{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表","支出预算总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":232194.82,"d":"232,195"}]
[]
["2019年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"兴国县人民政府行政服务中心管理委员会"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":103,"n_cols":41,"rows_kept":103,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：兴国县人民政府行政服务中心管理委员会",null,null,"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":4626800,"d":"4,626,800.00"},"合计",{"v":4626800,"d":"4,626,800.00"}]
["    一般公共预算拨款收入",{"v":4626800,"d":"4,626,800.00"},"一般公共服务支出",{"v":4202500,"d":"4,202,500.00"}]
["    专项收入",{"v":0,"d":"0.00"},"教育支出"]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"科学技术支出"]
["    预算内投资收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":207200,"d":"207,200.00"}]
["二、事业收入",null,"医疗卫生与计划生育支出",{"v":99000,"d":"99,000.00"}]
["三、事业单位经营收入",null,"农林水支出"]
["四、其他收入",{"v":0,"d":"0.00"},"资源勘探信息等支出"]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"国土海洋气象等支出"]
["六、上级补助收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":118100,"d":"118,100.00"}]
[null,null,"其他支出"]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":4626800,"d":"4,626,800.00"},"本年支出合计",{"v":4626800,"d":"4,626,800.00"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":4626800,"d":"4,626,800.00"},"支出总计",{"v":4626800,"d":"4,626,800.00"}]
{"$rows_empty":25}
[{"$nulls":28},{"v":0,"d":"0.0000"}]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":57,"n_cols":15,"rows_kept":57,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：兴国县人民政府行政服务中心管理委员会",{"$nulls":13},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",null,null,{"v":4626800,"d":"4,626,800.00"}]
["201","一般公共服务支出",null,null,{"v":4527800,"d":"4,527,800.00"}]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）",null,null,{"v":4202500,"d":"4,202,500.00"}]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010607","    信息化建设（财政事务）"]
["    2010650","    事业运行（财政事务）"]
["    2010699","    其他财政事务支出"]
["205","教育支出"]
["  02","  普通教育"]
["    2050205","    高等教育"]
["  03","  职业教育"]
["    2050305","    高等职业教育"]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["206","科学技术支出"]
["  04","  技术研究与开发"]
["    2060402","    应用技术研究与开发"]
["208","社会保障和就业支出",null,null,{"v":207200,"d":"207,200.00"}]
["  05","  行政事业单位离退休"]
["    2080504","    未归口管理的行政单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出",null,null,{"v":207200,"d":"207,200.00"}]
["210","医疗卫生与计划生育支出",null,null,{"v":99000,"d":"99,000.00"}]
["  11","  行政事业单位医疗",null,null,{"v":99000,"d":"99,000.00"}]
["    2101101","    行政单位医疗",null,null,{"v":59600,"d":"59,600.00"}]
["    2101103","    公务员医疗补助",null,null,{"v":39400,"d":"39,400.00"}]
["213","农林水支出"]
["  06","  农业综合开发"]
["    2130601","    机构运行（农业综合开发）"]
["    2130602","    土地治理"]
["    2130699","    其他农业综合开发支出"]
["  08","  普惠金融发展支出"]
["    2130804","    创业担保贷款贴息"]
["  99","  其他农林水支出"]
["    2139999","    其他农林水支出"]
["215","资源勘探信息等支出"]
["  99","  其他资源勘探信息等支出"]
["    2159999","    其他资源勘探信息等支出"]
["220","国土海洋气象等支出"]
["  01","  国土资源事务"]
["    2200199","    其他国土资源事务支出"]
["221","住房保障支出",null,null,{"v":118100,"d":"118,100.00"}]
["  02","  住房改革支出"]
["    2210201","   住房公积金",null,null,{"v":118100,"d":"118,100.00"}]
["229","其他支出"]
["  99","  其他支出"]
["    2299901","    其他支出"]

{"sheet":"部门支出总表","index":3,"n_rows":57,"n_cols":8,"rows_kept":57,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：兴国县人民政府行政服务中心管理委员会",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":4626800,"d":"4,626,800.00"},{"v":1610800,"d":"1,610,800.00"},{"v":3016000,"d":"3,016,000.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",{"v":4202500,"d":"4,202,500.00"},{"v":1186500,"d":"1,186,500.00"},{"v":3016000,"d":"3,016,000.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  06","  财政事务",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010601","    行政运行（财政事务）",{"v":4202500,"d":"4,202,500.00"},{"v":1186500,"d":"1,186,500.00"},{"v":3016000,"d":"3,016,000.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010602","    一般行政管理事务（财政事务）",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010603","    机关服务（财政事务）",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010604","    预算改革业务",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010605","    财政国库业务",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010606","    财政监察",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010607","    信息化建设（财政事务）",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010650","    事业运行（财政事务）",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010699","    其他财政事务支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050205","    高等教育",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050305","    高等职业教育",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  进修及培训",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050803","    培训支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","科学技术支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  04","  技术研究与开发",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2060402","    应用技术研究与开发",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":207200,"d":"207,200.00"},{"v":207200,"d":"207,200.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080504","    未归口管理的行政单位离退休",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":207200,"d":"207,200.00"},{"v":207200,"d":"207,200.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":99000,"d":"99,000.00"},{"v":99000,"d":"99,000.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":99000,"d":"99,000.00"},{"v":99000,"d":"99,000.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":59600,"d":"59,600.00"},{"v":59600,"d":"59,600.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":39400,"d":"39,400.00"},{"v":39400,"d":"39,400.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  06","  农业综合开发",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130601","    机构运行（农业综合开发）",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130602","    土地治理",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130699","    其他农业综合开发支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  普惠金融发展支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2130804","    创业担保贷款贴息",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99","  其他农林水支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2139999","    其他农林水支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215","资源勘探信息等支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99","  其他资源勘探信息等支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2159999","    其他资源勘探信息等支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220","国土海洋气象等支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  国土资源事务",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2200199","    其他国土资源事务支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":118100,"d":"118,100.00"},{"v":118100,"d":"118,100.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":118100,"d":"118,100.00"},{"v":118100,"d":"118,100.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","  住房公积金",{"v":118100,"d":"118,100.00"},{"v":118100,"d":"118,100.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["229","其他支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  99","  其他支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2299901","    其他支出",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":90,"n_cols":33,"rows_kept":90,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：兴国县人民政府行政服务中心管理委员会",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":4626800,"d":"4,626,800.00"},"一、本年支出",{"v":4626800,"d":"4,626,800.00"},{"v":4626800,"d":"4,626,800.00"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":4626800,"d":"4,626,800.00"},"一般公共服务支出",{"v":4202500,"d":"4,202,500.00"},{"v":4202500,"d":"4,202,500.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"教育支出",null,null,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":207200,"d":"207,200.00"},{"v":207200,"d":"207,200.00"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":99000,"d":"99,000.00"},{"v":99000,"d":"99,000.00"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",{"v":118100,"d":"118,100.00"},{"v":118100,"d":"118,100.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",{"v":4626800,"d":"4,626,800.00"},"支出总计",{"v":4626800,"d":"4,626,800.00"},{"v":4626800,"d":"4,626,800.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},{"v":0,"d":"0.0000"}]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：兴国县人民政府行政服务中心管理委员会",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":4626800,"d":"4,626,800.00"},{"v":1610800,"d":"1,610,800.00"},{"v":3016000,"d":"3,016,000.00"}]
["201","一般公共服务支出",{"v":4202500,"d":"4,202,500.00"},{"v":1186500,"d":"1,186,500.00"},{"v":3016000,"d":"3,016,000.00"}]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）",{"v":4202500,"d":"4,202,500.00"},{"v":1186500,"d":"1,186,500.00"},{"v":3016000,"d":"3,016,000.00"}]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010607","    信息化建设（财政事务）"]
["    2010650","    事业运行（财政事务）"]
["    2010699","    其他财政事务支出"]
["205","教育支出"]
["  03","  职业教育"]
["    2050305","    高等职业教育"]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["208","社会保障和就业支出",{"v":207200,"d":"207,200.00"},{"v":207200,"d":"207,200.00"}]
["  05","  行政事业单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":207200,"d":"207,200.00"},{"v":207200,"d":"207,200.00"}]
["210","医疗卫生与计划生育支出",{"v":99000,"d":"99,000.00"},{"v":99000,"d":"99,000.00"}]
["  11","  行政事业单位医疗",{"v":99000,"d":"99,000.00"},{"v":99000,"d":"99,000.00"}]
["    2101101","    行政单位医疗",{"v":59600,"d":"59,600.00"},{"v":59600,"d":"59,600.00"}]
["    2101103","    公务员医疗补助",{"v":39400,"d":"39,400.00"},{"v":39400,"d":"39,400.00"}]
["213","农林水支出"]
["  06","  农业综合开发"]
["    2130601","    机构运行（农业综合开发）"]
["221","住房保障支出",{"v":118100,"d":"118,100.00"},{"v":118100,"d":"118,100.00"}]
["  02","  住房改革支出",{"v":118100,"d":"118,100.00"},{"v":118100,"d":"118,100.00"}]
["    2210201","    住房公积金",{"v":118100,"d":"118,100.00"},{"v":118100,"d":"118,100.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出表"]
["填报单位：兴国县人民政府行政服务中心管理委员会",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2019年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",1610800,1460200,150600]
["301","工资福利支出",1460200,1460200,0]
["  01","  基本工资",622000,622000,0]
["    30130101","    基本工资",622000,622000,0]
["  02","  津贴补贴",362000,362000,0]
["    301301020101","    人均78元补助工资(行政)",8424,8424,0]
["    301301020102","    人均100元生活补贴(行政)",10800,10800,0]
["    301301020103","    人均170元其他工资(行政)",18360,18360,0]
["    301301020104","    200元菜篮子费(行政)",21600,21600,0]
["    301301020199","    其他津补贴(行政)",124066,124066,0]
["    301301020201","    人均78元补助工资(事业)",8424,8424,0]
["    301301020202","    人均100元生活补贴(事业)",10800,10800,0]
["    301301020203","    人均170元其他工资(事业)",18360,18360,0]
["    301301020204","    200元菜篮子费(事业)",21600,21600,0]
["    301301020299","    其他津补贴(事业)",119566,119566,0]
["  03","  奖金",51900,51900,0]
["    30130103","    奖金",51900,51900,0]
["  08","  机关事业单位基本养老保险缴费",207200,207200,0]
["    30130108","    机关事业单位基本养老保险缴费",207200,207200,0]
["  10","  职工基本医疗保险缴费",59600,59600,0]
["    30130110","    职工基本医疗保险缴费",59600,59600,0]
["  11","  公务员医疗补助缴费",39400,39400,0]
["    30130111","    公务员医疗补助缴费",39400,39400,0]
["  13","  住房公积金",118100,118100,0]
["    30130113","    住房公积金",118100,118100,0]
["302","商品和服务支出",150600,0,150600]
["  01","  办公费",30000,0,30000]
["    30130201","    办公费",30000,0,30000]
["  06","  电费",20000,0,20000]
["    30130206","    电费",20000,0,20000]
["  17","  公务接待费",40000,0,40000]
["    30130217","    公务接待费",40000,0,40000]
["  39","  其他交通费用",60600,0,60600]
["    3013023901","    公务交通补贴",60600,0,60600]

{"sheet":"三公表","index":7,"n_rows":6,"n_cols":12,"rows_kept":6,"merged":[[0,0,0,6],[1,0,1,2]],"flags":["formulas_cached_only"]}
["一般公共预算'三公'经费支出表"]
["填报单位:兴国县人民政府行政服务中心管理委员会",{"$nulls":5},"单位：元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5]
[null,"合计",40000,0,40000,0,0]
["10106","行政服务中心",40000,0,40000,0,0,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2019年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出预算总表（引用）","index":9,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",4626800,0]
["一般公共服务支出",4202500,0]
["社会保障和就业支出",207200,0]
["医疗卫生与计划生育支出",99000,0]
["住房保障支出",118100,0]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",4626800,4626800,0]
["一般公共服务支出",4202500,4202500,0]
["社会保障和就业支出",207200,207200,0]
["医疗卫生与计划生育支出",99000,99000,0]
["住房保障支出",118100,118100,0]