{"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":19,"n_cols":4,"rows_kept":19,"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01表"]
["收  支  预  算  总  表"]
["2016-01-11",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":1329.84,"d":"1,329.84"},"一、基本支出",{"v":2622.59,"d":"2,622.59"}]
["   1、一般公共预算资金",{"v":1329.84,"d":"1,329.84"},"   工资福利支出",{"v":1627.24,"d":"1,627.24"}]
["      其中：专项资金",{"v":0,"d":"0.00"},"   商品和服务支出",773.06]
["   2、政府性基金",{"v":0,"d":"0.00"},"   对个人和家庭的补助支出",222.29]
[]
[]
["二、纳入财政专户管理的事业资金",{"v":1240,"d":"1,240.00"},"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",52.75]
["本  年  收  入  合  计",{"v":2622.59,"d":"2,622.59"},"本  年  支  出  合  计",{"v":2622.59,"d":"2,622.59"}]
[]
["总计收入",{"v":2622.59,"d":"2,622.59"},"总计支出",{"v":2622.59,"d":"2,622.59"}]

{"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"]}