{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["2022年部门预算政府经济预算表"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"2022年部门预算政府经济预算表","index":0,"n_rows":14,"n_cols":24,"rows_kept":14,"merged":[[0,1,0,4],[1,1,1,20],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,3,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,3,20],[7,0,8,0],[12,0,13,0]]}
[]
[null,"2022年部门预算政府经济预算表"]
[{"$nulls":20},"单位：元"]
[null,"科目编码",null,null,"单位代码","单位名称(科目名称)","合计","收入总计（不含财政其他资金）","一般预算资金",{"$nulls":4},"基金预算","国有资本经营预算资金","财政专户管理资金","预算单位资金","财政其他资金","提前告知专项转移支付"]
[null,"类","款","项",{"$nulls":4},"小计","人员经费","公用经费","特定目标类","其他运转类",{"$nulls":5},"小计","一般预算","基金预算"]
[{"$nulls":4},"021002","  北京开放大学怀柔分校",{"$f":"H6+R6","v":8129399},8129399,4419399,4190848,228551,{"$nulls":4},3000000,710000,{"$nulls":6},{"$f":"LEN(F6)","v":12}]
[null,"505",{"$nulls":3},"   对事业单位经常性补助",7713759,7713759,4333759,4105208,228551,{"$nulls":4},2790000,590000,{"$nulls":6},13]
[null,"505","01",null,null,"   工资福利支出",4885208,4885208,4105208,4105208,{"$nulls":5},770000,10000,{"$nulls":6},9]
[null,"505","02",null,null,"   商品和服务支出",2828551,2828551,228551,null,228551,{"$nulls":4},2020000,580000,{"$nulls":6},10]
[null,"506",{"$nulls":3},"   对事业单位资本性补助",330000,330000,{"$nulls":7},210000,120000,{"$nulls":6},13]
[null,"506","01",null,null,"   资本性支出（一）",330000,330000,{"$nulls":7},210000,120000,{"$nulls":6},11]
[null,"509",{"$nulls":3},"   对个人和家庭的补助",85640,85640,85640,85640,{"$nulls":13},12]
[null,"509","01",null,null,"   社会福利和救助",300,300,300,300,{"$nulls":13},10]
[null,"509","05",null,null,"   离退休费",85340,85340,85340,85340,{"$nulls":13},7]