{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":23,"n_cols":4,"rows_kept":23,"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01表"]
["收  支  预  算  总  表"]
["2018-02-07",null,null,"单位：万元"]
["收                    入",null,"支                        出"]
["项                    目","金  额","项             目","金  额"]
["一、预算内资金",{"v":1510.63,"d":"1,510.63"},"一、基本支出",{"v":2610.63,"d":"2,610.63"}]
["   1、一般公共预算资金",{"v":1510.63,"d":"1,510.63"},"   工资福利支出",{"v":2007.77,"d":"2,007.77"}]
["      财政拨款资金",{"v":1510.63,"d":"1,510.63"},"   商品和服务支出",472.59]
["      行政事业性收费资金",{"v":0,"d":"0.00"},"   对个人和家庭的补助支出",130.27]
["      罚没资金",{"v":0,"d":"0.00"}]
["      国有资源（资产）有偿使用收入安排资金",{"v":0,"d":"0.00"}]
["      纳入预算内管理的其他收入安排资金",{"v":0,"d":"0.00"}]
["   2、政府性基金",{"v":0,"d":"0.00"}]
[]
[]
["二、纳入财政专户管理的事业资金",{"v":1100,"d":"1,100.00"},"二、项目支出",{"v":0,"d":"0.00"}]
["三、单位实有资金户结余资金",{"v":0,"d":"0.00"}]
[]
[]
["四、其他资金",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"v":2610.63,"d":"2,610.63"},"本  年  支  出  合  计",{"v":2610.63,"d":"2,610.63"}]
[]
["总计收入",{"v":2610.63,"d":"2,610.63"},"总计支出",{"v":2610.63,"d":"2,610.63"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}