{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["2022年怀柔区区本级部门预算收支总表"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"2022年怀柔区区本级部门预算收支总表","index":0,"n_rows":16,"n_cols":12,"rows_kept":16,"merged":[[0,1,0,4],[1,1,1,8],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[6,0,15,0]]}
[]
[null,"一般公共预算支出表"]
[{"$nulls":8},"单位：元"]
[null,"科目编码",null,null,"单位代码","单位名称(项目名称)","合计","一般预算","基金预算"]
[null,"类","款","项"]
[{"$nulls":4},"021002","  北京开放大学怀柔分校",{"$f":"I6+H6","v":4419399},4419399,{"$nulls":3},{"$f":"LEN(F6)","v":12}]
[null,"205","04","03","021002","   工资奖金津补贴",{"$f":"I7+H7","v":3030056},3030056,{"$nulls":3},{"$f":"LEN(F7)","v":10}]
[null,"205","04","03","021002","   对个人和家庭的补助",{"$f":"I8+H8","v":300},300,{"$nulls":3},{"$f":"LEN(F8)","v":12}]
[null,"205","04","03","021002","   社会保障缴费",{"$f":"I9+H9","v":801792},801792,{"$nulls":3},{"$f":"LEN(F9)","v":9}]
[null,"205","04","03","021002","   住房公积金",{"$f":"I10+H10","v":273360},273360,{"$nulls":3},{"$f":"LEN(F10)","v":8}]
[null,"205","04","03","021002","   公用支出_基本",191705,191705,{"$nulls":3},10]
[null,"205","04","03","021002","   公用支出_工会经费",15846,15846,{"$nulls":3},12]
[null,"205","04","03","021002","   公用支出_车辆运行",21000,21000,{"$nulls":3},12]
[null,"205","04","03","021002","   开放大学行政事业性收费支出",0,{"$nulls":4},16]
[null,"205","04","03","021002","   开放大学其他资金支出",0,{"$nulls":4},13]
[null,"208","05","02","021002","   离退休费",85340,85340,{"$nulls":3},7]