{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["部门预算收支总表"],"read":"whole","date_system":"1900"}

{"sheet":"部门预算收支总表","index":0,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[0,0,0,3],[1,0,1,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]]}
[]
["2026年一般公共预算支出表"]
[{"$nulls":7},"单位：元"]
["科目编码",null,null,"单位代码","单位名称(项目名称)","收入总计","一般预算","基金预算"]
["类","款","项"]
[{"$nulls":3},"021002","  北京开放大学怀柔分校",{"$f":"G6+H6","v":5814247},5814247]
["205","04","03","021002","   工资奖金津补贴",3448344,3448344]
["205","04","03","021002","   社会保障缴费",554765,554765]
["205","04","03","021002","   住房公积金",524868,524868]
["205","04","03","021002","   公用支出_基本",113982,113982]
["205","04","03","021002","   公用支出_工会经费",18830,18830]
["205","04","03","021002","   公用支出_车辆运行",21000,21000]
["205","04","03","021002","   公用支出_妇联组织经费",28500,28500]
["205","04","03","021002","   公用支出_离退休特需经费",3000,3000]
["205","04","03","021002","   公用支出_福利费",{"$f":"G15+H15","v":88692},88692]
["208","05","02","021002","   离退休费",106180,106180]
["208","05","05","021002","   机关事业单位基本养老保险缴费",604057,604057]
["208","05","06","021002","   机关事业单位职业年金缴费",302029,302029]