{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["表1收支预算总表","表2收入预算总表","表3支出预算总表","表4财政拨款支出表","表5一般公共功能表","表6一般公共部门经济分类表","表7一般公共政府分类表","表8一般公共基本支出表","表9基金预算支出表","表10三公经费支出表","表11国有资本经营预算支出表"],"not_rendered":{"defined_names":22},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表1收支预算总表","index":0,"n_rows":37,"n_cols":4,"rows_kept":37,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["表一：部门收支总表"]
["单位名称：梧州市总工会",null,null,"单位：元"]
["收            入",null,"支                  出"]
["项                    目","预算数","项             目","预算数"]
["一、一般公共预算拨款",{"v":150258,"d":"150,258"},"    一、一般公共服务支出",{"v":73440,"d":"73,440"}]
["二、政府性基金预算拨款",0,"    二、外交支出",0]
["三、纳入财政专户管理的事业收入",0,"    三、国防支出",0]
["四、未纳入财政专户管理的事业收入",0,"    四、公共安全支出",0]
["五、转移性收入",0,"    五、教育支出",0]
[null,null,"    六、科学技术支出",0]
[null,null,"    七、文化旅游体育与传媒支出",0]
[null,null,"    八、社会保障和就业支出",{"v":73488,"d":"73,488"}]
[null,null,"    九、社会保险基金支出",0]
[null,null,"    十、卫生健康支出",{"v":3330,"d":"3,330"}]
[null,null,"    十一、节能环保支出",0]
[null,null,"    十二、城乡社区支出",0]
[null,null,"    十三、农林水支出",0]
[null,null,"    十四、交通运输支出",0]
[null,null,"    十五、资源勘探工业信息等支出",0]
[null,null,"    十六、商业服务业等支出",0]
[null,null,"    十七、金融支出",0]
[null,null,"    十八、援助其他地方支出",0]
[null,null,"    十九、自然资源海洋气象等支出",0]
[null,null,"    二十、住房保障支出",0]
[null,null,"    二十一、粮油物资储备支出",0]
[null,null,"    二十二、国有资本经营预算支出",0]
[null,null,"    二十三、灾害防治及应急管理支出",0]
[null,null,"    二十四、预备费",0]
[null,null,"    二十五、其他支出",0]
[null,null,"    二十六、转移性支出",0]
[null,null,"    二十七、债务还本支出",0]
[null,null,"    二十八、债务付息支出",0]
[null,null,"    二十九、债务发行费用支出",0]
["本  年  收  入  合  计",{"v":150258,"d":"150,258"},"本  年  支  出  合  计",{"v":150258,"d":"150,258"}]
["五、上年结余收入",0,"    三十、结转下年"]
["收      入      总      计",{"v":150258,"d":"150,258"},"支　　　出　　　总　　　计",{"v":150258,"d":"150,258"}]

{"sheet":"表2收入预算总表","index":1,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["表二：部门收入总表"]
["单位名称：梧州市总工会",{"$nulls":9},"单位：元"]
["科目编码",null,null,"科目名称","总计","一般公共预算拨款","政府性基金预算拨款","纳入财政专户管理的事业收入","未纳入财政专户管理的事业收入","转移性收入","上年结余收入"]
["类","款","项"]
[]
["**","**","**","**",1,2,3,4,5,6,7]
[{"$nulls":3},"合计",{"v":150258,"d":"150,258"},{"v":150258,"d":"150,258"},0,0,0,0,0]
["201",null,null,"一般公共服务支出",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0,0,0,0,0]
["  201","29",null,"  群众团体事务",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0,0,0,0,0]
["    201","  29","99","    其他群众团体事务支出",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0,0,0,0,0]
["208",null,null,"社会保障和就业支出",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0,0,0,0,0]
["  208","05",null,"  行政事业单位养老支出",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0,0,0,0,0]
["    208","  05","01","    行政单位离退休",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0,0,0,0,0]
["210",null,null,"卫生健康支出",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0,0,0,0,0]
["  210","11",null,"  行政事业单位医疗",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0,0,0,0,0]
["    210","  11","01","    行政单位医疗",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0,0,0,0,0]

{"sheet":"表3支出预算总表","index":2,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["表三：部门支出总表"]
["单位名称：梧州市总工会",{"$nulls":6},"单位：元"]
["科目编码",null,null,"科目名称","合计","基本支出","项目支出","备注"]
["类","款","项"]
["**","**","**","**",1,2,3,4]
[{"$nulls":3},"合计",{"v":150258,"d":"150,258"},{"v":150258,"d":"150,258"},0]
["201",null,null,"一般公共服务支出",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0]
["  201","29",null,"  群众团体事务",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0]
["    201","  29","99","    其他群众团体事务支出",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0,"   "]
["208",null,null,"社会保障和就业支出",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0]
["  208","05",null,"  行政事业单位养老支出",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0]
["    208","  05","01","    行政单位离退休",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0,"   "]
["210",null,null,"卫生健康支出",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0]
["  210","11",null,"  行政事业单位医疗",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0]
["    210","  11","01","    行政单位医疗",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0,"   "]

{"sheet":"表4财政拨款支出表","index":3,"n_rows":37,"n_cols":4,"rows_kept":37,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["表四：财政拨款收支总表"]
["单位名称：梧州市总工会",null,null,"单位：元"]
["收            入",null,"支                  出"]
["项                    目","预算数","项             目","预算数"]
["一、一般公共预算拨款",{"v":150258,"d":"150,258"},"    一、一般公共服务支出",{"v":73440,"d":"73,440"}]
["二、政府性基金预算拨款",0,"    二、外交支出",0]
[null,null,"    三、国防支出",0]
[null,null,"    四、公共安全支出",0]
[null,null,"    五、教育支出",0]
[null,null,"    六、科学技术支出",0]
[null,null,"    七、文化旅游体育与传媒支出",0]
[null,null,"    八、社会保障就业支出",{"v":73488,"d":"73,488"}]
[null,null,"    九、社会保险基金支出",0]
[null,null,"    十、卫生健康支出",{"v":3330,"d":"3,330"}]
[null,null,"    十一、节能环保支出",0]
[null,null,"    十二、城乡社区支出",0]
[null,null,"    十三、农林水支出",0]
[null,null,"    十四、交通运输支出",0]
[null,null,"    十五、资源勘探工业信息等支出",0]
[null,null,"    十六、商业服务业等支出",0]
[null,null,"    十七、金融支出",0]
[null,null,"    十八、援助其他地方支出",0]
[null,null,"    十九、自然资源海洋气象等支出",0]
[null,null,"    二十、住房保障支出",0]
[null,null,"    二十一、粮油物资储备支出",0]
[null,null,"    二十二、国有资本经营预算支出",0]
[null,null,"    二十三、灾害防治及应急管理支出",0]
[null,null,"    二十三、预备费",0]
[null,null,"    二十四、其他支出",0]
[null,null,"    二十五、转移性支出",0]
[null,null,"    二十六、债务还本支出",0]
[null,null,"    二十七、债务付息支出",0]
[null,null,"    二十八、债务发行费用支出",0]
["本  年  收  入  合  计",{"v":150258,"d":"150,258"},"本  年  支  出  合  计",{"v":150258,"d":"150,258"}]
["三、上年结余收入",0,"    二十九、结转下年"]
["收      入      总      计",{"v":150258,"d":"150,258"},"支　　　出　　　总　　　计",{"v":150258,"d":"150,258"}]

{"sheet":"表5一般公共功能表","index":4,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["表五：一般公共预算支出表(按功能科目分类）"]
["单位名称：梧州市总工会",{"$nulls":6},"单位：元"]
["支出功能分类科目编码",null,null,"支出功能分类科目名称","合计","基本支出","项目支出","备注"]
["类","款","项"]
["**","**","**","**",1,2,3,4]
[{"$nulls":3},"合计",{"v":150258,"d":"150,258"},{"v":150258,"d":"150,258"},0]
["201",null,null,"一般公共服务支出",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0]
["  201","29",null,"  群众团体事务",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0]
["    201","  29","99","    其他群众团体事务支出",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0,"   "]
["208",null,null,"社会保障和就业支出",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0]
["  208","05",null,"  行政事业单位养老支出",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0]
["    208","  05","01","    行政单位离退休",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0,"   "]
["210",null,null,"卫生健康支出",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0]
["  210","11",null,"  行政事业单位医疗",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0]
["    210","  11","01","    行政单位医疗",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0,"   "]

{"sheet":"表6一般公共部门经济分类表","index":5,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["表六：一般公共预算支出表（按部门经济科目分类）"]
["单位名称：梧州市总工会",{"$nulls":5},"单位：元"]
["部门支出经济分类科目编码",null,"部门支出经济分类科目名称","合计","基本支出","项目支出","备注"]
["类","款"]
["**","**","**",1,2,3,4]
[null,null,"合计",{"v":150258,"d":"150,258"},{"v":150258,"d":"150,258"},0,0]
["301",null,"工资福利支出",{"v":76770,"d":"76,770"},{"v":76770,"d":"76,770"},0,0]
["  301","02","  津贴补贴",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0,0]
["  301","12","  其他社会保障缴费（款）",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0,0]
["303",null,"对个人和家庭的补助",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0,0]
["  303","01","  离休费",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0,0]

{"sheet":"表7一般公共政府分类表","index":6,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["表七：一般公共预算支出表（按政府预算支出经济分类）"]
["单位名称：梧州市总工会",{"$nulls":5},"单位：元"]
["政府预算支出经济分类科目编码",null,"政府预算支出经济分类科目名称","合计","基本支出","项目支出","备注"]
["类","款"]
["**","**","**",1,2,3,4]
[null,null,"合计",{"v":150258,"d":"150,258"},{"v":150258,"d":"150,258"},0]
["501",null,"机关工资福利支出",{"v":76770,"d":"76,770"},{"v":76770,"d":"76,770"},0]
["  501","01","  工资奖金津补贴",{"v":73440,"d":"73,440"},{"v":73440,"d":"73,440"},0,"   "]
["  501","02","  社会保障缴费",{"v":3330,"d":"3,330"},{"v":3330,"d":"3,330"},0,"   "]
["509",null,"对个人和家庭的补助",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0]
["  509","05","  离退休费",{"v":73488,"d":"73,488"},{"v":73488,"d":"73,488"},0,"   "]

{"sheet":"表8一般公共基本支出表","index":7,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[3,0,3,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["表八：一般公共预算基本支出表"]
["单位名称：梧州市总工会",null,null,"单位：元"]
["部门支出经济分类科目编码",null,"部门支出经济分类科目名称","基本支出"]
["类","款"]
["**","**","**",1]
[null,null,"合计",{"v":150258,"d":"150,258"}]
["301",null,"工资福利支出",{"v":76770,"d":"76,770"}]
["  301","02","  津贴补贴",{"v":73440,"d":"73,440"}]
["  301","12","  其他社会保障缴费（款）",{"v":3330,"d":"3,330"}]
["303",null,"对个人和家庭的补助",{"v":73488,"d":"73,488"}]
["  303","01","  离休费",{"v":73488,"d":"73,488"}]

{"sheet":"表9基金预算支出表","index":8,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["表九：政府性基金预算支出表"]
["单位名称：梧州市总工会",{"$nulls":6},"单位：元"]
["科目编码",null,null,"科目名称","合计","基本支出","项目支出","备注"]
["类","款","项"]
["**","**","**","**",1,2,3,4]
[]
[]
["注：本单位无政府性基金预算安排的支出，故本表无数据。"]

{"sheet":"表10三公经费支出表","index":9,"n_rows":12,"n_cols":3,"rows_kept":12,"flags":["formulas_cached_only"]}
[]
["表十：“三公”经费支出表"]
["单位名称：梧州市总工会",null,"单位：元"]
["项目","本年预算数（全口径）","其中：一般公共预算拨款"]
["合计"]
["1.因公出国(境)费用"]
["2.公务接待费"]
["3.公务用车费"]
["其中：(1)公务用车运行维护费"]
["      (2)公务用车购置费"]
[]
["注：本单位无“三公”经费预算安排的支出，故本表无数据。"]

{"sheet":"表11国有资本经营预算支出表","index":10,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["表十一：国有资本经营预算支出情况表"]
["单位名称：梧州市总工会",{"$nulls":6},"单位：元"]
["科目编码",null,null,"科目名称","合计","基本支出","项目支出","备注"]
["类","款","项"]
["**","**","**","**",1,2,3,4]
[]
[]
["注：本单位无国有资本经营预算安排的支出，故本表无数据。"]