{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["WTOXHV","预算总表","财政拨款支出表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"WTOXHV","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"预算总表","index":1,"n_rows":14,"n_cols":4,"rows_kept":14,"merged":[[0,0,0,3],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
["2012年度部门收支预算总表"]
["编制单位：台山市工商行政管理局",null,null,"单位：万元"]
["收                入",null,"支               出"]
["项目","金额","项目","金额"]
["一、预算拨款",{"v":3296.03,"d":"3,296.03"},"一、一般公共服务",{"v":3198.97,"d":"3,198.97"}]
["二、财政专户拨款",null,"二、外交"]
["三、其他资金",{"v":1,"d":"1.00"},"三、国防"]
[null,null,"四、公共安全"]
[null,null,"五、教育",{"v":2,"d":"2.00"}]
[null,null,"六、科学技术"]
[null,null,"七、文化体育和传媒"]
[null,null,"八、社会保障和就业",96.06]
[]
["本  年  收  入  合  计",{"v":3297.03,"d":"3,297.03"},"本  年  支  出  合  计",{"v":3297.0299999999997,"d":"3,297.03"}]

{"sheet":"财政拨款支出表","index":2,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["2012年度部门财政拨款支出预算表"]
["编制单位：","台山市工商行政管理局",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出","备  注"]
[201,"一般公共服务",{"v":3197.97,"d":"3,197.97"},{"v":3192.37,"d":"3,192.37"},{"v":5.6,"d":"5.60"}]
[20115,"工商行政管理事务",{"v":3197.97,"d":"3,197.97"},{"v":3192.37,"d":"3,192.37"},{"v":5.6,"d":"5.60"}]
[2011501,"行政运行",{"v":3192.37,"d":"3,192.37"},{"v":3192.37,"d":"3,192.37"}]
[2011502,"一般行政管理事务",{"v":0,"d":"0.00"}]
[2011503,"机关服务",{"v":0,"d":"0.00"}]
[2011504,"工商行政管理专项",{"v":0,"d":"0.00"}]
[2011505,"执法办案专项",{"v":0,"d":"0.00"}]
[2011506,"消费者权益保护",{"v":0,"d":"0.00"}]
[2011507,"信息化建设",{"v":0,"d":"0.00"}]
[2011599,"其他工商行政管理事务支出",{"v":5.6,"d":"5.60"},null,{"v":5.6,"d":"5.60"}]
[205,"其他教育支出",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[2059999,"系统培训费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[208,"社会保障和就业",96.06,96.06,{"v":0,"d":"0.00"}]
[2080501,"行政单位离退休",96.06,96.06]
[null,"合    计",{"v":3296.0299999999997,"d":"3,296.03"},{"v":3288.43,"d":"3,288.43"},{"v":7.6,"d":"7.60"}]