,000.00"},{"v":0,"d":"0.00"}]
["    2082803","    机关服务",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"}]
["    2082804","    拥军优属",{"v":17890000,"d":"17,890,000.00"},{"v":0,"d":"0.00"},{"v":17890000,"d":"17,890,000.00"}]
["210","卫生健康支出",{"v":129069.18,"d":"129,069.18"},{"v":129069.18,"d":"129,069.18"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":129069.18,"d":"129,069.18"},{"v":129069.18,"d":"129,069.18"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":129069.18,"d":"129,069.18"},{"v":129069.18,"d":"129,069.18"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":121150.56,"d":"121,150.56"},{"v":121150.56,"d":"121,150.56"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":121150.56,"d":"121,150.56"},{"v":121150.56,"d":"121,150.56"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":121150.56,"d":"121,150.56"},{"v":121150.56,"d":"121,150.56"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":37,"n_cols":5,"rows_kept":37,"flags":["formulas_cached_only"]}
["一般公共预算基本支出表"]
["填报单位：南昌市新建区退役军人事务局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2021年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":5510138.96,"d":"5,510,138.96"},{"v":1821722,"d":"1,821,722.00"},{"v":3688416.96,"d":"3,688,416.96"}]
["301","工资福利支出",{"v":2069802,"d":"2,069,802.00"},{"v":1819802,"d":"1,819,802.00"},{"v":250000,"d":"250,000.00"}]
["  301301029916","  政府性奖励",{"v":456000,"d":"456,000.00"},{"v":456000,"d":"456,000.00"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",{"v":521196,"d":"521,196.00"},{"v":521196,"d":"521,196.00"},{"v":0,"d":"0.00"}]
["  3013010201","  公务员统一津补贴(工资福利支出)",{"v":219960,"d":"219,960.00"},{"v":219960,"d":"219,960.00"},{"v":0,"d":"0.00"}]
["  301301029999","  其他津补贴",{"v":720,"d":"720.00"},{"v":720,"d":"720.00"},{"v":0,"d":"0.00"}]
["  3013010301","  年终一次性奖金(工资福利支出)",{"v":27220,"d":"27,220.00"},{"v":27220,"d":"27,220.00"},{"v":0,"d":"0.00"}]
["  30130106","  伙食补助费(工资福利支出)",{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"}]
["  3013010701","  在职绩效工资",{"v":187692,"d":"187,692.00"},{"v":187692,"d":"187,692.00"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":152970.88,"d":"152,970.88"},{"v":152970.88,"d":"152,970.88"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":62144.42,"d":"62,144.42"},{"v":62144.42,"d":"62,144.42"},{"v":0,"d":"0.00"}]
["  30130111","  公务员医疗补助缴费",{"v":66924.76,"d":"66,924.76"},{"v":66924.76,"d":"66,924.76"},{"v":0,"d":"0.00"}]
["  3013011202","  失业保险(工资福利支出)",{"v":1911.24,"d":"1,911.24"},{"v":1911.24,"d":"1,911.24"},{"v":0,"d":"0.00"}]
["  3013011204","  工伤保险(工资福利支出)",{"v":1912.14,"d":"1,912.14"},{"v":1912.14,"d":"1,912.14"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":121150.56,"d":"121,150.56"},{"v":121150.56,"d":"121,150.56"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":3438416.96,"d":"3,438,416.96"},{"v":0,"d":"0.00"},{"v":3438416.96,"d":"3,438,416.96"}]
["  3013020101","  办公费(商品和服务支出)",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["  30130202","  印刷费(商品和服务支出)",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["  30130205","  水费(商品和服务支出)",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["  30130206","  电费(商品和服务支出)",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["  3013020702","  邮电费(商品和服务支出)",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["  30130208","  取暖费(商品和服务支出)",{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"}]
["  30130211","  差旅费(商品和服务支出)",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  30130213","  维修(护)费(商品和服务支出)",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
["  30130226","  劳务费(商品和服务支出)",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["  30130228","  工会经费(商品和服务支出)",{"v":18576.96,"d":"18,576.96"},{"v":0,"d":"0.00"},{"v":18576.96,"d":"18,576.96"}]
["  3013022901","  在职福利费(商品和服务支出)",{"v":1440,"d":"1,440.00"},{"v":0,"d":"0.00"},{"v":1440,"d":"1,440.00"}]
["  30130239","  其他交通费用(商品和服务支出)",{"v":202800,"d":"202,800.00"},{"v":0,"d":"0.00"},{"v":202800,"d":"202,800.00"}]
["  3013029905","  降温费(商品和服务支出)",{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"}]
["  3013029999","  其他商品和服务支出(商品和服务支出)",{"v":2495000,"d":"2,495,000.00"},{"v":0,"d":"0.00"},{"v":2495000,"d":"2,495,000.00"}]
["303","对个人和家庭的补助",{"v":1920,"d":"1,920.00"},{"v":1920,"d":"1,920.00"},{"v":0,"d":"0.00"}]
["  3013039902","  独生子女保健费",{"v":1920,"d":"1,920.00"},{"v":1920,"d":"1,920.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":6,"n_cols":7,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["",{"$nulls":5},"单位：元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["308001","退役军人事务局",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,null,"无"]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2021年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,null,"无"]