{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["1.部门收支总体情况申报表","2.一般公共预算支出申报表（功能分类）","3.一般公共预算申报表（经济分类）","4.一般公共预算项目支出申报表"],"not_rendered":{"external_links":2,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.部门收支总体情况申报表","index":0,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[1,0,1,8],[2,7,2,8],[3,0,3,3],[3,4,3,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["附表1"]
["遵义市农业机械研究所2021年部门预算调整部门收支总体情况批复表"]
[{"$nulls":7},"单位：元"]
["收入",{"$nulls":3},"支出",{"$nulls":3},"备注"]
["项目","预算数","调整预算数","增减数","项目","预算数","调整预算数","增减数"]
["一、一般公共预算财政拨款收入",{"v":589880.96,"d":"589,880.96"},{"v":465828.48,"d":"465,828.48"},{"v":-124052.47999999998,"d":"-124,052.48"},"一、一般公共服务支出",null,null,0,""]
["二、政府性基金预算财政拨款收入",null,null,0,"二、外交支出",null,null,0,""]
["三、国有资本经营预算财政拨款收入",null,null,0,"三、国防支出",null,null,0,""]
["四、财政专户管理资金收入",null,null,0,"四、公共安全支出",null,null,0,""]
["五、事业收入",null,null,0,"五、教育支出",null,null,0,""]
["六、事业单位经营收入",null,null,0,"六、科学技术支出",null,null,0,""]
["七、上级补助收入",null,null,0,"七、文化旅游体育与传媒支出",null,null,0,""]
["八、附属单位上缴收入",null,null,0,"八、社会保障和就业支出",{"v":66556.86,"d":"66,556.86"},{"v":52583.81999999999,"d":"52,583.82"},{"v":-13973.040000000008,"d":"-13,973.04"},""]
["九、其他收入",null,null,0,"九、卫生健康支出",{"v":41672.76,"d":"41,672.76"},{"v":34649.32,"d":"34,649.32"},{"v":-7023.440000000002,"d":"-7,023.44"},""]
[{"$nulls":3},0,"十、住房保障支出",{"v":56590.44,"d":"56,590.44"},{"v":39622.44,"d":"39,622.44"},{"v":-16968,"d":"-16,968.00"},""]
[{"$nulls":3},0,"十一、农林水支出",{"v":425060.9,"d":"425,060.90"},{"v":338972.9,"d":"338,972.90"},{"v":-86088,"d":"-86,088.00"},""]
["本年收入合计",{"v":589880.96,"d":"589,880.96"},{"v":465828.48,"d":"465,828.48"},{"v":-124052.47999999998,"d":"-124,052.48"},"本年支出合计",{"v":589880.96,"d":"589,880.96"},{"v":465828.48,"d":"465,828.48"},{"v":-124052.48000000001,"d":"-124,052.48"},""]
[]
["上年结转",{"$nulls":3},"结转下年",{"$nulls":3},""]
["收入总计",{"v":589880.96,"d":"589,880.96"},{"v":465828.48,"d":"465,828.48"},{"v":-124052.47999999998,"d":"-124,052.48"},"支出总计",{"v":589880.96,"d":"589,880.96"},{"v":465828.48,"d":"465,828.48"},{"v":-124052.48000000001,"d":"-124,052.48"},""]

{"sheet":"2.一般公共预算支出申报表（功能分类）","index":1,"n_rows":22,"n_cols":12,"rows_kept":22,"merged":[[1,0,1,11],[2,10,2,11],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,3,7],[3,8,3,10],[3,11,4,11],[5,0,5,1]],"flags":["formulas_cached_only"]}
["附表2"]
["遵义市农业机械研究所2021年部门预算调整一般公共预算支出批复表（功能分类科目）"]
[{"$nulls":10},"单位：元"]
["科目编码","科目名称","预算数",null,null,"调整预算数",null,null,"增减数",null,null,"备注"]
[null,null,"合计","基本支出","项目支出","合计","基本支出","项目支出","合计","基本支出","项目支出"]
["合  计",null,{"v":589880.96,"d":"589,880.96"},{"v":589880.96,"d":"589,880.96"},null,{"v":465828.48000000004,"d":"465,828.48"},{"v":465828.48000000004,"d":"465,828.48"},null,{"v":-124052.47999999992,"d":"-124,052.48"},{"v":-124052.47999999992,"d":"-124,052.48"},0]
["208","社会保障和就业支出",{"v":66556.86,"d":"66,556.86"},{"v":66556.86,"d":"66,556.86"},null,{"v":52583.81999999999,"d":"52,583.82"},{"v":52583.81999999999,"d":"52,583.82"},null,{"v":-13973.040000000008,"d":"-13,973.04"},{"v":-13973.040000000008,"d":"-13,973.04"},0]
["  20805","行政事业单位养老支出",{"v":58979.399999999994,"d":"58,979.40"},{"v":58979.399999999994,"d":"58,979.40"},null,{"v":45843.95999999999,"d":"45,843.96"},{"v":45843.95999999999,"d":"45,843.96"},null,{"v":-13135.440000000002,"d":"-13,135.44"},{"v":-13135.440000000002,"d":"-13,135.44"},0,""]
["    2080505","机关事业单位基本养老保险缴费支出",{"v":39319.56,"d":"39,319.56"},{"v":39319.56,"d":"39,319.56"},null,{"v":26184.119999999995,"d":"26,184.12"},26184.119999999995,null,{"v":-13135.440000000002,"d":"-13,135.44"},{"v":-13135.440000000002,"d":"-13,135.44"},0,""]
["    2080506","机关事业单位职业年金缴费支出",{"v":19659.84,"d":"19,659.84"},{"v":19659.84,"d":"19,659.84"},null,{"v":19659.84,"d":"19,659.84"},{"v":19659.84,"d":"19,659.84"},null,0,0,0]
["  20899","其他社会保障和就业支出",{"v":7577.46,"d":"7,577.46"},{"v":7577.46,"d":"7,577.46"},null,{"v":6739.86,"d":"6,739.86"},{"v":6739.86,"d":"6,739.86"},null,{"v":-837.6000000000004,"d":"-837.60"},{"v":-837.6000000000004,"d":"-837.60"},0]
["    2089999","其他社会保障和就业支出",{"v":7577.46,"d":"7,577.46"},7577.46,null,{"v":6739.86,"d":"6,739.86"},{"v":6739.86,"d":"6,739.86"},null,{"v":-837.6000000000004,"d":"-837.60"},{"v":-837.6000000000004,"d":"-837.60"},0]
["210","卫生健康支出",{"v":41672.76,"d":"41,672.76"},{"v":41672.76,"d":"41,672.76"},null,{"v":34649.32,"d":"34,649.32"},{"v":34649.32,"d":"34,649.32"},null,{"v":-7023.440000000002,"d":"-7,023.44"},{"v":-7023.440000000002,"d":"-7,023.44"},0]
["  21011","行政事业单位医疗",{"v":41672.76,"d":"41,672.76"},{"v":41672.76,"d":"41,672.76"},null,{"v":34649.32,"d":"34,649.32"},{"v":34649.32,"d":"34,649.32"},null,{"v":-7023.440000000002,"d":"-7,023.44"},{"v":-7023.440000000002,"d":"-7,023.44"},0]
["    2101102","事业单位医疗",{"v":20217.36,"d":"20,217.36"},{"v":20217.36,"d":"20,217.36"},null,{"v":14880.960000000001,"d":"14,880.96"},{"v":14880.96,"d":"14,880.96"},null,{"v":-5336.4,"d":"-5,336.40"},{"v":-5336.4,"d":"-5,336.40"},0]
["    2101103","公务员医疗补助",{"v":21455.4,"d":"21,455.40"},{"v":21455.4,"d":"21,455.40"},null,{"v":19768.36,"d":"19,768.36"},{"v":19768.36,"d":"19,768.36"},null,{"v":-1687.0400000000009,"d":"-1,687.04"},{"v":-1687.0400000000009,"d":"-1,687.04"},0]
["213","农林水支出",{"v":425060.9,"d":"425,060.90"},{"v":425060.9,"d":"425,060.90"},null,{"v":338972.9,"d":"338,972.90"},{"v":338972.9,"d":"338,972.90"},null,{"v":-86088,"d":"-86,088.00"},{"v":-86088,"d":"-86,088.00"},0]
["  21301","农业农村",{"v":425060.9,"d":"425,060.90"},{"v":425060.9,"d":"425,060.90"},null,{"v":338972.9,"d":"338,972.90"},{"v":338972.9,"d":"338,972.90"},null,{"v":-86088,"d":"-86,088.00"},{"v":-86088,"d":"-86,088.00"},0]
["    2130104","事业运行",{"v":425060.9,"d":"425,060.90"},{"v":425060.9,"d":"425,060.90"},null,{"v":338972.9,"d":"338,972.90"},{"v":338972.9,"d":"338,972.90"},null,{"v":-86088,"d":"-86,088.00"},{"v":-86088,"d":"-86,088.00"},0]
["221","住房保障支出",{"v":56590.44,"d":"56,590.44"},{"v":56590.44,"d":"56,590.44"},null,{"v":39622.44,"d":"39,622.44"},{"v":39622.44,"d":"39,622.44"},null,{"v":-16968,"d":"-16,968.00"},{"v":-16968,"d":"-16,968.00"},0]
["  22102","住房改革支出",{"v":56590.44,"d":"56,590.44"},{"v":56590.44,"d":"56,590.44"},null,{"v":39622.44,"d":"39,622.44"},{"v":39622.44,"d":"39,622.44"},null,{"v":-16968,"d":"-16,968.00"},{"v":-16968,"d":"-16,968.00"},0]
["    2210201","住房公积金",{"v":56590.44,"d":"56,590.44"},{"v":56590.44,"d":"56,590.44"},null,{"v":39622.44,"d":"39,622.44"},{"v":39622.44,"d":"39,622.44"},null,{"v":-16968,"d":"-16,968.00"},{"v":-16968,"d":"-16,968.00"},0]

{"sheet":"3.一般公共预算申报表（经济分类）","index":2,"n_rows":160,"n_cols":16,"rows_kept":160,"merged":[[0,0,0,1],[1,0,1,15],[3,0,3,2],[3,3,3,5],[3,6,3,8],[3,9,3,11],[3,12,3,14],[3,15,5,15],[4,0,4,1],[4,2,5,2],[4,3,4,4],[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],[6,0,6,5],[8,0,19,0],[8,1,10,1],[8,2,10,2],[11,1,15,1],[11,2,15,2],[17,1,19,1],[17,2,19,2],[21,0,47,0],[21,1,34,1],[21,2,34,2],[37,1,39,1],[37,2,39,2],[40,1,42,1],[40,2,42,2],[49,0,64,0],[52,1,55,1],[52,2,55,2],[56,1,58,1],[56,2,58,2],[60,1,64,1],[60,2,64,2],[66,0,77,0],[69,1,71,1],[69,2,71,2],[73,1,77,1],[73,2,77,2],[79,0,121,0],[79,1,92,1],[79,2,92,2],[93,1,120,1],[93,2,120,2],[123,0,124,0],[126,0,128,0],[130,0,132,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[134,0,144,0],[134,1,138,1],[134,2,138,2],[141,1,143,1],[141,2,143,2],[146,0,147,0],[149,0,152,0],[156,0,159,0]],"flags":["formulas_cached_only"]}
["附表3"]
["遵义市农业机械研究所2021年部门预算调整一般公共预算支出批复表（经济分类科目）"]
[{"$nulls":15},"单位：元"]
["政府预算经济分类",null,null,"部门预算经济分类",null,null,"预算数",null,null,"调整预算数",null,null,"增减数",null,null,"备注"]
["科目编码",null,"科目名称","科目编码",null,"科目名称","合计","基本支出","项目支出","合计","基本支出","项目支出","合计","基本支出","项目支出"]
["类","款",null,"类","款"]
["合计",{"$nulls":5},{"v":589880.9600000001,"d":"589,880.96"},{"v":589880.9600000001,"d":"589,880.96"},0,{"v":465828.48,"d":"465,828.48"},{"v":465828.48,"d":"465,828.48"},0,{"v":-124052.4800000001,"d":"-124,052.48"},{"v":-124052.4800000001,"d":"-124,052.48"},0]
[501,null,"机关工资福利支出","301",null,"工资福利支出",0,0,0,0,0,0,0,0,0]
[null,"01"," 工资奖金津补贴",null,"01"," 基本工资",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"02"," 津贴补贴",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"03"," 奖金",0,null,null,0,null,null,0,0,0]
[null,"02"," 社会保障缴费",null,"08"," 机关事业单位基本养老保险缴费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"09"," 职业年金缴费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"10"," 城镇职工基本医疗保险缴费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"11"," 公务员医疗补助缴费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"12"," 其他社会保障缴费",0,null,null,0,null,null,0,0,0]
[null,"03"," 住房公积金",null,"13"," 住房公积金",0,null,null,0,null,null,0,0,0]
[null,99," 其他工资福利支出",null,"06"," 伙食补助费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"14"," 医疗费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"99"," 其他工资福利支出",0,null,null,0,null,null,0,0,0]
[502,null,"机关商品和服务支出",302,null,"商品和服务支出",0,0,0,0,0,0,0,0,0]
[null,"01"," 办公经费",null,"01"," 办公费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"02"," 印刷费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"04"," 手续费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"05"," 水费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"06"," 电费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"07"," 邮电费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"08"," 取暖费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"09"," 物业管理费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"11"," 差旅费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"14"," 租赁费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"28"," 工会经费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"29"," 福利费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"39"," 其他交通费用",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"40"," 税金及附加费用",0,null,null,0,null,null,0,0,0]
[null,"02"," 会议费",null,"15"," 会议费",0,null,null,0,null,null,0,0,0]
[null,"03"," 培训费",null,"16"," 培训费",0,null,null,0,null,null,0,0,0]
[null,"04"," 专用材料购置费",null,"18"," 专用材料费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"24"," 被装购置费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"25"," 专用燃料费",0,null,null,0,null,null,0,0,0]
[null,"05"," 委托业务费",null,"03"," 咨询费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"26"," 劳务费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"27"," 委托业务费",0,null,null,0,null,null,0,0,0]
[null,"06"," 公务接待费",null,"17"," 公务接待费",0,null,null,0,null,null,0,0,0]
[null,"07"," 因公出国（境）费用",null,"12"," 因公出国（境）费用",0,null,null,0,null,null,0,0,0]
[null,"08"," 公务用车运行维护费",null,"31"," 公务用车运行维护费",0,null,null,0,null,null,0,0,0]
[null,"09"," 维修(护)费",null,"13"," 维修(护)费",0,null,null,0,null,null,0,0,0]
[null,99," 其他商品和服务支出",null,"99"," 其他商品和服务支出",0,null,null,0,null,null,0,0,0]
[503,null,"机关资本性支出（一）",310,null,"资本性支出  ",0,0,0,0,0,0,0,0,0]
[null,"01"," 房屋建筑物购建",null,"01"," 房屋建筑物购建",0,null,null,0,null,null,0,0,0]
[null,"02"," 基础设施建设",null,"05"," 基础设施建设",0,null,null,0,null,null,0,0,0]
[null,"03"," 公务用车购置",null,"13"," 公务用车购置",0,null,null,0,null,null,0,0,0]
[null,"05"," 土地征迁补偿和安置支出",null,"09"," 土地补偿",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"10"," 安置补助",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"11"," 地上附着物和青苗补偿",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"12"," 拆迁补偿",0,null,null,0,null,null,0,0,0]
[null,"06"," 设备购置",null,"02"," 办公设备购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"03"," 专用设备购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"07"," 信息网络及软件购置更新",0,null,null,0,null,null,0,0,0]
[null,"07"," 大型修缮",null,"06"," 大型修缮",0,null,null,0,null,null,0,0,0]
[null,"99"," 其他资本性支出",null,"08"," 物资储备",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"19"," 其他交通工具购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},21," 文物和陈列品购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},22," 无形资产购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"99"," 其他资本性支出",0,null,null,0,null,null,0,0,0]
[504,null,"机关资本性支出（二）",309,null,"资本性支出（基本建设）",0,0,0,0,0,0,0,0,0]
[null,"01"," 房屋建筑物购建",null,"01"," 房屋建筑物购建",0,null,null,0,null,null,0,0,0]
[null,"02"," 基础设施建设",null,"05"," 基础设施建设",0,null,null,0,null,null,0,0,0]
[null,"03"," 公务用车购置",null,"13"," 公务用车购置",0,null,null,0,null,null,0,0,0]
[null,"04"," 设备购置",null,"02"," 办公设备购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"03"," 专用设备购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"07"," 信息网络及软件购置更新",0,null,null,0,null,null,0,0,0]
[null,"05"," 大型修缮",null,"06"," 大型修缮",0,null,null,0,null,null,0,0,0]
[null,"99"," 其他资本性支出",null,"08"," 物资储备",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"19"," 其他交通工具购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},21," 文物和陈列品购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},22," 无形资产购置",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"99"," 其他基本建设支出",0,null,null,0,null,null,0,0,0]
[505,null,"对事业单位经常性补助",{"$nulls":3},{"v":523628.9600000001,"d":"523,628.96"},{"v":523628.9600000001,"d":"523,628.96"},0,{"v":385176.48,"d":"385,176.48"},{"v":385176.48,"d":"385,176.48"},0,{"v":-138452.4800000001,"d":"-138,452.48"},{"v":-138452.4800000001,"d":"-138,452.48"},0]
[null,"01"," 工资福利支出",301,null,"工资福利支出",{"v":490227.74000000005,"d":"490,227.74"},{"v":490227.74000000005,"d":"490,227.74"},0,{"v":351775.26,"d":"351,775.26"},{"v":351775.26,"d":"351,775.26"},0,{"v":-138452.48000000004,"d":"-138,452.48"},{"v":-138452.48000000004,"d":"-138,452.48"},0]
[{"$nulls":4},"01"," 基本工资",{"v":148584,"d":"148,584.00"},{"v":148584,"d":"148,584.00"},null,{"v":91944,"d":"91,944.00"},{"v":91944,"d":"91,944.00"},null,{"v":-56640,"d":"-56,640.00"},{"v":-56640,"d":"-56,640.00"},0]
[{"$nulls":4},"02"," 津贴补贴",{"v":62940,"d":"62,940.00"},{"v":62940,"d":"62,940.00"},null,{"v":45900,"d":"45,900.00"},{"v":45900,"d":"45,900.00"},null,{"v":-17040,"d":"-17,040.00"},{"v":-17040,"d":"-17,040.00"},0]
[{"$nulls":4},"03"," 奖金",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"06"," 伙食补助费",{"v":16720,"d":"16,720.00"},{"v":16720,"d":"16,720.00"},null,{"v":16720,"d":"16,720.00"},{"v":16720,"d":"16,720.00"},null,0,0,0]
[{"$nulls":4},"07"," 绩效工资",{"v":97163.68,"d":"97,163.68"},97163.68,null,{"v":70355.68,"d":"70,355.68"},{"v":70355.68,"d":"70,355.68"},null,{"v":-26808,"d":"-26,808.00"},{"v":-26808,"d":"-26,808.00"},0]
[{"$nulls":4},"08"," 机关事业单位基本养老保险缴费",{"v":39319.56,"d":"39,319.56"},{"v":39319.56,"d":"39,319.56"},null,{"v":26184.119999999995,"d":"26,184.12"},26184.119999999995,null,{"v":-13135.440000000002,"d":"-13,135.44"},{"v":-13135.440000000002,"d":"-13,135.44"},0]
[{"$nulls":4},"09"," 职业年金缴费",{"v":19659.84,"d":"19,659.84"},{"v":19659.84,"d":"19,659.84"},null,{"v":19659.84,"d":"19,659.84"},{"v":19659.84,"d":"19,659.84"},null,0,0,0]
[{"$nulls":4},10," 城镇职工基本医疗保险缴费",{"v":20217.36,"d":"20,217.36"},{"v":20217.36,"d":"20,217.36"},null,{"v":14880.960000000001,"d":"14,880.96"},{"v":14880.96,"d":"14,880.96"},null,{"v":-5336.4,"d":"-5,336.40"},{"v":-5336.4,"d":"-5,336.40"},0]
[{"$nulls":4},"11"," 公务员医疗补助缴费",{"v":21455.4,"d":"21,455.40"},{"v":21455.4,"d":"21,455.40"},null,{"v":19768.36,"d":"19,768.36"},{"v":19768.36,"d":"19,768.36"},null,{"v":-1687.0400000000009,"d":"-1,687.04"},{"v":-1687.0400000000009,"d":"-1,687.04"},0]
[{"$nulls":4},"12"," 其他社会保障缴费",{"v":7577.46,"d":"7,577.46"},7577.46,null,{"v":6739.86,"d":"6,739.86"},{"v":6739.86,"d":"6,739.86"},null,{"v":-837.6000000000004,"d":"-837.60"},{"v":-837.6000000000004,"d":"-837.60"},0]
[{"$nulls":4},13," 住房公积金",{"v":56590.44,"d":"56,590.44"},{"v":56590.44,"d":"56,590.44"},null,{"v":39622.44,"d":"39,622.44"},{"v":39622.44,"d":"39,622.44"},null,{"v":-16968,"d":"-16,968.00"},{"v":-16968,"d":"-16,968.00"},0]
[{"$nulls":4},14," 医疗费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"99"," 其他工资福利支出",0,null,null,0,null,null,0,0,0]
[null,"02"," 商品和服务支出",302,null,"商品和服务支出",{"v":33401.22,"d":"33,401.22"},{"v":33401.22,"d":"33,401.22"},0,{"v":33401.22,"d":"33,401.22"},{"v":33401.22,"d":"33,401.22"},0,0,0,0]
[{"$nulls":4},"01"," 办公费",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},null,0,0,0]
[{"$nulls":4},"02"," 印刷费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"03"," 咨询费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"04"," 手续费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"05"," 水费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"06"," 电费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"07"," 邮电费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"08"," 取暖费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"09"," 物业管理费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},11," 差旅费",{"v":8405.66,"d":"8,405.66"},{"v":8405.66,"d":"8,405.66"},null,{"v":8405.66,"d":"8,405.66"},{"v":8405.66,"d":"8,405.66"},null,0,0,0]
[{"$nulls":4},12," 因公出国（境）费用",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},13," 维修(护)费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},14," 租赁费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},15," 会议费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},16," 培训费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},17," 公务接待费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},18," 专用材料费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},24," 被装购置费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},25," 专用燃料费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},26," 劳务费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},27," 委托业务费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},28," 工会经费",{"v":5720.28,"d":"5,720.28"},{"v":5720.28,"d":"5,720.28"},null,{"v":5720.28,"d":"5,720.28"},{"v":5720.28,"d":"5,720.28"},null,0,0,0]
[{"$nulls":4},29," 福利费",{"v":6275.28,"d":"6,275.28"},{"v":6275.28,"d":"6,275.28"},null,{"v":6275.28,"d":"6,275.28"},{"v":6275.28,"d":"6,275.28"},null,0,0,0]
[{"$nulls":4},31," 公务用车运行维护费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},39," 其他交通费用",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},40," 税金及附加费用",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},99," 其他商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},null,{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},null,0,0,0]
[null,99," 其他对事业单位补助",{"$nulls":3},0,null,null,0,null,null,0,0,0]
[506,null,"对事业单位资本性补助",{"$nulls":3},0,0,0,0,0,0,0,0,0]
[null,"01"," 资本性支出（一）",310,null,"资本性支出",0,null,null,0,null,null,0,0,0]
[null,"02"," 资本性支出（二）",309,null,"资本性支出（基本建设）",0,null,null,0,null,null,0,0,0]
[507,null,"对企业补助",312,null,"对企业补助",0,0,0,0,0,0,0,0,0]
[null,"01"," 费用补贴",null,"04"," 费用补贴",0,null,null,0,null,null,0,0,0]
[null,"02"," 利息补贴",null,"05"," 利息补贴",0,null,null,0,null,null,0,0,0]
[null,99," 其他对企业补助",null,99," 其他对企业补助",0,null,null,0,null,null,0,0,0]
[508,null,"对企业资本性支出",{"$nulls":3},0,0,0,0,0,0,0,0,0]
[null,"01"," 对企业资本性支出（一）",312,"01"," 资本金注入",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"03"," 政府投资基金股权投资",0,null,null,0,null,null,0,0,0]
[null,"02"," 对企业资本性支出（二）",311,null,"对企业补助（基本建设）",0,null,null,0,null,null,0,0,0]
[509,null,"对个人和家庭的补助",303,null,"对个人和家庭的补助",{"v":66252,"d":"66,252.00"},{"v":66252,"d":"66,252.00"},0,{"v":80652,"d":"80,652.00"},{"v":80652,"d":"80,652.00"},0,{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},0]
[null,"01"," 社会福利和救助",null,"04"," 抚恤金",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"05"," 生活补助",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"06"," 救济金",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"07"," 医疗费补助",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"09"," 奖励金",0,null,null,0,null,null,0,0,0]
[null,"02"," 助学金",null,"08"," 助学金",0,null,null,0,null,null,0,0,0]
[null,"03"," 个人农业生产补贴",null,"10"," 个人农业生产补贴",0,null,null,0,null,null,0,0,0]
[null,"05"," 离退休费",null,"01"," 离休费",0,null,null,0,null,null,0,0,0]
[{"$nulls":4},"02"," 退休费",{"v":66252,"d":"66,252.00"},{"v":66252,"d":"66,252.00"},null,{"v":80652,"d":"80,652.00"},{"v":80652,"d":"80,652.00"},null,{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},0]
[{"$nulls":4},"03"," 退职（役）费",0,null,null,0,null,null,0,0,0]
[null,99," 其他对个人和家庭的补助",null,"99"," 其他对个人和家庭的补助",0,null,null,0,null,null,0,0,0]
[510,null,"对社会保障基金补助",313,null,"对社会保障基金补助",0,0,0,0,0,0,0,0,0]
[null,"02"," 对社会保险基金补助",null,"02"," 对社会保险基金补助",0,null,null,0,null,null,0,0,0]
[null,"03"," 补充全国社会保障基金",null,"03"," 补充全国社会保障基金",0,null,null,0,null,null,0,0,0]
[511,null,"债务利息及费用支出",307,null,"债务利息及费用支出",0,0,0,0,0,0,0,0,0]
[null,"01"," 国内债务付息",null,"01"," 国内债务付息",0,null,null,0,null,null,0,0,0]
[null,"02"," 国外债务付息",null,"02"," 国外债务付息",0,null,null,0,null,null,0,0,0]
[null,"03"," 国内债务发行费用",null,"03"," 国内债务发行费用",0,null,null,0,null,null,0,0,0]
[null,"04"," 国外债务发行费用",null,"04"," 国外债务发行费用",0,null,null,0,null,null,0,0,0]
[513,null,"转移性支出",{"$nulls":3},0,0,0,0,0,0,0,0,0]
[null,"01"," 上下级政府间政府间转移性指出",{"$nulls":3},0,{"$nulls":5},0,0,0,"该项为补助到县级的支出"]
[599,null,"其他支出","399",null,"其他支出",0,0,0,0,0,0,0,0,0]
[null,"06"," 赠与",null,"06"," 赠与",0,null,null,0,null,null,0,0,0]
[null,"07"," 国家赔偿费用支出",null,"07"," 国家赔偿费用支出",0,null,null,0,null,null,0,0,0]
[null,"08"," 对民间非营利组织和群众性自治组织补贴",null,"08"," 对民间非营利组织和群众性自治组织补贴",0,null,null,0,null,null,0,0,0]
[null,99," 其他支出",null,"99"," 其他支出",0,null,null,0,null,null,0,0,0]

{"sheet":"4.一般公共预算项目支出申报表","index":3,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,1],[1,0,1,6],[2,5,2,6],[3,5,3,6],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,5,8,6],[9,0,9,6]],"flags":["formulas_cached_only"]}
["附表4"]
["XXX2021年部门预算调整一般公共预算项目支出批复表"]
[{"$nulls":5},"单位：元"]
["项目名称","预算数","调整预算数","增减数","使用时须一事一议报市政府审批","备注"]
["合计",0,0,0]
["XXX项目",null,null,0]
["XXX项目",null,null,0]
["XXX项目",null,null,0]
[{"$nulls":3},0]
["注：要填报一般公共预算安排的所有项目情况（含年初预算和调整预算）"]