{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["封面","1","1-1","1-2","2","2-1","3","3-1","3-2","3-3","4","4-1","5","6","6-1"],"not_rendered":{"external_links":1,"defined_names":46},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":9,"n_cols":1,"rows_kept":9,"flags":["formulas_cached_only"]}
[]
[]
["通川区投资公司"]
["2021年部门预算"]
[]
[]
[]
[]
["报送日期：     年   月   日"]

{"sheet":"1","index":1,"n_rows":41,"n_cols":4,"rows_kept":41,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["部门收支总表"]
["单位名称：通川区投资公司",null,null,"单位：万元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","2021年预算数"]
["一、一般公共预算拨款收入",{"v":248.7493,"d":"248.75"},"一、一般公共服务支出",{"v":0,"d":".00"}]
["二、政府性基金预算拨款收入","","二、外交支出",{"v":0,"d":".00"}]
["三、国有资本经营预算拨款收入","","三、国防支出",{"v":0,"d":".00"}]
["四、事业收入","","四、公共安全支出",{"v":0,"d":".00"}]
["五、事业单位经营收入","","五、教育支出",{"v":86,"d":"86.00"}]
["六、其他收入","","六、科学技术支出",{"v":0,"d":".00"}]
[null,null,"七、文化旅游体育与传媒支出",{"v":0,"d":".00"}]
[null,null,"八、社会保障和就业支出",{"v":13.7592,"d":"13.76"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":".00"}]
[null,null,"十、卫生健康支出",{"v":5.9183,"d":"5.92"}]
[null,null,"十一、节能环保支出",{"v":0,"d":".00"}]
[null,null,"十二、城乡社区支出",{"v":157.9276,"d":"157.93"}]
[null,null,"十三、农林水支出",{"v":1,"d":"1.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":".00"}]
[null,null,"十五、资源勘探工业信息等支出",{"v":0,"d":".00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":".00"}]
[null,null,"十七、金融支出",{"v":0,"d":".00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":".00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":".00"}]
[null,null,"二十、住房保障支出",{"v":14.1442,"d":"14.14"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":".00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":".00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":".00"}]
[null,null,"二十四、预备费",{"v":0,"d":".00"}]
[null,null,"二十五、其他支出",{"v":0,"d":".00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":".00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":".00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":".00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":".00"}]
[null,null,"三十、抗疫特别国债安排的支出",{"v":0,"d":".00"}]
["本  年  收  入  合  计",{"v":248.7493,"d":"248.75"},"本  年  支  出  合  计",{"v":278.7493,"d":"278.75"}]
["七、用事业基金弥补收支差额",null,"三十一、事业单位结余分配 "]
["八、上年结转",{"v":30,"d":"30.00"},"    其中：转入事业基金"]
[null,null,"三十二、结转下年"]
[]
["收      入      总      计",{"v":278.7493,"d":"278.75"},"支      出      总      计",{"v":278.7493,"d":"278.75"}]

{"sheet":"1-1","index":2,"n_rows":16,"n_cols":20,"rows_kept":16,"merged":[[1,0,1,19],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,3,11],[3,12,5,12],[3,13,3,17],[3,18,5,18],[3,19,5,19],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,10,5,10],[4,11,5,11],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表1-1"]
["部门收入总表"]
["单位名称：通川区投资公司",{"$nulls":18},"单位：万元"]
["项    目",{"$nulls":4},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称  （科目）",{"$nulls":5},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
["类","款","项"]
["","","","","合计",{"v":278.7493,"d":"278.75"},{"v":30,"d":"30.00"},{"v":248.7493,"d":"248.75"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["","","","","通川区投资公司",{"v":278.7493,"d":"278.75"},{"v":30,"d":"30.00"},{"v":248.7493,"d":"248.75"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["","","","166101","  通川区投资公司",{"v":278.7493,"d":"278.75"},{"v":30,"d":"30.00"},{"v":248.7493,"d":"248.75"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["205","02","02","  166101","    小学教育",{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":86,"d":"86.00"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["208","05","05","  166101","    机关事业单位基本养老保险缴费支出",{"v":12.1708,"d":"12.17"},{"v":0,"d":".00"},{"v":12.1708,"d":"12.17"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["208","99","99","  166101","    其他社会保障和就业支出",{"v":1.5884,"d":"1.59"},{"v":0,"d":".00"},{"v":1.5884,"d":"1.59"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["210","11","02","  166101","    事业单位医疗",{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"},{"v":5.9183,"d":"5.92"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["212","02","01","  166101","    城乡社区规划与管理",{"v":157.92759999999998,"d":"157.93"},{"v":30,"d":"30.00"},{"v":127.9276,"d":"127.93"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["213","05","99","  166101","    其他扶贫支出",{"v":1,"d":"1.00"},{"v":0,"d":".00"},{"v":1,"d":"1.00"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]
["221","02","01","  166101","    住房公积金",{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"},{"v":14.1442,"d":"14.14"},"","","","","",{"v":0,"d":".00"},"",{"$nulls":3},""]

{"sheet":"1-2","index":3,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[1,0,1,9],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,0,4,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"表1-2"]
["部门支出总表"]
["单位名称：通川区投资公司",{"$nulls":8},"单位：万元"]
["项    目",{"$nulls":4},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["","","","","合计",{"v":278.7493,"d":"278.75"},{"v":154.3247,"d":"154.32"},{"v":124.4246,"d":"124.42"}]
["","","","","通川区投资公司",{"v":278.7493,"d":"278.75"},{"v":154.3247,"d":"154.32"},{"v":124.4246,"d":"124.42"}]
["","","","166101","    通川区投资公司",{"v":278.7493,"d":"278.75"},{"v":154.3247,"d":"154.32"},{"v":124.4246,"d":"124.42"}]
["205","02","02","  166101","    小学教育",{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":86,"d":"86.00"}]
["208","05","05","  166101","    机关事业单位基本养老保险缴费支出",{"v":12.1708,"d":"12.17"},{"v":12.1708,"d":"12.17"},{"v":0,"d":".00"}]
["208","99","99","  166101","    其他社会保障和就业支出",{"v":1.5884,"d":"1.59"},{"v":1.5884,"d":"1.59"},{"v":0,"d":".00"}]
["210","11","02","  166101","    事业单位医疗",{"v":5.9183,"d":"5.92"},{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"}]
["212","02","01","  166101","    城乡社区规划与管理",{"v":157.92759999999998,"d":"157.93"},{"v":119.503,"d":"119.50"},{"v":38.4246,"d":"38.42"}]
["213","05","99","  166101","    其他扶贫支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":".00"}]
["221","02","01","  166101","    住房公积金",{"v":14.1442,"d":"14.14"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"}]

{"sheet":"2","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[1,0,1,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表2"]
["财政拨款收支总表"]
["单位名称：通川区投资公司",{"$nulls":6},"单位：万元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",{"v":248.7493,"d":"248.75"},"一、本年支出",{"v":278.7493,"d":"278.75"},{"v":248.7493,"d":"248.75"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":30,"d":"30.00"}]
["   一般公共预算拨款收入",{"v":248.7493,"d":"248.75"},"  一般公共服务支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
["   政府性基金预算拨款收入","","  外交支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
["   国有资本经营预算拨款收入","","  国防支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
["二、上年结转",{"v":30,"d":"30.00"},"  公共安全支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
["   一般公共预算拨款收入",{"v":30,"d":"30.00"},"  教育支出",{"v":86,"d":"86.00"},{"v":86,"d":"86.00"},"","",{"v":0,"d":".00"}]
["   政府性基金预算拨款收入",{"v":0,"d":".00"},"  科学技术支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
["   国有资本经营预算拨款收入",{"v":0,"d":".00"},"  文化旅游体育与传媒支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
["   上年财政拨款资金结转",null,"  社会保障和就业支出",{"v":13.7592,"d":"13.76"},{"v":13.7592,"d":"13.76"},"","",{"v":0,"d":".00"}]
[null,null,"  社会保险基金支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  卫生健康支出",{"v":5.9183,"d":"5.92"},{"v":5.9183,"d":"5.92"},"","",{"v":0,"d":".00"}]
[null,null,"  节能环保支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  城乡社区支出",{"v":157.92759999999998,"d":"157.93"},{"v":127.9276,"d":"127.93"},"","",{"v":30,"d":"30.00"}]
[null,null,"  农林水支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"","",{"v":0,"d":".00"}]
[null,null,"  交通运输支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  资源勘探工业信息等支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  商业服务业等支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  金融支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  援助其他地区支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  自然资源海洋气象等支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  住房保障支出",{"v":14.1442,"d":"14.14"},{"v":14.1442,"d":"14.14"},"","",{"v":0,"d":".00"}]
[null,null,"  粮油物资储备支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  国有资本经营预算支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  灾害防治及应急管理支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  预备费",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  其他支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  转移性支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  债务还本支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  债务付息支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  债务发行费用支出",{"v":0,"d":".00"},{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"  抗疫特别国债安排的支出",null,{"v":0,"d":".00"},"","",{"v":0,"d":".00"}]
[null,null,"二、结转下年",{"v":0,"d":".00"},null,""]
[]
["收      入      总      计",{"v":278.7493,"d":"278.75"},"支      出      总      计",{"v":278.7493,"d":"278.75"},{"v":248.7493,"d":"248.75"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":30,"d":"30.00"}]

{"sheet":"2-1","index":5,"n_rows":15,"n_cols":32,"rows_kept":15,"merged":[[1,0,1,31],[3,0,3,3],[3,4,5,4],[3,5,3,14],[3,15,3,21],[3,22,3,31],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,5,15],[4,16,4,18],[4,19,4,21],[4,22,5,22],[4,23,4,25],[4,26,4,28],[4,29,4,31]],"flags":["formulas_cached_only"]}
[{"$nulls":31},"表1-1"]
["财政拨款支出预算表(政府性经济分类)"]
["单位名称：通川区投资公司",{"$nulls":30},"单位：万元"]
["项    目",{"$nulls":3},"合计","当年本级财政拨款",{"$nulls":9},"上级提前通知",{"$nulls":6},"上年结转"]
["科目编码",null,"单位代码","单位名称  （科目）",null,"合计","一般公共预算",null,null,"政府性基金",null,null,"国有资本经营预算",null,null,"合计","一般公共预算",null,null,"政府性基金",null,null,"合计","一般公共预算",null,null,"政府性基金",null,null,"国有资本经营预算"]
["类","款",{"$nulls":4},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["","","","合计",{"v":278.7493,"d":"278.75"},{"v":248.7493,"d":"248.75"},{"v":248.7493,"d":"248.75"},{"v":124.3247,"d":"124.32"},{"v":124.4246,"d":"124.42"},{"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":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["","","","通川区投资公司",{"v":278.7493,"d":"278.75"},{"v":248.7493,"d":"248.75"},{"v":248.7493,"d":"248.75"},{"v":124.3247,"d":"124.32"},{"v":124.4246,"d":"124.42"},{"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":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["","","166101","  通川区投资公司",{"v":278.7493,"d":"278.75"},{"v":248.7493,"d":"248.75"},{"v":248.7493,"d":"248.75"},{"v":124.3247,"d":"124.32"},{"v":124.4246,"d":"124.42"},{"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":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["505","","","    对事业单位经常性补助（政府预算）",{"v":278.3353,"d":"278.34"},{"v":248.33530000000002,"d":"248.34"},{"v":248.33530000000002,"d":"248.34"},{"v":123.9107,"d":"123.91"},{"v":124.4246,"d":"124.42"},{"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":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["  505","01","  166101","      工资福利支出",{"v":138.6237,"d":"138.62"},{"v":138.6237,"d":"138.62"},{"v":138.6237,"d":"138.62"},{"v":109.8357,"d":"109.84"},{"v":28.788,"d":"28.79"},{"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"},{"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"}]
["  505","02","  166101","      商品和服务支出",{"v":139.7116,"d":"139.71"},{"v":109.7116,"d":"109.71"},{"v":109.7116,"d":"109.71"},{"v":14.075,"d":"14.08"},{"v":95.6366,"d":"95.64"},{"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":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["509","","","    对个人和家庭的补助（政府预算）",{"v":0.414,"d":"0.41"},{"v":0.414,"d":"0.41"},{"v":0.414,"d":"0.41"},{"v":0.414,"d":"0.41"},{"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"},{"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"}]
["  509","01","  166101","      社会福利和救助",{"v":0.054,"d":"0.05"},{"v":0.054,"d":"0.05"},{"v":0.054,"d":"0.05"},{"v":0.054,"d":"0.05"},{"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"},{"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"}]
["  509","99","  166101","      其他对个人和家庭补助",0.36,0.36,0.36,0.36,{"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"},{"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":"3","index":6,"n_rows":27,"n_cols":65,"rows_kept":27,"merged":[[1,0,1,64],[2,0,2,3],[3,0,3,3],[3,4,5,4],[3,5,3,15],[3,16,3,41],[3,42,3,48],[3,49,3,51],[3,52,3,57],[3,58,3,59],[3,60,3,61],[3,62,3,64],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,39,5,39],[4,40,5,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[4,49,5,49],[4,50,5,50],[4,51,5,51],[4,52,5,52],[4,53,5,53],[4,54,5,54],[4,55,5,55],[4,56,5,56],[4,57,5,57],[4,58,5,58],[4,59,5,59],[4,60,5,60],[4,61,5,61],[4,62,5,62],[4,63,5,63],[4,64,5,64]],"flags":["formulas_cached_only"]}
[{"$nulls":64},"表3"]
["一般公共预算支出表"]
["单位名称：通川区投资公司",{"$nulls":63},"单位：万元"]
["项    目",{"$nulls":3},"合计","工资福利支出",{"$nulls":10},"商品和服务支出",{"$nulls":25},"对个人和家庭的补助",{"$nulls":6},"基本建设支出",null,null,"其他资本性支出",{"$nulls":5},"对企业的补助（基本建设）",null,"对企业补助",null,"其他支出"]
["科目编码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职工基本医疗保险缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","物业管理费","差旅费","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","抚恤金","生活补助","救济费","医疗费","奖励金","其他对个人和家庭的补助支出","小计","办公设备购置","专用设备购置","小计","办公设备购置","专用设备购置","基础设施建设","物资储备","其他资本性支出","小计","其他对企业补助","小计","其他对企业补助","小计","对民间非盈利组织和群众性自治组织补贴","其他支出"]
["类","款","项",{"$nulls":29},"金额(被装购置费)"]
["","","","合计",{"v":248.7493,"d":"248.75"},{"v":138.6237,"d":"138.62"},{"v":41.6736,"d":"41.67"},{"v":1.1232,"d":"1.12"},{"v":0,"d":".00"},{"v":33.2172,"d":"33.22"},{"v":12.1708,"d":"12.17"},{"v":5.9183,"d":"5.92"},{"v":1.5884,"d":"1.59"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"},{"v":28.788,"d":"28.79"},{"v":109.7116,"d":"109.71"},{"v":9.267,"d":"9.27"},{"v":1.4,"d":"1.40"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.4624,"d":".46"},{"v":1.2,"d":"1.20"},{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":1.6,"d":"1.60"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.7606,"d":".76"},{"v":1.4586,"d":"1.46"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":93.203,"d":"93.20"},{"v":0.414,"d":".41"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.054,"d":".05"},{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","教育支出",{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","  普通教育",{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["205","02","02","    小学教育",{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":86,"d":"86.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","社会保障和就业支出",{"v":13.7592,"d":"13.76"},{"v":13.7592,"d":"13.76"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":12.1708,"d":"12.17"},{"v":0,"d":".00"},{"v":1.5884,"d":"1.59"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","  行政事业单位养老支出",{"v":12.1708,"d":"12.17"},{"v":12.1708,"d":"12.17"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":12.1708,"d":"12.17"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["208","05","05","    机关事业单位基本养老保险缴费支出",{"v":12.1708,"d":"12.17"},{"v":12.1708,"d":"12.17"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":12.1708,"d":"12.17"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","  其他社会保障和就业支出",{"v":1.5884,"d":"1.59"},{"v":1.5884,"d":"1.59"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":1.5884,"d":"1.59"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["208","99","99","    其他社会保障和就业支出",{"v":1.5884,"d":"1.59"},{"v":1.5884,"d":"1.59"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":1.5884,"d":"1.59"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","卫生健康支出",{"v":5.9183,"d":"5.92"},{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","  行政事业单位医疗",{"v":5.9183,"d":"5.92"},{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["210","11","02","    事业单位医疗",{"v":5.9183,"d":"5.92"},{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","城乡社区支出",{"v":127.9276,"d":"127.93"},{"v":104.802,"d":"104.80"},{"v":41.6736,"d":"41.67"},{"v":1.1232,"d":"1.12"},{"v":0,"d":".00"},{"v":33.2172,"d":"33.22"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":28.788,"d":"28.79"},{"v":22.7116,"d":"22.71"},{"v":8.267,"d":"8.27"},{"v":1.4,"d":"1.40"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.4624,"d":".46"},{"v":1.2,"d":"1.20"},{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":1.6,"d":"1.60"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.7606,"d":".76"},{"v":1.4586,"d":"1.46"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":7.203,"d":"7.20"},{"v":0.414,"d":".41"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.054,"d":".05"},{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","  城乡社区规划与管理",{"v":127.9276,"d":"127.93"},{"v":104.802,"d":"104.80"},{"v":41.6736,"d":"41.67"},{"v":1.1232,"d":"1.12"},{"v":0,"d":".00"},{"v":33.2172,"d":"33.22"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":28.788,"d":"28.79"},{"v":22.7116,"d":"22.71"},{"v":8.267,"d":"8.27"},{"v":1.4,"d":"1.40"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.4624,"d":".46"},{"v":1.2,"d":"1.20"},{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":1.6,"d":"1.60"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.7606,"d":".76"},{"v":1.4586,"d":"1.46"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":7.203,"d":"7.20"},{"v":0.414,"d":".41"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.054,"d":".05"},{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["212","02","01","    城乡社区规划与管理",{"v":127.9276,"d":"127.93"},{"v":104.802,"d":"104.80"},{"v":41.6736,"d":"41.67"},{"v":1.1232,"d":"1.12"},{"v":0,"d":".00"},{"v":33.2172,"d":"33.22"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":28.788,"d":"28.79"},{"v":22.7116,"d":"22.71"},{"v":8.267,"d":"8.27"},{"v":1.4,"d":"1.40"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.4624,"d":".46"},{"v":1.2,"d":"1.20"},{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":1.6,"d":"1.60"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.7606,"d":".76"},{"v":1.4586,"d":"1.46"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":7.203,"d":"7.20"},{"v":0.414,"d":".41"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0.054,"d":".05"},{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","农林水支出",{"v":1,"d":"1.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","  扶贫",{"v":1,"d":"1.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["213","05","99","    其他扶贫支出",{"v":1,"d":"1.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","住房保障支出",{"v":14.1442,"d":"14.14"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["","","","  住房改革支出",{"v":14.1442,"d":"14.14"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["221","02","01","    住房公积金",{"v":14.1442,"d":"14.14"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]

{"sheet":"3-1","index":7,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"表3-1"]
["一般公共预算基本支出预算表"]
["单位名称：通川区投资公司",{"$nulls":5},"单位：万元"]
["经济分类科目",{"$nulls":3},"基本支出"]
["科目编码",null,"单位代码","科目名称","合计","人员经费","公用经费"]
["类","款"]
["","","","合计",{"v":124.3247,"d":"124.32"},{"v":110.2497,"d":"110.25"},{"v":14.075,"d":"14.08"}]
["","","","通川区投资公司",{"v":124.3247,"d":"124.32"},{"v":110.2497,"d":"110.25"},{"v":14.075,"d":"14.08"}]
["","","166101","  通川区投资公司",{"v":124.3247,"d":"124.32"},{"v":110.2497,"d":"110.25"},{"v":14.075,"d":"14.08"}]
["301","","","    工资福利支出",{"v":109.8357,"d":"109.84"},{"v":109.8357,"d":"109.84"},{"v":0,"d":".00"}]
["  301","01","  166101","      基本工资",{"v":41.6736,"d":"41.67"},{"v":41.6736,"d":"41.67"},{"v":0,"d":".00"}]
["  301","02","  166101","      津贴补贴",{"v":1.1232,"d":"1.12"},{"v":1.1232,"d":"1.12"},{"v":0,"d":".00"}]
["  301","07","  166101","      绩效工资",{"v":33.2172,"d":"33.22"},{"v":33.2172,"d":"33.22"},{"v":0,"d":".00"}]
["  301","08","  166101","      机关事业单位基本养老保险缴费",{"v":12.1708,"d":"12.17"},{"v":12.1708,"d":"12.17"},{"v":0,"d":".00"}]
["  301","10","  166101","      城镇职工基本医疗保险缴费",{"v":5.9183,"d":"5.92"},{"v":5.9183,"d":"5.92"},{"v":0,"d":".00"}]
["  301","12","  166101","      其他社会保障缴费",{"v":1.5884,"d":"1.59"},{"v":1.5884,"d":"1.59"},{"v":0,"d":".00"}]
["  301","13","  166101","      住房公积金",{"v":14.1442,"d":"14.14"},{"v":14.1442,"d":"14.14"},{"v":0,"d":".00"}]
["  301","99","  166101","      其他工资福利支出",{"v":0,"d":".00"},{"v":0,"d":".00"},{"v":0,"d":".00"}]
["302","","","    商品和服务支出",{"v":14.075,"d":"14.08"},{"v":0,"d":".00"},{"v":14.075,"d":"14.08"}]
["  302","01","  166101","      办公费",{"v":6,"d":"6.00"},{"v":0,"d":".00"},{"v":6,"d":"6.00"}]
["  302","02","  166101","      印刷费",{"v":1.4,"d":"1.40"},{"v":0,"d":".00"},{"v":1.4,"d":"1.40"}]
["  302","05","  166101","      水费",{"v":0.4624,"d":".46"},{"v":0,"d":".00"},{"v":0.4624,"d":".46"}]
["  302","06","  166101","      电费",{"v":1.2,"d":"1.20"},{"v":0,"d":".00"},{"v":1.2,"d":"1.20"}]
["  302","07","  166101","      邮电费",{"v":0.36,"d":".36"},{"v":0,"d":".00"},{"v":0.36,"d":".36"}]
["  302","11","  166101","      差旅费",{"v":1.6,"d":"1.60"},{"v":0,"d":".00"},{"v":1.6,"d":"1.60"}]
["  302","28","  166101","      工会经费",{"v":0.7606,"d":".76"},{"v":0,"d":".00"},{"v":0.7606,"d":".76"}]
["  302","29","  166101","      福利费",{"v":1.4586,"d":"1.46"},{"v":0,"d":".00"},{"v":1.4586,"d":"1.46"}]
["  302","99","  166101","      其他商品和服务支出",{"v":0.8334,"d":".83"},{"v":0,"d":".00"},{"v":0.8334,"d":".83"}]
["303","","","    对个人和家庭的补助",{"v":0.414,"d":".41"},{"v":0.414,"d":".41"},{"v":0,"d":".00"}]
["  303","09","  166101","      奖励金",{"v":0.054,"d":".05"},{"v":0.054,"d":".05"},{"v":0,"d":".00"}]
["  303","99","  166101","      其他对个人和家庭的补助支出",{"v":0.36,"d":".36"},{"v":0.36,"d":".36"},{"v":0,"d":".00"}]

{"sheet":"3-2","index":8,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[1,0,1,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-2"]
["一般公共预算项目支出预算表"]
["单位名称：通川区投资公司",{"$nulls":4},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（项目）","金额"]
["类","款","项"]
["","","","","合计",{"v":124.4246,"d":"124.42"}]
["","","","","通川区投资公司",{"v":124.4246,"d":"124.42"}]
["","","","166101","  通川区投资公司",{"v":124.4246,"d":"124.42"}]
["","","","","    小学教育",{"v":86,"d":"86.00"}]
["205","02","02","  166101","      根据达市财投【2017】125号文，解决区七小幼儿园工程款。",{"v":86,"d":"86.00"}]
["","","","","    城乡社区规划与管理",{"v":38.4246,"d":"38.42"}]
["212","02","01","  166101","      事业发展支出（含临聘人员）",{"v":38.4246,"d":"38.42"}]

{"sheet":"3-3","index":9,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表3-3"]
["一般公共预算“三公”经费支出表"]
["单位名称：通川区投资公司",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"4","index":10,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,3,4],[3,5,3,7],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["政府性基金支出预算表"]
["单位名称：通川区投资公司",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年政府性基金预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"4-1","index":11,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4-1"]
["政府性基金“三公”经费支出表"]
["单位名称：通川区投资公司",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"5","index":12,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[2,0,2,3],[3,0,3,4],[3,5,3,7],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表5"]
["国有资本经营支出预算表"]
["单位名称：通川区投资公司",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年国有资本经营预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"6","index":13,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7],[4,1,4,3],[4,4,4,7],[5,1,5,3],[5,4,5,7],[6,1,6,3],[6,4,6,7],[7,1,8,4],[9,1,9,7],[10,0,19,0],[10,3,10,5],[10,6,10,7],[11,1,14,1],[11,3,11,5],[11,6,11,7],[12,3,12,5],[12,6,12,7],[13,3,13,5],[13,6,13,7],[14,3,14,5],[14,6,14,7],[15,1,18,1],[15,3,15,5],[15,6,15,7],[16,3,16,5],[16,6,16,7],[17,3,17,5],[17,6,17,7],[18,3,18,5],[18,6,18,7],[19,3,19,5],[19,6,19,7]],"flags":["formulas_cached_only"]}
[]
["单位整体支出绩效目标申报表"]
["（2021年度）"]
["单位名称",null,"通川区投资公司","单位名称","单位名称"]
["年度主要任务","任务名称",null,null,"主要内容","一级指标名称"]
[null,"专项支出",null,null,"聘请专业技术人员工资"]
[null,"基本支出运行经费",null,null,"机关12人工资发放、日常公用经费"]
[null,"年度部门整体支出预算申请",{"$nulls":3},"资金总额","财政拨款","其他资金"]
[{"$nulls":5},{"v":248.7493,"d":"248.75"},{"v":248.7493,"d":"248.75"},""]
["年度\n总体\n目标","162.75","总体目标",null,"绩效指标"]
["绩效指标","一级指标","二级指标","三级指标",null,null,"指标值（包含数字及文字描述）"]
[null,"项目完成","数量指标","",null,null,""]
[null,null,"质量指标","",null,null,""]
[null,null,"时效指标","",null,null,""]
[null,null,"成本指标","",null,null,""]
[null,"项目效益","经济效益","",null,null,""]
[null,null,"社会效益","",null,null,""]
[null,null,"生态效益","",null,null,""]
[null,null,"可持续影响指标","",null,null,""]
[null,"满意度指标","满意度指标","",null,null,""]

{"sheet":"6-1","index":14,"n_rows":16,"n_cols":12,"rows_kept":16,"merged":[[1,0,1,11],[3,0,5,0],[3,1,3,3],[3,4,5,4],[3,5,5,5],[3,6,3,11],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,6,4,7],[4,8,4,9],[4,10,4,11]],"flags":["formulas_cached_only"]}
[" "]
["2021年部门预算项目绩效目标"]
[{"$nulls":11},"单位：万元"]
["单位名称(项目名称)","项目资金",null,null,"预算测算标准及测算过程","年度目标","绩效指标","绩效指标","绩效指标","绩效指标","绩效指标","绩效指标"]
[null,"资金总额","财政拨款","其他资金",null,null,"项目完成指标","项目完成指标","效益指标","效益指标","满意度指标","满意度指标"]
[{"$nulls":6},"三级指标","指标值","三级指标","指标值","三级指标","指标值"]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]
["","","",{"$error":"#VALUE!"},"","","","","","","",""]