{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["收支预算总表"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":25,"n_cols":4,"rows_kept":25,"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01表"]
["收  支  预  算  总  表"]
["2019-03-27",null,null,"单位：万元"]
["收                    入",null,"支                        出"]
["项                    目","金  额","项             目","金  额"]
["一、预算内资金",{"v":3416.64,"d":"3,416.64"},"一、基本支出",{"v":5791.17,"d":"5,791.17"}]
["   1、一般公共预算资金",{"v":3416.64,"d":"3,416.64"},"   工资福利支出",{"v":4319.58,"d":"4,319.58"}]
["      财政拨款资金",{"v":3144.73,"d":"3,144.73"},"   商品和服务支出",{"v":1230.02,"d":"1,230.02"}]
["      行政事业性收费资金",{"v":0,"d":"0.00"},"   对个人和家庭的补助支出",241.57]
["      罚没资金",{"v":0,"d":"0.00"}]
["      国有资源（资产）有偿使用收入安排资金",{"v":0,"d":"0.00"}]
["      纳入预算内管理的其他收入安排资金",{"v":0,"d":"0.00"}]
["      中央一般转移支付列省级",271.91]
["      中央专项转移支付列省级",{"v":0,"d":"0.00"}]
["   2、政府性基金",{"v":0,"d":"0.00"}]
["      省级预算安排",{"v":0,"d":"0.00"}]
["      中央专项转移支付列省级",{"v":0,"d":"0.00"}]
["二、纳入财政专户管理的事业资金",{"v":5381.69,"d":"5,381.69"},"二、项目支出",{"v":3007.16,"d":"3,007.16"}]
["三、单位实有资金户结余资金",{"v":0,"d":"0.00"}]
[]
[]
["四、其他资金",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"v":8798.33,"d":"8,798.33"},"本  年  支  出  合  计",{"v":8798.33,"d":"8,798.33"}]
[]
["总计收入",{"v":8798.33,"d":"8,798.33"},"总计支出",{"v":8798.33,"d":"8,798.33"}]