{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","表一","表二","表三","表四","表五","表六","表七","表八"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":11,"n_cols":1,"rows_kept":11,"flags":["formulas_cached_only"]}
[]
["2015年度江门市残联预算公开"]
{"$rows_empty":8}
["第二部分   2015年江门市残联部门预算表"]

{"sheet":"表一","index":1,"n_rows":38,"n_cols":4,"rows_kept":38,"merged":[[0,0,0,3],[2,0,2,3],[4,0,4,1],[4,2,4,3],[37,0,37,3]],"flags":["formulas_cached_only"]}
["第二部分，部门预算公开表一"]
[]
["2015年部门收支预算总表"]
["单位名称：市残联",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、公共财政预算收入",{"v":1005.67,"d":"1,005.67"},"一、一般公共服务",0]
[null,null,"二、国防",0]
["二、基金预算收入",{"v":225,"d":"225.00"},"三、公共安全",0]
[null,null,"四、教育",0]
["三、专款专用资金收入",0,"五、科学技术",0]
[null,null,"六、文化体育与传媒",0]
["四、事业收入",0,"七、社会保障和就业",{"v":1015.05,"d":"1,015.05"}]
[null,null,"八、医疗卫生与计划生育",42.83]
["五、事业单位经营收入",0,"九、节能环保",0]
[null,null,"十、城乡社区",0]
["六、其他收入",0,"十一、农林水",0]
[null,null,"十二、交通运输",0]
[null,null,"十三、资源勘探电力信息等",0]
[null,null,"十四、商业服务业等",0]
[null,null,"十五、金融",0]
[null,null,"十六、国土海洋气象等",0]
[null,null,"十七、住房保障",37.79]
[null,null,"十八、粮油物资储备",0]
[null,null,"十九、国债还本付息",0]
[null,null,"二十、其他支出",{"v":225,"d":"225.00"}]
[]
["本年收入合计",{"v":1230.67,"d":"1,230.67"},"本年支出合计",{"v":1320.6699999999998,"d":"1,320.67"}]
["七、上级补助收入",0,"二十一、上缴上级支出",0]
["八、附属单位上缴收入",0,"二十二、对附属单补助支出",0]
["九、用事业基金弥补收支差额",0,"二十三、结转下年",0]
["十、上年结转结余",{"v":90,"d":"90.00"}]
[]
[]
["收入总计",{"v":1320.67,"d":"1,320.67"},"支出总计",{"v":1320.6699999999998,"d":"1,320.67"}]
[]
[]
["注：按照《政府收支分类科目》的支出功能分类编列各款级科目支出预算数，其中：教育、医疗卫生与计划生育、社会保障和就业、农林水和住房保障等重点支出需细化到项级支出科目。"]

{"sheet":"表二","index":2,"n_rows":43,"n_cols":7,"rows_kept":43,"merged":[[0,0,0,3],[2,0,2,6],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["第二部分，部门预算公开表二"]
[]
["2015年部门公共财政预算拨款\n及基金预算拨款支出预算表（基本支出）"]
["单位：市残联                          ",{"$nulls":5}," 单位：万元"]
["科目编码",null,null,"科目名称","合计","公共财政\n预算拨款","基金预算\n拨款"]
["类","款","项"]
[{"$nulls":3},"合  计",441.57,441.57,{"v":0,"d":"0.00"}]
[208,null,null,"社会保障和就业支出",360.95,360.95,{"v":0,"d":"0.00"}]
[null,5,null,"　行政事业单位离退休",51.69,51.69,{"v":0,"d":"0.00"}]
[null,null,1,"　　归口管理的行政单位离退休",51.69,51.69,{"v":0,"d":"0.00"}]
[{"$nulls":3},"　　　江门市残疾人联合会",51.69,51.69,{"v":0,"d":"0.00"}]
[null,11,null,"　残疾人事业",309.26,309.26,{"v":0,"d":"0.00"}]
[null,null,1,"　　行政运行",117.78,117.78,0]
[{"$nulls":3},"　　　江门市残疾人联合会",117.78,117.78,0]
[null,null,4,"残疾人康复",12,12,0]
[{"$nulls":3},"　　　江门市特殊儿童康复教育中心",12,12,0]
[null,null,5,"残疾人就业和扶贫",8,8,0]
[{"$nulls":3},"　　　江门市残疾人就业服务中心",8,8,0]
[null,null,99,"　　其他残疾人事业支出",171.48,171.48,0]
[{"$nulls":3},"　　　江门市残疾人就业服务中心",71.83,71.83,0]
[{"$nulls":3},"　　　江门市特殊儿童康复教育中心",99.26,99.26,0]
[210,null,null,"医疗卫生与计划生育支出",42.83,42.83,0]
[null,5,null,"　医疗保障",35.57,35.57,0]
[null,null,1,"　　行政单位医疗",16.96,16.96,0]
[{"$nulls":3},"　　　江门市残疾人联合会",16.96,16.96,0]
[null,null,2,"　　事业单位医疗",18.61,18.61,0]
[{"$nulls":3},"　　　江门市残疾人就业服务中心",7.79,7.79,0]
[{"$nulls":3},"　　　江门市特殊儿童康复教育中心",10.82,10.82,0]
[null,7,null,"计划生育事务",7.26,7.26,0]
[null,null,99,"其他计划生育事务支出",7.26,7.26,0]
[{"$nulls":3},"　　　江门市残疾人联合会",2.2,2.2,0]
[{"$nulls":3},"　　　江门市残疾人就业服务中心",2.2,2.2,0]
[{"$nulls":3},"　　　江门市特殊儿童康复教育中心",2.86,2.86,0]
[221,null,null,"住房保障支出",37.79,37.79,0]
[null,2,null,"　住房改革支出",37.79,37.79,0]
[null,null,1,"　　住房公积金",32.62,32.62,0]
[{"$nulls":3},"　　　江门市残疾人联合会",12.32,12.32,0]
[{"$nulls":3},"　　　江门市残疾人就业服务中心",8.5,8.5,0]
[{"$nulls":3},"　　　江门市特殊儿童康复教育中心",11.8,11.8,0]
[null,null,3,"　　购房补贴",5.17,5.17,0]
[{"$nulls":3},"　　　江门市残疾人联合会",0.63,0.63,0]
[{"$nulls":3},"　　　江门市残疾人就业服务中心",0.95,0.95,0]
[{"$nulls":3},"　　　江门市特殊儿童康复教育中心",3.59,3.59,0]

{"sheet":"表三","index":3,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[0,0,0,3],[2,0,2,6],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["第二部分，部门预算公开表三"]
[]
["2015 年部门公共财政预算拨款\n及基金预算拨款支出预算表（项目支出）"]
["单位：市残联                          ",{"$nulls":5}," 单位：万元"]
["科目编码",null,null,"科目名称","合计","公共财政\n预算拨款","基金预算\n拨款"]
["类","款","项"]
[{"$nulls":3},"合  计",{"v":789.1,"d":"789.10"},{"v":789.1,"d":"789.10"},{"v":0,"d":"0.00"}]
[208,null,null,"社会保障和就业支出",564.1,564.1,0]
[null,11,null,"　残疾人事业",564.1,564.1,0]
[null,null,4,"残疾人康复",74,74,0]
[{"$nulls":3},"　　　江门市残疾人联合会",58.5,58.5,0]
[{"$nulls":3},"　　　江门市特殊儿童康复教育中心",15.5,15.5,0]
[null,null,5,"残疾人就业扶贫",94.85,94.85,0]
[{"$nulls":3},"　　　江门市残疾人就业服务中心",94.85,94.85,0]
[null,null,99,"其他残疾人事业支出",395.25,395.25,0]
[{"$nulls":3},"　　　江门市残疾人联合会",151.95,151.95,0]
[{"$nulls":3},"　　　江门市残疾人就业服务中心",79.5,79.5,0]
[{"$nulls":3},"　　　江门市特殊儿童康复教育中心",163.8,163.8,0]
[229,null,null,"其他支出",225,225,0]
[null,60,null,"彩票公益金安排的支出",225,225,0]
[null,null,6,"　　用于残疾人事业的彩票公益金支出",225,225,0]
[{"$nulls":3},"　　　江门市残疾人联合会",225,225,0]

{"sheet":"表四","index":4,"n_rows":13,"n_cols":2,"rows_kept":13,"merged":[[2,0,2,1],[12,0,12,1]],"flags":["formulas_cached_only"]}
["第二部分，部门预算公开表四"]
[]
["2015年“三公”经费预算财政拨款情况统计表"]
["单位名称：市残联                          "," 单位：万元"]
["项目","本年预算数"]
["合计",33.81]
["1、因公出国（境）费用",{"v":0,"d":"0.00"}]
["2、公务接待费",8.01]
["3、公务用车费",{"v":25.8,"d":"25.80"}]
["其中：（1）公务用车运行维护费",{"v":25.8,"d":"25.80"}]
["      （2）公务用车购置",{"v":0,"d":"0.00"}]
[]
["    注：按照党中央、国务院有关文件及部门预算管理有关规定，“三公”经费包括因公出国（境）费、公务用车购置及运行费和公务接待费。（1）因公出国（境）费，指单位工作人员公务出国（境）的住宿费、旅费、伙食补助费、杂费、培训费等支出。（2）公务用车购置及运行费，指单位公务用车购置费及租用费、燃料费、维修费、过路过桥费、保险费、安全奖励费用等支出。公务用车指用于履行公务的机动车辆，包括领导干部专车、一般公务用车和执法执勤用车。（3）公务接待费，指单位按规定开支的各类公务接待（含外宾接待）支出。"]

{"sheet":"表五","index":5,"n_rows":39,"n_cols":30,"rows_kept":39,"merged":[[0,0,0,4],[1,0,1,29],[2,0,2,12],[2,28,2,29],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,14],[3,15,3,29]],"flags":["formulas_cached_only"]}
["预算07表"]
["基本支出预算表———工资福利支出、对个人和家庭的补助支出预算表"]
["市残联(一级)",{"$nulls":11},"@GM_DEPT$",{"$nulls":15},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总  计","工资福利支出",{"$nulls":8},"对个人和家庭的补助"]
["类","款","项",{"$nulls":3},"合  计","基本工资","津(补)贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","合  计","离休费","退休费","退职退役费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他补助"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[{"$nulls":4},"合 计",409.37,310.04,43.68,108.29,56.56,37.95,null,null,63.57,null,99.33,null,51.48,{"$nulls":6},10.06,null,32.62,null,5.17]
[208,{"$nulls":3},"社会保障和就业支出",328.75,274.47,43.68,108.29,56.56,2.38,null,null,63.57,null,54.28,null,51.48,{"$nulls":6},2.8]
[null,5,null,null,"　行政事业单位离退休",51.48,{"$nulls":9},51.48,null,51.48]
[null,null,1,null,"　　归口管理的行政单位离退休",51.48,{"$nulls":9},51.48,null,51.48]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",51.48,{"$nulls":9},51.48,null,51.48]
[null,11,null,null,"　残疾人事业",277.27,274.47,43.68,108.29,56.56,2.38,null,null,63.57,null,2.8,{"$nulls":8},2.8]
[null,null,1,null,"　　行政运行",106.48,103.68,16.28,85.25,1.36,0.79,{"$nulls":4},2.8,{"$nulls":8},2.8]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",106.48,103.68,16.28,85.25,1.36,0.79,{"$nulls":4},2.8,{"$nulls":8},2.8]
[null,null,99,null,"　　其他残疾人事业支出",170.79,170.79,27.4,23.04,55.2,1.59,null,null,63.57]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",71.53,71.53,11.94,8,24,0.68,null,null,26.92]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",99.26,99.26,15.46,15.04,31.2,0.91,0,0,36.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,{"$nulls":3},"医疗卫生与计划生育支出",42.83,35.57,0,0,0,35.57,0,0,0,0,7.26,0,0,0,0,0,0,0,0,7.26,0,0,0,0,0]
[null,5,null,null,"　医疗保障",35.57,35.57,0,0,0,35.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,null,"　　行政单位医疗",16.96,16.96,0,0,0,16.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",16.96,16.96,0,0,0,16.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2,null,"　　事业单位医疗",18.61,18.61,0,0,0,18.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",7.79,7.79,0,0,0,7.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",10.82,10.82,0,0,0,10.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,"　计划生育事务",7.26,0,0,0,0,0,0,0,0,0,7.26,0,0,0,0,0,0,0,0,7.26,0,0,0,0,0]
[null,null,99,null,"　　其他计划生育事务支出",7.26,0,0,0,0,0,0,0,0,0,7.26,0,0,0,0,0,0,0,0,7.26,0,0,0,0,0]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",2.2,0,0,0,0,0,0,0,0,0,2.2,0,0,0,0,0,0,0,0,2.2,0,0,0,0,0]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",2.2,0,0,0,0,0,0,0,0,0,2.2,0,0,0,0,0,0,0,0,2.2,0,0,0,0,0]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",2.86,0,0,0,0,0,0,0,0,0,2.86,0,0,0,0,0,0,0,0,2.86,0,0,0,0,0]
[221,{"$nulls":3},"住房保障支出",37.79,0,0,0,0,0,0,0,0,0,37.79,0,0,0,0,0,0,0,0,0,0,32.62,0,5.17,0]
[null,2,null,null,"　住房改革支出",37.79,0,0,0,0,0,0,0,0,0,37.79,0,0,0,0,0,0,0,0,0,0,32.62,0,5.17,0]
[null,null,1,null,"　　住房公积金",32.62,0,0,0,0,0,0,0,0,0,32.62,0,0,0,0,0,0,0,0,0,0,32.62,0,0,0]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",12.32,0,0,0,0,0,0,0,0,0,12.32,0,0,0,0,0,0,0,0,0,0,12.32,0,0,0]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",8.5,0,0,0,0,0,0,0,0,0,8.5,0,0,0,0,0,0,0,0,0,0,8.5,0,0,0]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",11.8,0,0,0,0,0,0,0,0,0,11.8,0,0,0,0,0,0,0,0,0,0,11.8,0,0,0]
[null,null,3,null,"　　购房补贴",5.17,0,0,0,0,0,0,0,0,0,5.17,0,0,0,0,0,0,0,0,0,0,0,0,5.17,0]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",0.63,0,0,0,0,0,0,0,0,0,0.63,0,0,0,0,0,0,0,0,0,0,0,0,0.63,0]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",0.95,0,0,0,0,0,0,0,0,0,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0.95,0]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",3.59,0,0,0,0,0,0,0,0,0,3.59,0,0,0,0,0,0,0,0,0,0,0,0,3.59,0]

{"sheet":"表六","index":6,"n_rows":22,"n_cols":14,"rows_kept":22,"merged":[[0,0,0,4],[1,0,1,13],[2,0,2,5],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,4,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
["预算08表"]
["基本支出—社会保障缴费表"]
["市残联(一级)",{"$nulls":11},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","社会保障缴费"]
["类","款","项",{"$nulls":3},"养老保险","失业保险","医疗保险",null,null,"工伤保险","生育保险","其他社会保险缴费"]
[{"$nulls":8},"小计","医疗保险(在职)","医疗保险(离退休)"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9]
[{"$nulls":4},"合 计",37.95,1.68,0,35.57,29.9,5.66,0.69,0,0]
[208,{"$nulls":3},"社会保障和就业支出",2.38,1.68,0,0,0,0,0.69,0,0]
[null,11,null,null,"　残疾人事业",2.38,1.68,0,0,0,0,0.69,0,0]
[null,null,1,null,"　　行政运行",0.79,0.57,0,0,0,0,0.22,0,0]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",0.79,0.57,0,0,0,0,0.22,0,0]
[null,null,99,null,"　　其他残疾人事业支出",1.59,1.11,0,0,0,0,0.47,0,0]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",0.68,0.48,0,0,0,0,0.19,0,0]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",0.91,0.63,0,0,0,0,0.28,0,0]
[210,{"$nulls":3},"医疗卫生与计划生育支出",35.57,0,0,35.57,29.9,5.66,0,0,0]
[null,5,null,null,"　医疗保障",35.57,0,0,35.57,29.9,5.66,0,0,0]
[null,null,1,null,"　　行政单位医疗",16.96,0,0,16.96,11.29,5.66,0,0,0]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",16.96,0,0,16.96,11.29,5.66,0,0,0]
[null,null,2,null,"　　事业单位医疗",18.61,0,0,18.61,18.61,0,0,0,0]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",7.79,0,0,7.79,7.79,0,0,0,0]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",10.82,0,0,10.82,10.82,0,0,0,0]

{"sheet":"表七","index":7,"n_rows":21,"n_cols":32,"rows_kept":21,"merged":[[0,0,0,4],[1,0,1,31],[2,0,2,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,31]],"flags":["formulas_cached_only"]}
["预算09表"]
["基本支出预算表———商品和服务支出"]
["市残联(一级)",{"$nulls":30},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总 计","商品和服务支出"]
["类","款","项",{"$nulls":3},"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","因公出国(境)费用","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"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[{"$nulls":4},"合 计",32.2,13.27,0,0,0.5,0,0,2,0,2,0,1.5,0,0,0,0.46,0,0,0,0,0,5.6,1.2,2,0,0,3.67]
[208,{"$nulls":3},"社会保障和就业支出",32.2,13.27,0,0,0.5,0,0,2,0,2,0,1.5,0,0,0,0.46,0,0,0,0,0,5.6,1.2,2,0,0,3.67]
[null,5,null,null,"　行政事业单位离退休",0.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21,0,0,0,0]
[null,null,1,null,"　　归口管理的行政单位离退休",0.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21,0,0,0,0]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",0.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21,null,0,0,0]
[null,11,null,null,"　残疾人事业",31.99,13.27,0,0,0.5,0,0,2,0,2,0,1.5,0,0,0,0.46,0,0,0,0,0,5.6,0.99,2,0,0,3.67]
[null,null,1,null,"　　行政运行",11.3,4.77,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.22,0,0,0,0,0,2.5,0.3,1,0,0,2.21]
[{"$nulls":3},402001,"　　　江门市残疾人联合会",11.3,4.77,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.22,0,0,0,0,0,2.5,0.3,1,0,0,2.21]
[null,null,4,null,"　　残疾人康复",12,5.5,0,0,0,0,0,0.8,0,1,0,0,0,0,0,0.24,0,0,0,0,0,3,0,1,0,0,0.46]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",12,5.5,0,0,0,0,0,0.8,0,1,0,0,0,0,0,0.24,0,0,0,0,0,3,0,1,0,0,0.46]
[null,null,5,null,"　　残疾人就业和扶贫",8,3,0,0,0.5,0,0,0.9,0,1,0,1.5,0,0,0,0,0,0,0,0,0,0.1,0,0,0,0,1]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",8,3,0,0,0.5,0,0,0.9,0,1,0,1.5,0,0,0,0,0,0,0,0,0,0.1,0,0,0,0,1]
[null,null,99,null,"　　其他残疾人事业支出",0.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69,0,0,0,0]
[{"$nulls":3},402002,"　　　江门市残疾人就业服务中心",0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0]
[{"$nulls":3},402003,"　　　江门市特殊儿童康复教育中心",0.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39,0,0,0,0]

{"sheet":"表八","index":8,"n_rows":12,"n_cols":12,"rows_kept":12,"merged":[[0,0,0,4],[1,0,1,11],[2,0,2,4],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,4,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["预算11表"]
["纳入预算管理的政府性基金收支预算表"]
["江门市残疾人联合会(一级)",{"$nulls":3},"@GM_DEPT$",{"$nulls":6},"单位：万元"]
["科目代码",null,null,"单位代码","单位名称","基金预算收入","支出项目预算"]
["类","款","项",{"$nulls":3},"合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":7},"小计","人员支出","日常公用支出","对个人和家庭补助支出"]
["**","**","**","**","**",1,2,3,4,5,6,7]
[{"$nulls":4},"合  计",{"v":225,"d":"225.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225,"d":"225.00"}]
["229",{"$nulls":3},"其他支出",{"v":225,"d":"225.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":225,"d":"225.00"}]
[null,"60",null,null,"　彩票公益金安排的支出",{"v":225,"d":"225.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":225,"d":"225.00"}]
[null,null,"06",null,"　　用于残疾人事业的彩票公益金支出",{"v":225,"d":"225.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":225,"d":"225.00"}]
[{"$nulls":3},"402001","　　　江门市残疾人联合会",{"v":225,"d":"225.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":225,"d":"225.00"}]