{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":22,"n_cols":25,"rows_kept":22,"merged":[[0,0,0,23],[1,0,1,17],[1,19,1,20],[1,21,1,22],[1,23,3,23],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,2,22]],"flags":["formulas_cached_only"]}
["专项公用经费支出预算建议计划表","","","","","","","","","","","","","","","","","","","","","","","",""]
["单位编码及名称：[556002]石家庄住房公积金管理中心","",""," ","计量分类","","是否末级","备注","","","","","","","","","","","","","单位:万元","","单位编码及名称","单位编码",""]
["序号","项目编码","功能分类编码","经济分类编码","项目名称","项目类型","合计","公共财政预算拨款安排","","","","","","","","","基金预算拨款安排","财政专户核拨资金","其他来源收入安排","项目排序情况","","","","单位编码",""]
["栏次","","1","2","3","栏次","4","小计","事业费限额","非限额补助","行政事业性收费","专项收入","国有资源（资产）有偿使用收入","债务收入","中央财政通知提前转移支付","其他","11","经核准不上交专户的预算外资金","15","单位排序","部门排序","主管处室排序","预算局排序","",""]
[5," ",null,null,"合计",null,997.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1591.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},"556002"]
[6,"2015020001","2120701","30219","服装费","02",{"v":9.5,"d":"9.50"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":9.5,"d":"9.50"},{"$nulls":6},"556002","2015020001"]
[7,"2015020002","2120701","30902","办公设备购置费","02",46.41,{"v":0,"d":"0.00"},{"$nulls":8},46.41,{"$nulls":6},"556002","2015020002"]
[8,"2015040001","2120701","30218","专用材料费","04",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":60,"d":"60.00"},{"$nulls":6},"556002","2015040001"]
[9,"2015040002","2120701","30202","印刷费","04",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":60,"d":"60.00"},{"$nulls":6},"556002","2015040002"]
[10,"2015040003","2120701","30215","会议费","04",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":8},{"v":22.5,"d":"22.50"},{"$nulls":6},"556002","2015040003"]
[11,"2015040004","2120701","39999","广告宣传费","04",{"v":88,"d":"88.00"},{"v":88,"d":"88.00"},{"$nulls":8},{"v":90,"d":"90.00"},{"$nulls":6},"556002","2015040004"]
[12,"2015040005","2120701","30216","培训费","04",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":40,"d":"40.00"},{"$nulls":6},"556002","2015040005"]
[13,"2015040006","2120701","39999","归集扩面及业务协作费","04",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":37,"d":"37.00"},{"$nulls":6},"556002","2015040006"]
[14,"2015040007","2120701","30209","管理部运行费","04",{"v":55,"d":"55.00"},{"v":55,"d":"55.00"},{"$nulls":8},{"v":75,"d":"75.00"},{"$nulls":6},"556002","2015040007"]
[15,"2015040008","2120701","39999","立法经费","04",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":5,"d":"5.00"},{"$nulls":6},"556002","2015040008"]
[16,"2015040009","2120701","30227","审计及律师服务费","04",{"v":13,"d":"13.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":13,"d":"13.00"},{"$nulls":6},"556002","2015040009"]
[17,2015040013,"2120701","39999","网络专线费","04",112.68,{"v":0,"d":"0.00"},{"$nulls":8},112.68,{"$nulls":6},"556002","2015040010"]
[18,2015040010,"2120701","39999","综合办公楼运行费","04",213.43,{"v":0,"d":"0.00"},{"$nulls":8},213.43,{"$nulls":6},"556002","2015040012"]
[19,"2015040013","2120701","39999","管理部改造维修费","04",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":20,"d":"20.00"},{"$nulls":6},"556002","2015040013"]
[20,2015040012,"2120701","30227","客服中心外包费","04",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":40,"d":"40.00"},{"$nulls":6},"556002","2015040015"]
[21,2015040001,"2120701","39999","信息化建设项目","04",158.76,{"v":0,"d":"0.00"},{"$nulls":8},158.76,{"$nulls":6},"556002","2015040016"]
[22,2015040002,"2120701","39999","机房维保、客服软件平台服务、门户网站升级维护、财务软件升级维护","04",{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":34,"d":"34.00"},{"$nulls":6},"556002","2015040017"]