{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["目录","1.1收支总表","2.1预算收入总表","3.1支出预算明细汇总表","3.2分经济科目表","3.3预算支出项目分类明细表","3.4预算支出项目分类明细表(一般公共预算)","3.5人员类及运转类公用预算明细表","3.6其他运转类及特定目标类预算明细","4.1收入征收计划表","4.2政府采购预算资金明细表","4.3政府购买服务预算资金明细表","4.4新增资产预算资金明细表","4.5行政事业单位“三公”经费支出预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":21,"n_cols":2,"rows_kept":21,"merged":[[1,0,1,1],[9,1,12,1],[9,1,12,1],[9,1,12,1],[9,1,12,1]],"flags":["formulas_cached_only"]}
[]
["预算批复报表目录"]
[]
["报表","说明"]
["（一）收支总表"]
["1.1、预算收支总表","已终审"]
["（二）收入表"]
["2.1、收入预算总表","已终审"]
["（三）支出表"]
["3.1、支出预算明细表","含上级资金，含230和231科目，全口径预算，已终审"]
["3.2、支出预算分经济科目表"]
["3.3、预算支出项目分类明细表"]
["3.4、预算支出项目分类明细表（一般公共预算）"]
["3.5、人员类及运转类公用预算支出明细表","全流程数据"]
["3.6、其他运转类公用及特定目标类预算支出明细表","含上级资金，含230和231科目，全口径预算，全流程数据"]
["（四）其他用表"]
["4.1、非税收入征收计划表","分单位分项目分科目。"]
["4.2、政府采购预算明细表"]
["4.3、政府购买服务预算明细表"]
["4.4、新增资产配置预算明细表"]
["4.5、行政事业单位“三公”经费支出预算表","含上级资金，含230和231科目，全口径预算。"]

{"sheet":"1.1收支总表","index":1,"n_rows":37,"n_cols":4,"rows_kept":37,"merged":[[0,2,0,3],[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[null,null,"返回目录"]
["预算收支总表"]
["部门名称：[356001]长治市红十字会",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","2022年","项目","2022年"]
["一、一般公共预算",220.033139,"一般公共服务支出"]
["二、纳入预算管理的政府性基金",null,"外交支出"]
["三、国有资本经营",null,"国防支出"]
["四、社会保险基金",null,"公共安全支出"]
["五、财政专户管理资金",null,"教育支出"]
["六、单位资金",null,"科学技术支出"]
[null,null,"文化旅游体育与传媒支出"]
[null,null,"社会保障和就业支出",199.862929]
[null,null,"社会保险基金支出"]
[null,null,"卫生健康支出",5.347051]
[null,null,"节能环保支出"]
[null,null,"城乡社区支出"]
[null,null,"农林水支出"]
[null,null,"交通运输支出"]
[null,null,"资源勘探工业信息等支出"]
[null,null,"商业服务业等支出"]
[null,null,"金融支出"]
[null,null,"援助其他地区支出"]
[null,null,"自然资源海洋气象等支出"]
[null,null,"住房保障支出",14.823159]
[null,null,"粮油物资储备支出"]
[null,null,"国有资本经营预算支出"]
[null,null,"灾害防治及应急管理支出"]
[null,null,"预备费"]
[null,null,"其他支出"]
[null,null,"转移性支出"]
[null,null,"债务还本支出"]
[null,null,"债务付息支出"]
[null,null,"债务发行费用支出"]
[null,null,"抗疫特别国债安排的支出"]
[]
["本年收入合计",220.033139,"本年支出合计",220.033139]

{"sheet":"2.1预算收入总表","index":2,"n_rows":11,"n_cols":14,"rows_kept":11,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,4],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,7,4,7],[3,8,3,13]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"返回目录"]
["预算收入总表"]
["部门名称：[356001]长治市红十字会",{"$nulls":12},"单位：万元"]
["单位编码","单位名称","总计","财政拨款收入",{"$nulls":3},"财政专户管理资金收入","单位资金收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,"4=5+6+7",5,6,7,8,"9=10+11+12+13+14",10,11,12,13,14]
[null,"合计",220.033139,220.033139,220.033139]
["07","[07]社保科",220.033139,220.033139,220.033139]
["　356","　[356]长治市红十字会",220.033139,220.033139,220.033139]
["　　356001","　　长治市红十字会",220.033139,220.033139,220.033139]
["　　　356001","　　　[356001]长治市红十字会",220.033139,220.033139,220.033139]

{"sheet":"3.1支出预算明细汇总表","index":3,"n_rows":40,"n_cols":32,"rows_kept":40,"merged":[[0,30,0,31],[1,0,1,31],[2,0,2,4],[2,28,2,31],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,3,31],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,4,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,4,31],[5,10,5,20],[5,21,5,23],[5,24,6,24],[5,24,6,24],[5,26,6,26],[5,26,6,26],[5,27,6,27],[5,27,6,27],[5,28,6,28],[5,28,6,28],[5,29,6,29],[5,29,6,29],[5,30,6,30],[5,30,6,30],[5,31,6,31],[5,31,6,31]],"flags":["formulas_cached_only"]}
[{"$nulls":30},"返回目录"]
["支出预算明细表"]
["部门名称:[356001]长治市红十字会",{"$nulls":27},"单位：万元"]
["单位代码","单位名称","项目名称","资金来源","支出功能分类科目/转移支付功能科目代码","部门预算支出经济科目","政府预算经济分类科目","预算级次","是否政府采购","资金性质"]
[null,null,"项目名称","预算资金来源","支出功能分类科目代码","部门预算支出经济科目","政府预算经济分类科目","项目分配下达级次","是否政府采购","预算总计","政府预算资金",{"$nulls":14},"财政专户管理资金","单位资金"]
[null,null,"项目名称","预算资金来源","支出功能分类科目代码","部门预算支出经济科目","政府预算经济分类科目","项目分配下达级次","是否政府采购","预算总计","一般公共预算资金",{"$nulls":10},"政府性基金预算资金",null,null,"国有资本经营预算资金",null,"单位资金合计","事业收入资金","上级补助收入资金","附属单位上缴收入资金","事业单位经营收入资金","其他收入资金"]
[null,null,"项目名称","预算资金来源","支出功能分类科目代码","部门预算支出经济科目","政府预算经济分类科目","项目分配下达级次","是否政府采购","预算总计","政府预算资金合计","一般公共预算合计","财政拨款资金","罚没资金","行政事业性收费资金","专项资金","国有资源（资产）有偿使用收入安排资金","纳入预算内管理的其他收入安排资金","一般债券资金","外国政府和国际组织贷款","外国政府和国际组织赠款","政府性基金合计","政府性基金预算资金","专项债券资金","国有资本经营预算资金"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
["合计",{"$nulls":8},220.033139,220.033139,220.033139,190.033139,{"$nulls":4},{"v":30,"d":"30.000000"}]
["07","[07]社保科",{"$nulls":7},220.033139,220.033139,220.033139,190.033139,{"$nulls":4},{"v":30,"d":"30.000000"}]
["　356","　[356]长治市红十字会",{"$nulls":7},220.033139,220.033139,220.033139,190.033139,{"$nulls":4},{"v":30,"d":"30.000000"}]
["　　356001","　　长治市红十字会",{"$nulls":7},220.033139,220.033139,220.033139,190.033139,{"$nulls":4},{"v":30,"d":"30.000000"}]
["　　　356001","　　　[356001]长治市红十字会","办公家具、办公设备等购置","年初安排","[2081602]一般行政管理事务","[31002]办公设备购置","[50306]设备购置","市级","1-是",{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"}]
["　　　356001","　　　[356001]长治市红十字会","办公家具、办公设备等购置","年初安排","[2081602]一般行政管理事务","[31099]其他资本性支出","[50399]其他资本性支出","市级","1-是",{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"}]
["　　　356001","　　　[356001]长治市红十字会","办公业务费","年初安排","[2081602]一般行政管理事务","[30201]办公费","[50201]办公经费","市级","1-是",{"v":0.3,"d":"0.300000"},{"v":0.3,"d":"0.300000"},{"v":0.3,"d":"0.300000"},{"v":0.3,"d":"0.300000"}]
["　　　356001","　　　[356001]长治市红十字会","办公业务费","年初安排","[2081602]一般行政管理事务","[30299]其他商品和服务支出","[50299]其他商品和服务支出","市级","2-否",{"v":3,"d":"3.000000"},{"v":3,"d":"3.000000"},{"v":3,"d":"3.000000"},{"v":3,"d":"3.000000"}]
["　　　356001","　　　[356001]长治市红十字会","办公业务费","年初安排","[2081602]一般行政管理事务","[30202]印刷费","[50201]办公经费","市级","1-是",{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"}]
["　　　356001","　　　[356001]长治市红十字会","办公业务费","年初安排","[2081602]一般行政管理事务","[30231]公务用车运行维护费","[50208]公务用车运行维护费","市级","1-是",{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"}]
["　　　356001","　　　[356001]长治市红十字会","办公业务费","年初安排","[2081602]一般行政管理事务","[30211]差旅费","[50201]办公经费","市级","2-否",{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"}]
["　　　356001","　　　[356001]长治市红十字会","防汛救灾专项审计费","年初安排","[2081602]一般行政管理事务","[30227]委托业务费","[50205]委托业务费","市级","2-否",{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"}]
["　　　356001","　　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30207]邮电费","[50201]办公经费","市级","2-否",0.097194,0.097194,0.097194,0.097194]
["　　　356001","　　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30114]医疗费","[50199]其他工资福利支出","市级","2-否",{"v":1.88,"d":"1.880000"},{"v":1.88,"d":"1.880000"},{"v":1.88,"d":"1.880000"},{"v":1.88,"d":"1.880000"}]
["　　　356001","　　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30227]委托业务费","[50205]委托业务费","市级","2-否",{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"}]
["　　　356001","　　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30299]其他商品和服务支出","[50299]其他商品和服务支出","市级","2-否",{"v":2.67,"d":"2.670000"},{"v":2.67,"d":"2.670000"},{"v":2.67,"d":"2.670000"},{"v":2.67,"d":"2.670000"}]
["　　　356001","　　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30211]差旅费","[50201]办公经费","市级","2-否",{"v":0.8,"d":"0.800000"},{"v":0.8,"d":"0.800000"},{"v":0.8,"d":"0.800000"},{"v":0.8,"d":"0.800000"}]
["　　　356001","　　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30201]办公费","[50201]办公经费","市级","2-否",{"v":0.9,"d":"0.900000"},{"v":0.9,"d":"0.900000"},{"v":0.9,"d":"0.900000"},{"v":0.9,"d":"0.900000"}]
["　　　356001","　　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30228]工会经费","[50201]办公经费","市级","2-否",1.602806,1.602806,1.602806,1.602806]
["　　　356001","　　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30239]其他交通费用","[50201]办公经费","市级","2-否",{"v":9.65,"d":"9.650000"},{"v":9.65,"d":"9.650000"},{"v":9.65,"d":"9.650000"},{"v":9.65,"d":"9.650000"}]
["　　　356001","　　　[356001]长治市红十字会","会议费培训费","年初安排","[2081602]一般行政管理事务","[30216]培训费","[50203]培训费","市级","2-否",{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"}]
["　　　356001","　　　[356001]长治市红十字会","会议费培训费","年初安排","[2081602]一般行政管理事务","[30215]会议费","[50202]会议费","市级","2-否",{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"}]
["　　　356001","　　　[356001]长治市红十字会","捐赠支出","年初安排","[2081699]其他红十字事业支出","[39999]其他支出","[59999]其他支出","市级","2-否",{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"}]
["　　　356001","　　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30101]基本工资","[50101]工资奖金津补贴","市级","2-否",{"v":48.234,"d":"48.234000"},{"v":48.234,"d":"48.234000"},{"v":48.234,"d":"48.234000"},{"v":48.234,"d":"48.234000"}]
["　　　356001","　　　[356001]长治市红十字会","人员类项目","年初安排","[2210201]住房公积金","[30113]住房公积金","[50103]住房公积金","市级","2-否",14.823159,14.823159,14.823159,14.823159]
["　　　356001","　　　[356001]长治市红十字会","人员类项目","年初安排","[2101101]行政单位医疗","[30110]职工基本医疗保险缴费","[50102]社会保障缴费","市级","2-否",5.347051,5.347051,5.347051,5.347051]
["　　　356001","　　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30309]奖励金","[50901]社会福利和救助","市级","2-否",{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"}]
["　　　356001","　　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30102]津贴补贴","[50101]工资奖金津补贴","市级","2-否",{"v":32.3948,"d":"32.394800"},{"v":32.3948,"d":"32.394800"},{"v":32.3948,"d":"32.394800"},{"v":32.3948,"d":"32.394800"}]
["　　　356001","　　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30103]奖金","[50101]工资奖金津补贴","市级","2-否",{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"}]
["　　　356001","　　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30199]其他工资福利支出","[50199]其他工资福利支出","市级","2-否",4.473333,4.473333,4.473333,4.473333]
["　　　356001","　　　[356001]长治市红十字会","人员类项目","年初安排","[2080505]机关事业单位基本养老保险缴费支出","[30108]机关事业单位基本养老保险缴费","[50102]社会保障缴费","市级","2-否",12.581296,12.581296,12.581296,12.581296]
["　　　356001","　　　[356001]长治市红十字会","生命体验教室和救灾备灾仓库租赁费","年初安排","[2081602]一般行政管理事务","[30214]租赁费","[50201]办公经费","市级","2-否",{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"}]

{"sheet":"3.2分经济科目表","index":4,"n_rows":38,"n_cols":25,"rows_kept":38,"merged":[[0,23,0,24],[1,0,1,24],[2,0,2,7],[2,22,2,24],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,3,24],[4,2,6,2],[4,2,6,2],[4,2,6,2],[4,3,4,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,4,24],[5,3,5,13],[5,14,5,16],[5,17,6,17],[5,17,6,17],[5,19,6,19],[5,19,6,19],[5,20,6,20],[5,20,6,20],[5,21,6,21],[5,21,6,21],[5,22,6,22],[5,22,6,22],[5,23,6,23],[5,23,6,23],[5,24,6,24],[5,24,6,24]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"返回目录"]
["支出预算分经济科目表"]
["部门名称:[356001]长治市红十字会",{"$nulls":21},"单位：万元"]
["经济科目编码","经济科目名称","资金性质"]
[null,null,"预算总计","政府预算资金",{"$nulls":14},"财政专户管理资金","单位资金"]
[null,null,"预算总计","一般公共预算资金",{"$nulls":10},"政府性基金预算资金",null,null,"国有资本经营预算资金",null,"单位资金合计","事业收入资金","上级补助收入资金","附属单位上缴收入资金","事业单位经营收入资金","其他收入资金"]
[null,null,"预算总计","政府预算资金合计","一般公共预算合计","财政拨款资金","罚没资金","行政事业性收费资金","专项资金","国有资源（资产）有偿使用收入安排资金","纳入预算内管理的其他收入安排资金","一般债券资金","外国政府和国际组织贷款","外国政府和国际组织赠款","政府性基金合计","政府性基金预算资金","专项债券资金","国有资本经营预算资金"]
[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]
["合计",null,220.033139,220.033139,220.033139,190.033139,{"$nulls":4},{"v":30,"d":"30.000000"}]
["301","[301]工资福利支出",123.753139,123.753139,123.753139,123.753139]
["　30101","　[30101]基本工资",{"v":48.234,"d":"48.234000"},{"v":48.234,"d":"48.234000"},{"v":48.234,"d":"48.234000"},{"v":48.234,"d":"48.234000"}]
["　30102","　[30102]津贴补贴",{"v":32.3948,"d":"32.394800"},{"v":32.3948,"d":"32.394800"},{"v":32.3948,"d":"32.394800"},{"v":32.3948,"d":"32.394800"}]
["　30103","　[30103]奖金",{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"}]
["　30108","　[30108]机关事业单位基本养老保险缴费",12.581296,12.581296,12.581296,12.581296]
["　30110","　[30110]职工基本医疗保险缴费",5.347051,5.347051,5.347051,5.347051]
["　30113","　[30113]住房公积金",14.823159,14.823159,14.823159,14.823159]
["　30114","　[30114]医疗费",{"v":1.88,"d":"1.880000"},{"v":1.88,"d":"1.880000"},{"v":1.88,"d":"1.880000"},{"v":1.88,"d":"1.880000"}]
["　30199","　[30199]其他工资福利支出",4.473333,4.473333,4.473333,4.473333]
["302","[302]商品和服务支出",{"v":46.22,"d":"46.220000"},{"v":46.22,"d":"46.220000"},{"v":46.22,"d":"46.220000"},{"v":46.22,"d":"46.220000"}]
["　30201","　[30201]办公费",{"v":1.2,"d":"1.200000"},{"v":1.2,"d":"1.200000"},{"v":1.2,"d":"1.200000"},{"v":1.2,"d":"1.200000"}]
["　30202","　[30202]印刷费",{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"}]
["　30207","　[30207]邮电费",0.097194,0.097194,0.097194,0.097194]
["　30211","　[30211]差旅费",{"v":1.8,"d":"1.800000"},{"v":1.8,"d":"1.800000"},{"v":1.8,"d":"1.800000"},{"v":1.8,"d":"1.800000"}]
["　30214","　[30214]租赁费",{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"}]
["　30215","　[30215]会议费",{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"}]
["　30216","　[30216]培训费",{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"}]
["　30227","　[30227]委托业务费",{"v":10.5,"d":"10.500000"},{"v":10.5,"d":"10.500000"},{"v":10.5,"d":"10.500000"},{"v":10.5,"d":"10.500000"}]
["　30228","　[30228]工会经费",1.602806,1.602806,1.602806,1.602806]
["　30231","　[30231]公务用车运行维护费",{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"}]
["　30239","　[30239]其他交通费用",{"v":9.65,"d":"9.650000"},{"v":9.65,"d":"9.650000"},{"v":9.65,"d":"9.650000"},{"v":9.65,"d":"9.650000"}]
["　30299","　[30299]其他商品和服务支出",{"v":5.67,"d":"5.670000"},{"v":5.67,"d":"5.670000"},{"v":5.67,"d":"5.670000"},{"v":5.67,"d":"5.670000"}]
["303","[303]对个人和家庭的补助",{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"}]
["　30309","　[30309]奖励金",{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"}]
["310","[310]资本性支出",{"v":20,"d":"20.000000"},{"v":20,"d":"20.000000"},{"v":20,"d":"20.000000"},{"v":20,"d":"20.000000"}]
["　31002","　[31002]办公设备购置",{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"}]
["　31099","　[31099]其他资本性支出",{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"}]
["399","[399]其他支出",{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"}]
["　39999","　[39999]其他支出",{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"}]

{"sheet":"3.3预算支出项目分类明细表","index":5,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[0,9,0,10],[1,0,1,10],[2,0,2,3],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,3,7],[3,8,3,10],[4,3,5,3],[4,3,5,3],[4,4,4,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"返回目录"]
["预算支出项目分类明细表"]
["部门名称：[356001]长治市红十字会",{"$nulls":9},"单位：万元"]
["功能科目编码/转移支付功能科目","功能科目名称/转移支付功能科目","总计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":3},"基本支出小计","人员类项目",null,null,"公用经费项目","项目支出小计","其他运转类","特定目标类"]
[{"$nulls":4},"人员类小计","工资福利支出","对个人和家庭补助支出"]
[1,2,3,4,5,6,7,8,9,10,11]
["合计",null,220.033139,140.033139,121.933139,121.873139,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"}]
["208","社会保障和就业支出",199.862929,119.862929,101.762929,101.702929,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"}]
["　20805","　行政事业单位养老支出",12.581296,12.581296,12.581296,12.581296]
["　　2080505","　　机关事业单位基本养老保险缴费支出",12.581296,12.581296,12.581296,12.581296]
["　20816","　红十字事业",187.281633,107.281633,89.181633,89.121633,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"}]
["　　2081601","　　行政运行",107.281633,107.281633,89.181633,89.121633,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"}]
["　　2081602","　　一般行政管理事务",{"v":50,"d":"50.000000"},{"$nulls":5},{"v":50,"d":"50.000000"},{"v":50,"d":"50.000000"}]
["　　2081699","　　其他红十字事业支出",{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"}]
["210","卫生健康支出",5.347051,5.347051,5.347051,5.347051]
["　21011","　行政事业单位医疗",5.347051,5.347051,5.347051,5.347051]
["　　2101101","　　行政单位医疗",5.347051,5.347051,5.347051,5.347051]
["221","住房保障支出",14.823159,14.823159,14.823159,14.823159]
["　22102","　住房改革支出",14.823159,14.823159,14.823159,14.823159]
["　　2210201","　　住房公积金",14.823159,14.823159,14.823159,14.823159]

{"sheet":"3.4预算支出项目分类明细表(一般公共预算)","index":6,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[0,9,0,10],[1,0,1,10],[2,0,2,4],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,3,7],[3,8,3,10],[4,3,5,3],[4,3,5,3],[4,4,4,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"返回目录"]
["预算支出项目分类明细表（一般公共预算）"]
["部门名称：[356001]长治市红十字会",{"$nulls":9},"单位：万元"]
["功能科目编码/转移支付功能科目（单位编码）","功能科目名称/转移支付功能科目（单位名称）","一般公共预算总计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":3},"基本支出小计","人员类项目",null,null,"公用经费项目","项目支出小计","其他运转类","特定目标类"]
[{"$nulls":4},"人员类小计","工资福利支出","对个人和家庭补助支出"]
[1,2,3,4,5,6,7,8,9,10,11]
["合计",null,220.033139,140.033139,121.933139,121.873139,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"}]
["07","[07]社保科",220.033139,140.033139,121.933139,121.873139,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"}]
["356","[356]长治市红十字会",220.033139,140.033139,121.933139,121.873139,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"}]
["356001","[356001]长治市红十字会",220.033139,140.033139,121.933139,121.873139,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"}]
["2080505","机关事业单位基本养老保险缴费支出",12.581296,12.581296,12.581296,12.581296]
["2081601","行政运行",107.281633,107.281633,89.181633,89.121633,{"v":0.06,"d":"0.060000"},{"v":18.1,"d":"18.100000"}]
["2081602","一般行政管理事务",{"v":50,"d":"50.000000"},{"$nulls":5},{"v":50,"d":"50.000000"},{"v":50,"d":"50.000000"}]
["2081699","其他红十字事业支出",{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"}]
["2101101","行政单位医疗",5.347051,5.347051,5.347051,5.347051]
["2210201","住房公积金",14.823159,14.823159,14.823159,14.823159]

{"sheet":"3.5人员类及运转类公用预算明细表","index":7,"n_rows":34,"n_cols":32,"rows_kept":34,"merged":[[0,30,0,31],[1,0,1,31],[2,0,2,3],[2,29,2,31],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[3,9,5,9],[3,9,5,9],[3,9,5,9],[3,10,3,24],[3,25,5,25],[3,25,5,25],[3,25,5,25],[3,26,3,31],[4,10,5,10],[4,10,5,10],[4,11,4,20],[4,21,4,23],[4,24,5,24],[4,24,5,24],[4,26,5,26],[4,26,5,26],[4,27,5,27],[4,27,5,27],[4,28,5,28],[4,28,5,28],[4,29,5,29],[4,29,5,29],[4,30,5,30],[4,30,5,30],[4,31,5,31],[4,31,5,31]],"flags":["formulas_cached_only"]}
[{"$nulls":30},"返回目录"]
["人员类及运转类公用预算支出明细表"]
["部门名称：[356001]长治市红十字会",{"$nulls":28},"单位：万元"]
["单位编码","单位名称","项目名称","资金来源","支出功能科目/转移支付功能科目","部门经济科目","政府经济科目","预算级次","是否政府采购","预算总计","政府预算资金",{"$nulls":14},"财政专户管理资金","单位资金"]
[{"$nulls":10},"政府预算资金合计","一般公共预算资金",{"$nulls":9},"政府性基金预算资金",null,null,"国有资本经营预算",null,"单位资金合计","事业收入资金","上级补助收入资金","附属单位上缴收入资金","事业单位经营收入资金","其他收入资金"]
[{"$nulls":11},"一般公共预算合计","财政拨款资金","罚没资金","行政事业性收费资金","专项资金","国有资源（资产）有偿使用收入安排资金","纳入预算内管理的其他收入安排资金","一般债券资金","外国政府和国际组织贷款","外国政府和国际组织赠款","政府性基金合计","政府性基金预算资金","专项债券资金"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
["合计",{"$nulls":8},140.033139,140.033139,140.033139,140.033139]
["07","[07]社保科",{"$nulls":7},140.033139,140.033139,140.033139,140.033139]
["　356","　[356]长治市红十字会",{"$nulls":7},140.033139,140.033139,140.033139,140.033139]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30101]基本工资","[50101]工资奖金津补贴","市级","2-否",{"v":46.7268,"d":"46.726800"},{"v":46.7268,"d":"46.726800"},{"v":46.7268,"d":"46.726800"},{"v":46.7268,"d":"46.726800"}]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30101]基本工资","[50101]工资奖金津补贴","市级","2-否",{"v":1.5072,"d":"1.507200"},{"v":1.5072,"d":"1.507200"},{"v":1.5072,"d":"1.507200"},{"v":1.5072,"d":"1.507200"}]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30102]津贴补贴","[50101]工资奖金津补贴","市级","2-否",{"v":26.196,"d":"26.196000"},{"v":26.196,"d":"26.196000"},{"v":26.196,"d":"26.196000"},{"v":26.196,"d":"26.196000"}]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30103]奖金","[50101]工资奖金津补贴","市级","2-否",{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"},{"v":4.0195,"d":"4.019500"}]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30102]津贴补贴","[50101]工资奖金津补贴","市级","2-否",{"v":1.6908,"d":"1.690800"},{"v":1.6908,"d":"1.690800"},{"v":1.6908,"d":"1.690800"},{"v":1.6908,"d":"1.690800"}]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30102]津贴补贴","[50101]工资奖金津补贴","市级","2-否",{"v":4.256,"d":"4.256000"},{"v":4.256,"d":"4.256000"},{"v":4.256,"d":"4.256000"},{"v":4.256,"d":"4.256000"}]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30102]津贴补贴","[50101]工资奖金津补贴","市级","2-否",{"v":0.252,"d":"0.252000"},{"v":0.252,"d":"0.252000"},{"v":0.252,"d":"0.252000"},{"v":0.252,"d":"0.252000"}]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2080505]机关事业单位基本养老保险缴费支出","[30108]机关事业单位基本养老保险缴费","[50102]社会保障缴费","市级","2-否",12.581296,12.581296,12.581296,12.581296]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2101101]行政单位医疗","[30110]职工基本医疗保险缴费","[50102]社会保障缴费","市级","2-否",5.347051,5.347051,5.347051,5.347051]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2210201]住房公积金","[30113]住房公积金","[50103]住房公积金","市级","2-否",14.823159,14.823159,14.823159,14.823159]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30199]其他工资福利支出","[50199]其他工资福利支出","市级","2-否",1.833333,1.833333,1.833333,1.833333]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30199]其他工资福利支出","[50199]其他工资福利支出","市级","2-否",{"v":2.64,"d":"2.640000"},{"v":2.64,"d":"2.640000"},{"v":2.64,"d":"2.640000"},{"v":2.64,"d":"2.640000"}]
["　　356001","　　[356001]长治市红十字会","人员类项目","年初安排","[2081601]行政运行","[30309]奖励金","[50901]社会福利和救助","市级","2-否",{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"},{"v":0.06,"d":"0.060000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30239]其他交通费用","[50201]办公经费","市级","2-否",{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30211]差旅费","[50201]办公经费","市级","2-否",{"v":0.8,"d":"0.800000"},{"v":0.8,"d":"0.800000"},{"v":0.8,"d":"0.800000"},{"v":0.8,"d":"0.800000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30228]工会经费","[50201]办公经费","市级","2-否",1.602806,1.602806,1.602806,1.602806]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30114]医疗费","[50199]其他工资福利支出","市级","2-否",{"v":0.78,"d":"0.780000"},{"v":0.78,"d":"0.780000"},{"v":0.78,"d":"0.780000"},{"v":0.78,"d":"0.780000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30227]委托业务费","[50205]委托业务费","市级","2-否",{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30201]办公费","[50201]办公经费","市级","2-否",{"v":0.9,"d":"0.900000"},{"v":0.9,"d":"0.900000"},{"v":0.9,"d":"0.900000"},{"v":0.9,"d":"0.900000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30299]其他商品和服务支出","[50299]其他商品和服务支出","市级","2-否",{"v":2.52,"d":"2.520000"},{"v":2.52,"d":"2.520000"},{"v":2.52,"d":"2.520000"},{"v":2.52,"d":"2.520000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30207]邮电费","[50201]办公经费","市级","2-否",0.097194,0.097194,0.097194,0.097194]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30114]医疗费","[50199]其他工资福利支出","市级","2-否",{"v":1.1,"d":"1.100000"},{"v":1.1,"d":"1.100000"},{"v":1.1,"d":"1.100000"},{"v":1.1,"d":"1.100000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30299]其他商品和服务支出","[50299]其他商品和服务支出","市级","2-否",{"v":0.15,"d":"0.150000"},{"v":0.15,"d":"0.150000"},{"v":0.15,"d":"0.150000"},{"v":0.15,"d":"0.150000"}]
["　　356001","　　[356001]长治市红十字会","公用经费项目","年初安排","[2081601]行政运行","[30239]其他交通费用","[50201]办公经费","市级","2-否",{"v":9.15,"d":"9.150000"},{"v":9.15,"d":"9.150000"},{"v":9.15,"d":"9.150000"},{"v":9.15,"d":"9.150000"}]

{"sheet":"3.6其他运转类及特定目标类预算明细","index":8,"n_rows":27,"n_cols":33,"rows_kept":27,"merged":[[0,31,0,32],[1,0,1,32],[2,0,2,3],[2,30,2,32],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[3,9,5,9],[3,9,5,9],[3,9,5,9],[3,10,5,10],[3,10,5,10],[3,10,5,10],[3,11,3,25],[3,26,5,26],[3,26,5,26],[3,26,5,26],[3,27,3,32],[4,11,5,11],[4,11,5,11],[4,12,4,21],[4,22,4,24],[4,25,5,25],[4,25,5,25],[4,27,5,27],[4,27,5,27],[4,28,5,28],[4,28,5,28],[4,29,5,29],[4,29,5,29],[4,30,5,30],[4,30,5,30],[4,31,5,31],[4,31,5,31],[4,32,5,32],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":31},"返回目录"]
["其他运转类公用及特定目标类预算支出明细表"]
["部门名称：[356001]长治市红十字会",{"$nulls":29},"单位：万元"]
["单位编码","一级项目","单位名称/二级项目","项目资金管理处室","支出功能科目/转移支付功能科目编码名称","部门经济科目编码名称","政府经济科目编码名称","资金来源","预算级次","分配状态","预算总计","政府预算资金",{"$nulls":14},"财政专户管理资金","单位资金"]
[{"$nulls":11},"政府预算资金合计","一般公共预算资金",{"$nulls":9},"政府性基金预算资金",null,null,"国有资本经营预算",null,"单位资金合计","事业收入资金","上级补助收入资金","附属单位上缴收入资金","事业单位经营收入资金","其他收入资金"]
[{"$nulls":12},"一般公共预算合计","财政拨款资金","罚没资金","行政事业性收费资金","专项资金","国有资源（资产）有偿使用收入安排资金","纳入预算内管理的其他收入安排资金","一般债券资金","外国政府和国际组织贷款","外国政府和国际组织赠款","政府性基金合计","政府性基金预算资金","专项债券资金"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33]
[null,"合计",{"$nulls":8},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"},{"v":50,"d":"50.000000"},{"$nulls":4},{"v":30,"d":"30.000000"}]
["356","长治市红十字会",{"$nulls":8},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"},{"v":50,"d":"50.000000"},{"$nulls":4},{"v":30,"d":"30.000000"}]
["　356001","　[356001]长治市红十字会",{"$nulls":8},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"},{"v":50,"d":"50.000000"},{"$nulls":4},{"v":30,"d":"30.000000"}]
["　　22","　　其他运转类",{"$nulls":8},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"},{"v":80,"d":"80.000000"},{"v":50,"d":"50.000000"},{"$nulls":4},{"v":30,"d":"30.000000"}]
[null,"　　　资本性支出",{"$nulls":8},{"v":20,"d":"20.000000"},{"v":20,"d":"20.000000"},{"v":20,"d":"20.000000"},{"v":20,"d":"20.000000"}]
["　　　　356001","　　　　资本性支出","办公家具、办公设备等购置","社保科","[2081602]一般行政管理事务","[31002]办公设备购置","[50306]设备购置","年初安排","市级","已分配",{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"},{"v":14.79,"d":"14.790000"}]
["　　　　356001","　　　　资本性支出","办公家具、办公设备等购置","社保科","[2081602]一般行政管理事务","[31099]其他资本性支出","[50399]其他资本性支出","年初安排","市级","已分配",{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"},{"v":5.21,"d":"5.210000"}]
[null,"　　　会议（培训）项目",{"$nulls":8},{"v":4,"d":"4.000000"},{"v":4,"d":"4.000000"},{"v":4,"d":"4.000000"},{"v":4,"d":"4.000000"}]
["　　　　356001","　　　　会议（培训）项目","会议费培训费","社保科","[2081602]一般行政管理事务","[30216]培训费","[50203]培训费","年初安排","市级","已分配",{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"}]
["　　　　356001","　　　　会议（培训）项目","会议费培训费","社保科","[2081602]一般行政管理事务","[30215]会议费","[50202]会议费","年初安排","市级","已分配",{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"},{"v":2.5,"d":"2.500000"}]
[null,"　　　专项业务工作经费",{"$nulls":8},{"v":26,"d":"26.000000"},{"v":26,"d":"26.000000"},{"v":26,"d":"26.000000"},{"v":26,"d":"26.000000"}]
["　　　　356001","　　　　专项业务工作经费","办公业务费","社保科","[2081602]一般行政管理事务","[30231]公务用车运行维护费","[50208]公务用车运行维护费","年初安排","市级","已分配",{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"}]
["　　　　356001","　　　　专项业务工作经费","办公业务费","社保科","[2081602]一般行政管理事务","[30202]印刷费","[50201]办公经费","年初安排","市级","已分配",{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"}]
["　　　　356001","　　　　专项业务工作经费","办公业务费","社保科","[2081602]一般行政管理事务","[30211]差旅费","[50201]办公经费","年初安排","市级","已分配",{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"},{"v":1,"d":"1.000000"}]
["　　　　356001","　　　　专项业务工作经费","办公业务费","社保科","[2081602]一般行政管理事务","[30299]其他商品和服务支出","[50299]其他商品和服务支出","年初安排","市级","已分配",{"v":3,"d":"3.000000"},{"v":3,"d":"3.000000"},{"v":3,"d":"3.000000"},{"v":3,"d":"3.000000"}]
["　　　　356001","　　　　专项业务工作经费","办公业务费","社保科","[2081602]一般行政管理事务","[30201]办公费","[50201]办公经费","年初安排","市级","已分配",{"v":0.3,"d":"0.300000"},{"v":0.3,"d":"0.300000"},{"v":0.3,"d":"0.300000"},{"v":0.3,"d":"0.300000"}]
["　　　　356001","　　　　专项业务工作经费","防汛救灾专项审计费","社保科","[2081602]一般行政管理事务","[30227]委托业务费","[50205]委托业务费","年初安排","市级","已分配",{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"}]
["　　　　356001","　　　　专项业务工作经费","生命体验教室和救灾备灾仓库租赁费","社保科","[2081602]一般行政管理事务","[30214]租赁费","[50201]办公经费","年初安排","市级","已分配",{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"},{"v":10,"d":"10.000000"}]
[null,"　　　其他经费补助类项目",{"$nulls":8},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"}]
["　　　　356001","　　　　其他经费补助类项目","捐赠支出","社保科","[2081699]其他红十字事业支出","[39999]其他支出","[59999]其他支出","年初安排","市级","已分配",{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"}]

{"sheet":"4.1收入征收计划表","index":9,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,8],[2,18,2,20],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,3,3],[3,4,3,5],[3,6,3,20],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,4,15],[4,16,4,18],[4,19,5,19],[4,19,5,19],[4,20,5,20],[4,20,5,20]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"返回目录"]
["行政事业单位政府非税收入征收计划表"]
["部门名称：[356001]长治市红十字会",{"$nulls":17},"单位：万元"]
["单位编码","单位名称","收入分类科目",null,"收入项目",null,"2022年征收计划"]
[null,null,"科目编码","科目名称","项目代码","项目名称","合计","一般公共预算",{"$nulls":8},"政府性基金",null,null,"国有资本经营收入","纳入财政专户管理的事业收入"]
[{"$nulls":7},"一般公共预算合计","专项收入","行政事业性收费收入","罚没收入","国有资本经营收入","国有资源（资产）有偿使用收入","捐赠收入","政府住房基金收入","其他收入","政府性基金收入合计","政府性基金收入","专项债券对应项目专项收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"合计",{"$nulls":4},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"}]
["356","[356]长治市红十字会",{"$nulls":4},{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"}]
["　356001","　[356001]长治市红十字会","1030802","国内捐赠收入","103045001","造血干细胞配型费",{"v":30,"d":"30.000000"},{"v":30,"d":"30.000000"},{"$nulls":5},{"v":30,"d":"30.000000"}]

{"sheet":"4.2政府采购预算资金明细表","index":10,"n_rows":7,"n_cols":20,"rows_kept":7,"merged":[[0,18,0,19],[1,0,1,17],[2,0,2,3],[2,18,2,19],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[3,9,5,9],[3,9,5,9],[3,9,5,9],[3,10,3,17],[3,18,5,18],[3,18,5,18],[3,18,5,18],[3,19,5,19],[3,19,5,19],[3,19,5,19],[4,10,5,10],[4,10,5,10],[4,11,4,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"返回目录"]
["政府采购预算明细表"]
["部门名称：[356001]长治市红十字会",{"$nulls":17},"单位：万元"]
["单位编码","单位名称","项目名称","部门支出经济分类","支出项目类别","资金来源","资金性质","政府采购品目","采购数量","单价","政府采购预算金额",{"$nulls":7},"是否面向中小企业","是否面向小微企业采购"]
[{"$nulls":10},"预算总计","政府预算资金",{"$nulls":3},"财政专户管理资金","单位资金"]
[{"$nulls":11},"政府预算资金合计","一般公共预算资金","政府性基金预算资金","国有资本经营预算资金",null,null,"其中：上级或下级财政补助资金"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]

{"sheet":"4.3政府购买服务预算资金明细表","index":11,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[0,15,0,16],[1,0,1,16],[2,0,2,5],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[3,9,5,9],[3,9,5,9],[3,9,5,9],[3,10,3,16],[4,10,5,10],[4,10,5,10],[4,11,4,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"返回目录"]
["政府购买服务预算明细表"]
["部门名称：[356001]长治市红十字会",{"$nulls":15},"单位：万元"]
["单位编码","单位名称","项目名称","一级目录","二级目录","三级目录","四级目录","政府购买服务内容","是否包含政府采购","购买数量","政府购买服务预算金额"]
[{"$nulls":10},"预算总计","政府预算资金",{"$nulls":3},"财政专户管理资金","单位资金"]
[{"$nulls":11},"政府预算资金合计","一般公共预算资金","政府性基金预算资金","国有资本经营预算资金"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]

{"sheet":"4.4新增资产预算资金明细表","index":12,"n_rows":26,"n_cols":11,"rows_kept":26,"merged":[[0,9,0,10],[1,0,1,10],[2,0,2,4],[2,9,2,10],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[3,9,5,9],[3,9,5,9],[3,9,5,9],[3,10,5,10],[3,10,5,10],[3,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"返回目录"]
["新增资产配置预算明细表"]
["部门编码：[356001]长治市红十字会",{"$nulls":8},"单位：万元"]
["单位编码","单位名称","项目名称","支出功能分类科目","资产分类","资产名称","资产数量","资产申请数量","单价","资产编制数","预算总计"]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11]
[null,"合计",{"$nulls":8},{"v":20,"d":"20.000000"}]
["356","[356]长治市红十字会",{"$nulls":8},{"v":20,"d":"20.000000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2101908","空调",10,"10",{"v":0.32,"d":"0.320000"},"10",{"v":3.2,"d":"3.200000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","6010300","办公椅",12,"12",{"v":0.06,"d":"0.060000"},"12",{"v":0.72,"d":"0.720000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2021000","碎纸机",4,"4",{"v":0.08,"d":"0.080000"},"4",{"v":0.32,"d":"0.320000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","6010501","文件柜",27,"27",{"v":0.1,"d":"0.100000"},"27",{"v":2.7,"d":"2.700000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","6010502","保险柜",1,"1",{"v":0.2,"d":"0.200000"},"1",{"v":0.2,"d":"0.200000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","6010599","书柜",8,"8",{"v":0.15,"d":"0.150000"},"8",{"v":1.2,"d":"1.200000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2310701","电话机",10,"10",{"v":0.01,"d":"0.010000"},"10",{"v":0.1,"d":"0.100000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2020100","复印机",1,"1",{"v":2.5,"d":"2.500000"},"1",{"v":2.5,"d":"2.500000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","6010200","办公桌",2,"2",{"v":0.15,"d":"0.150000"},"2",{"v":0.3,"d":"0.300000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","6019900","茶吧机、衣帽架",9,"9",{"v":0.05,"d":"0.050000"},"9",{"v":0.45,"d":"0.450000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2010601","打印机",2,"2",{"v":0.4,"d":"0.400000"},"2",{"v":0.8,"d":"0.800000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2029900","点钞机",1,"1",{"v":0.41,"d":"0.410000"},"1",{"v":0.41,"d":"0.410000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","6010599","保密柜",3,"3",{"v":0.2,"d":"0.200000"},"3",{"v":0.6,"d":"0.600000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2321007","监控设备",1,"1",{"v":1.5,"d":"1.500000"},"1",{"v":1.5,"d":"1.500000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2020200","投影仪",1,"1",{"v":0.8,"d":"0.800000"},"1",{"v":0.8,"d":"0.800000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","2020600","LED显示屏",1,"1",{"v":2.2,"d":"2.200000"},"1",{"v":2.2,"d":"2.200000"}]
["　356001","　[356001]长治市红十字会","14040022356Y200000008-办公家具、办公设备等购置","[2081602]一般行政管理事务","6010300","培训椅",40,"40",{"v":0.05,"d":"0.050000"},"40",{"v":2,"d":"2.000000"}]

{"sheet":"4.5行政事业单位“三公”经费支出预算表","index":13,"n_rows":11,"n_cols":35,"rows_kept":11,"merged":[[0,33,0,34],[1,0,1,34],[2,0,2,13],[2,32,2,34],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,3,34],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,4,10],[4,11,4,16],[4,17,4,22],[4,23,4,28],[4,29,4,34],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,8,5,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,5,16],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[5,20,5,22],[5,23,6,23],[5,23,6,23],[5,24,6,24],[5,24,6,24],[5,25,6,25],[5,25,6,25],[5,26,5,28],[5,29,6,29],[5,29,6,29],[5,30,6,30],[5,30,6,30],[5,31,6,31],[5,31,6,31],[5,32,5,34]],"flags":["formulas_cached_only"]}
[{"$nulls":33},"返回目录"]
["行政事业单位“三公”经费支出预算表"]
["部门编码：[356001]长治市红十字会",{"$nulls":31},"单位：万元"]
["单位代码","单位名称","三公经费控制数","因公出国经费控制数","“三公”支出预算数"]
[{"$nulls":4},"合计","一般公共预算资金",{"$nulls":5},"政府性基金预算",{"$nulls":5},"国有资本经营预算",{"$nulls":5},"纳入财政专户管理的事业资金",{"$nulls":5},"单位资金"]
[{"$nulls":5},"小计","因公出国（境）经费","公务接待费","公务用车费",null,null,"小计","因公出国（境）经费","公务接待费","公务用车费",null,null,"小计","因公出国（境）经费","公务接待费","公务用车费",null,null,"小计","因公出国（境）经费","公务接待费","公务用车费",null,null,"小计","因公出国（境）经费","公务接待费","公务用车费"]
[{"$nulls":8},"小计","公务用车运行维护费","公务用车购置费",{"$nulls":3},"小计","公务用车运行维护费","公务用车购置费",{"$nulls":3},"小计","公务用车运行维护费","公务用车购置费",{"$nulls":3},"小计","公务用车运行维护费","公务用车购置费",{"$nulls":3},"小计","公务用车运行维护费","公务用车购置费"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
["合计",{"$nulls":3},{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},null,null,{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"}]
["356","[356]长治市红十字会",null,null,{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},null,null,{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"}]
["　356001","　[356001]长治市红十字会",null,null,{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"},null,null,{"v":0.7,"d":"0.700000"},{"v":0.7,"d":"0.700000"}]