{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":32,"n_cols":11,"rows_kept":32,"merged":[[3,0,4,0],[3,1,4,1],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["县直单位部门支出预算表"]
["单位名称：青阳县县直机关工作委员会机关"]
["单位名称","总计","公共财政预算支出",{"$nulls":4},"基金预算安排","财政专户管理资金安排","其他资金安排","上年结余"]
[null,null,"小计","一般预算拨款","缴入国库的行政事业性收费","罚没收入","专项收入"]
["合计",{"v":826129.34,"d":"826,129"},{"v":826129.34,"d":"826,129"},{"v":826129.34,"d":"826,129"},0,0,0,0,0,0,0]
["青阳县县直机关工作委员会",{"v":826129.34,"d":"826,129"},{"v":826129.34,"d":"826,129"},{"v":826129.34,"d":"826,129"},0,0,0,0,0,0,0]
["  青阳县县直机关工作委员会机关",{"v":826129.34,"d":"826,129"},{"v":826129.34,"d":"826,129"},{"v":826129.34,"d":"826,129"},0,0,0,0,0,0,0]
["    基本支出",{"v":636129.34,"d":"636,129"},{"v":636129.34,"d":"636,129"},{"v":636129.34,"d":"636,129"},0,0,0,0,0,0,0]
["      工资福利支出",{"v":544835.5,"d":"544,836"},{"v":544835.5,"d":"544,836"},{"v":544835.5,"d":"544,836"},0,0,0,0,0,0,0]
["        基本工资支出",{"v":234120,"d":"234,120"},{"v":234120,"d":"234,120"},{"v":234120,"d":"234,120"},0,0,0,0,0,0,0]
["        机关事业单位基本养老保险缴费支出",{"v":76358.62,"d":"76,359"},{"v":76358.62,"d":"76,359"},{"v":76358.62,"d":"76,359"},0,0,0,0,0,0,0]
["        津贴补贴支出",{"v":134160,"d":"134,160"},{"v":134160,"d":"134,160"},{"v":134160,"d":"134,160"},0,0,0,0,0,0,0]
["        年终一次性奖金支出",{"v":30660,"d":"30,660"},{"v":30660,"d":"30,660"},{"v":30660,"d":"30,660"},0,0,0,0,0,0,0]
["        生育保险缴费支出",{"v":1471.68,"d":"1,472"},{"v":1471.68,"d":"1,472"},{"v":1471.68,"d":"1,472"},0,0,0,0,0,0,0]
["        医疗保险支出",{"v":23914.8,"d":"23,915"},{"v":23914.8,"d":"23,915"},{"v":23914.8,"d":"23,915"},0,0,0,0,0,0,0]
["        住房公积金支出",{"v":44150.4,"d":"44,150"},{"v":44150.4,"d":"44,150"},{"v":44150.4,"d":"44,150"},0,0,0,0,0,0,0]
["      对个人和家庭的补助支出",360,360,360,0,0,0,0,0,0,0]
["        独生子女父母奖励支出",360,360,360,0,0,0,0,0,0,0]
["      定额公用支出",{"v":90933.84,"d":"90,934"},{"v":90933.84,"d":"90,934"},{"v":90933.84,"d":"90,934"},0,0,0,0,0,0,0]
["        工会经费支出",{"v":4415.04,"d":"4,415"},{"v":4415.04,"d":"4,415"},{"v":4415.04,"d":"4,415"},0,0,0,0,0,0,0]
["        公务交通补贴",{"v":45000,"d":"45,000"},{"v":45000,"d":"45,000"},{"v":45000,"d":"45,000"},0,0,0,0,0,0,0]
["        职工教育经费支出",{"v":5518.8,"d":"5,519"},{"v":5518.8,"d":"5,519"},{"v":5518.8,"d":"5,519"},0,0,0,0,0,0,0]
["        综合定额支出",{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},0,0,0,0,0,0,0]
["    项目支出",{"v":190000,"d":"190,000"},{"v":190000,"d":"190,000"},{"v":190000,"d":"190,000"},0,0,0,0,0,0,0]
["      行政事业类支出",{"v":190000,"d":"190,000"},{"v":190000,"d":"190,000"},{"v":190000,"d":"190,000"},0,0,0,0,0,0,0]
["        党建工作经费支出",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0]
["        党员教育经费支出",{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},0,0,0,0,0,0,0]
["        绩效考核经费支出",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0]
["        纪检办案经费支出",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0]
["        民兵训练经费支出",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0]
["        文明创建经费支出",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,0,0,0,0,0]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}