{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["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","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[912]兴国县长冈乡 , [912001]兴国县长冈乡人民政府",null,null,"单位：万元"]
["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、财政拨款收入",{"v":1056.62,"d":"1,056.62"},"一般公共服务支出",{"v":656.7,"d":"656.70"}]
["    （一）一般公共预算收入",{"v":1056.62,"d":"1,056.62"},"社会保障和就业支出",138.95]
["    （二）政府性基金预算收入",null,"卫生健康支出",72.05]
["    （三）国有资本经营预算收入",null,"农林水支出",{"v":434.030199,"d":"434.03"}]
["二、教育收费资金收入",null,"住房保障支出",86.44]
["三、事业收入",null,"灾害防治及应急管理支出",4.05]
["四、事业单位经营收入",null,"其他支出",{"v":6000,"d":"6,000.00"}]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":6000,"d":"6,000.00"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":7056.62,"d":"7,056.62"},"本年支出合计",{"v":7392.220199,"d":"7,392.22"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":335.600199,"d":"335.60"}]
[]
["收入总计",{"v":7392.220199,"d":"7,392.22"},"支出总计",{"v":7392.220199,"d":"7,392.22"}]

{"sheet":"部门收入总表","index":1,"n_rows":47,"n_cols":15,"rows_kept":47,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[912]兴国县长冈乡 , [912001]兴国县长冈乡人民政府",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":7392.220199,"d":"7,392.22"},{"v":335.600199,"d":"335.60"},{"v":1056.62,"d":"1,056.62"},{"v":1056.62,"d":"1,056.62"},{"$nulls":7},{"v":6000,"d":"6,000.00"}]
["201","一般公共服务支出",{"v":656.7,"d":"656.70"},null,{"v":656.7,"d":"656.70"},{"v":656.7,"d":"656.70"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":656.7,"d":"656.70"},null,{"v":656.7,"d":"656.70"},{"v":656.7,"d":"656.70"}]
["　　2010301","　　行政运行",{"v":622.7,"d":"622.70"},null,{"v":622.7,"d":"622.70"},{"v":622.7,"d":"622.70"}]
["　　2010302","　　一般行政管理事务",{"v":34,"d":"34.00"},null,{"v":34,"d":"34.00"},{"v":34,"d":"34.00"}]
["208","社会保障和就业支出",138.95,1.52,137.43,137.43]
["　05","　行政事业单位养老支出",122.26,null,122.26,122.26]
["　　2080501","　　行政单位离退休",{"v":18,"d":"18.00"},null,{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",104.26,null,104.26,104.26]
["　07","　就业补助",1.52,1.52]
["　　2080705","　　公益性岗位补贴",1.52,1.52]
["　08","　抚恤",10.89,null,10.89,10.89]
["　　2080801","　　死亡抚恤",10.89,null,10.89,10.89]
["　99","　其他社会保障和就业支出",4.28,null,4.28,4.28]
["　　2089999","　　其他社会保障和就业支出",4.28,null,4.28,4.28]
["210","卫生健康支出",72.05,null,72.05,72.05]
["　11","　行政事业单位医疗",72.05,null,72.05,72.05]
["　　2101101","　　行政单位医疗",{"v":41.1,"d":"41.10"},null,{"v":41.1,"d":"41.10"},{"v":41.1,"d":"41.10"}]
["　　2101103","　　公务员医疗补助",30.95,null,30.95,30.95]
["213","农林水支出",{"v":434.030199,"d":"434.03"},{"v":330.030199,"d":"330.03"},{"v":104,"d":"104.00"},{"v":104,"d":"104.00"}]
["　01","　农业农村",{"v":9.844741,"d":"9.84"},{"v":9.844741,"d":"9.84"}]
["　　2130109","　　农产品质量安全",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2130119","　　防灾救灾",{"v":3.029741,"d":"3.03"},{"v":3.029741,"d":"3.03"}]
["　　2130199","　　其他农业农村支出",{"v":1.815,"d":"1.82"},{"v":1.815,"d":"1.82"}]
["　03","　水利",{"v":0.040019,"d":"0.04"},{"v":0.040019,"d":"0.04"}]
["　　2130314","　　防汛",{"v":0.040019,"d":"0.04"},{"v":0.040019,"d":"0.04"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":181.145439,"d":"181.15"},{"v":181.145439,"d":"181.15"}]
["　　2130504","　　农村基础设施建设",{"v":181.145439,"d":"181.15"},{"v":181.145439,"d":"181.15"}]
["　07","　农村综合改革",{"v":243,"d":"243.00"},{"v":139,"d":"139.00"},{"v":104,"d":"104.00"},{"v":104,"d":"104.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":104,"d":"104.00"},null,{"v":104,"d":"104.00"},{"v":104,"d":"104.00"}]
["　　2130707","　　农村综合改革示范试点补助",{"v":39,"d":"39.00"},{"v":39,"d":"39.00"}]
["　　2130799","　　其他农村综合改革支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["221","住房保障支出",86.44,null,86.44,86.44]
["　02","　住房改革支出",86.44,null,86.44,86.44]
["　　2210201","　　住房公积金",86.44,null,86.44,86.44]
["224","灾害防治及应急管理支出",4.05,4.05]
["　07","　自然灾害救灾及恢复重建支出",4.05,4.05]
["　　2240703","　　自然灾害救灾补助",4.05,4.05]
["229","其他支出",{"v":6000,"d":"6,000.00"},{"$nulls":10},{"v":6000,"d":"6,000.00"}]
["　99","　其他支出",{"v":6000,"d":"6,000.00"},{"$nulls":10},{"v":6000,"d":"6,000.00"}]
["　　2299999","　　其他支出",{"v":6000,"d":"6,000.00"},{"$nulls":10},{"v":6000,"d":"6,000.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":47,"n_cols":5,"rows_kept":47,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[912]兴国县长冈乡 , [912001]兴国县长冈乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
["","合计",{"v":7392.220199,"d":"7,392.22"},918.62,{"v":6473.600199,"d":"6,473.60"}]
["201","一般公共服务支出",{"v":656.7,"d":"656.70"},{"v":622.7,"d":"622.70"},{"v":34,"d":"34.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":656.7,"d":"656.70"},{"v":622.7,"d":"622.70"},{"v":34,"d":"34.00"}]
["　　2010301","　　行政运行",{"v":622.7,"d":"622.70"},{"v":622.7,"d":"622.70"}]
["　　2010302","　　一般行政管理事务",{"v":34,"d":"34.00"},null,{"v":34,"d":"34.00"}]
["208","社会保障和就业支出",138.95,137.43,1.52]
["　05","　行政事业单位养老支出",122.26,122.26]
["　　2080501","　　行政单位离退休",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",104.26,104.26]
["　07","　就业补助",1.52,null,1.52]
["　　2080705","　　公益性岗位补贴",1.52,null,1.52]
["　08","　抚恤",10.89,10.89]
["　　2080801","　　死亡抚恤",10.89,10.89]
["　99","　其他社会保障和就业支出",4.28,4.28]
["　　2089999","　　其他社会保障和就业支出",4.28,4.28]
["210","卫生健康支出",72.05,72.05]
["　11","　行政事业单位医疗",72.05,72.05]
["　　2101101","　　行政单位医疗",{"v":41.1,"d":"41.10"},{"v":41.1,"d":"41.10"}]
["　　2101103","　　公务员医疗补助",30.95,30.95]
["213","农林水支出",{"v":434.030199,"d":"434.03"},null,{"v":434.030199,"d":"434.03"}]
["　01","　农业农村",{"v":9.844741,"d":"9.84"},null,{"v":9.844741,"d":"9.84"}]
["　　2130109","　　农产品质量安全",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2130119","　　防灾救灾",{"v":3.029741,"d":"3.03"},null,{"v":3.029741,"d":"3.03"}]
["　　2130199","　　其他农业农村支出",{"v":1.815,"d":"1.82"},null,{"v":1.815,"d":"1.82"}]
["　03","　水利",{"v":0.040019,"d":"0.04"},null,{"v":0.040019,"d":"0.04"}]
["　　2130314","　　防汛",{"v":0.040019,"d":"0.04"},null,{"v":0.040019,"d":"0.04"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":181.145439,"d":"181.15"},null,{"v":181.145439,"d":"181.15"}]
["　　2130504","　　农村基础设施建设",{"v":181.145439,"d":"181.15"},null,{"v":181.145439,"d":"181.15"}]
["　07","　农村综合改革",{"v":243,"d":"243.00"},null,{"v":243,"d":"243.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":104,"d":"104.00"},null,{"v":104,"d":"104.00"}]
["　　2130707","　　农村综合改革示范试点补助",{"v":39,"d":"39.00"},null,{"v":39,"d":"39.00"}]
["　　2130799","　　其他农村综合改革支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["221","住房保障支出",86.44,86.44]
["　02","　住房改革支出",86.44,86.44]
["　　2210201","　　住房公积金",86.44,86.44]
["224","灾害防治及应急管理支出",4.05,null,4.05]
["　07","　自然灾害救灾及恢复重建支出",4.05,null,4.05]
["　　2240703","　　自然灾害救灾补助",4.05,null,4.05]
["229","其他支出",{"v":6000,"d":"6,000.00"},null,{"v":6000,"d":"6,000.00"}]
["　99","　其他支出",{"v":6000,"d":"6,000.00"},null,{"v":6000,"d":"6,000.00"}]
["　　2299999","　　其他支出",{"v":6000,"d":"6,000.00"},null,{"v":6000,"d":"6,000.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[912]兴国县长冈乡 , [912001]兴国县长冈乡人民政府",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1056.62,"d":"1,056.62"},"一、本年支出",1056.62,{"v":1056.62,"d":"1,056.62"}," "," "]
["  一般公共预算拨款收入",{"v":1056.62,"d":"1,056.62"},"一般公共服务支出",{"v":656.7,"d":"656.70"},{"v":656.7,"d":"656.70"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",137.43,137.43," "," "]
["  国有资本经营预算收入",null,"卫生健康支出",72.05,72.05," "," "]
[null,null,"农林水支出",{"v":104,"d":"104.00"},{"v":104,"d":"104.00"}," "," "]
[null,null,"住房保障支出",86.44,86.44," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":1056.62,"d":"1,056.62"},"支出总计",{"v":1056.62,"d":"1,056.62"},{"v":1056.62,"d":"1,056.62"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[912]兴国县长冈乡 , [912001]兴国县长冈乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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]
["","合计",{"v":1056.62,"d":"1,056.62"},918.62,{"v":138,"d":"138.00"}]
["201","一般公共服务支出",{"v":656.7,"d":"656.70"},{"v":622.7,"d":"622.70"},{"v":34,"d":"34.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":656.7,"d":"656.70"},{"v":622.7,"d":"622.70"},{"v":34,"d":"34.00"}]
["　　2010301","　　行政运行",{"v":622.7,"d":"622.70"},{"v":622.7,"d":"622.70"}]
["　　2010302","　　一般行政管理事务",{"v":34,"d":"34.00"},null,{"v":34,"d":"34.00"}]
["208","社会保障和就业支出",137.43,137.43]
["　05","　行政事业单位养老支出",122.26,122.26]
["　　2080501","　　行政单位离退休",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",104.26,104.26]
["　08","　抚恤",10.89,10.89]
["　　2080801","　　死亡抚恤",10.89,10.89]
["　99","　其他社会保障和就业支出",4.28,4.28]
["　　2089999","　　其他社会保障和就业支出",4.28,4.28]
["210","卫生健康支出",72.05,72.05]
["　11","　行政事业单位医疗",72.05,72.05]
["　　2101101","　　行政单位医疗",{"v":41.1,"d":"41.10"},{"v":41.1,"d":"41.10"}]
["　　2101103","　　公务员医疗补助",30.95,30.95]
["213","农林水支出",{"v":104,"d":"104.00"},null,{"v":104,"d":"104.00"}]
["　07","　农村综合改革",{"v":104,"d":"104.00"},null,{"v":104,"d":"104.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":104,"d":"104.00"},null,{"v":104,"d":"104.00"}]
["221","住房保障支出",86.44,86.44]
["　02","　住房改革支出",86.44,86.44]
["　　2210201","　　住房公积金",86.44,86.44]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[912]兴国县长冈乡 , [912001]兴国县长冈乡人民政府",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025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]
["合计","",918.62,795.92,{"v":122.7,"d":"122.70"}]
["301","工资福利支出",766.43,766.43]
["　30101","　基本工资",305.21,305.21]
["　30102","　津贴补贴",170.73,170.73]
["　30103","　奖金",23.46,23.46]
["　30108","　机关事业单位基本养老保险缴费",104.26,104.26]
["　30110","　职工基本医疗保险缴费",{"v":41.1,"d":"41.10"},{"v":41.1,"d":"41.10"}]
["　30111","　公务员医疗补助缴费",30.95,30.95]
["　30112","　其他社会保障缴费",4.28,4.28]
["　30113","　住房公积金",86.44,86.44]
["302","商品和服务支出",{"v":88.7,"d":"88.70"},null,{"v":88.7,"d":"88.70"}]
["　30201","　办公费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30202","　印刷费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30217","　公务接待费",{"v":38,"d":"38.00"},null,{"v":38,"d":"38.00"}]
["　30229","　福利费",1.82,null,1.82]
["　30231","　公务用车运行维护费",{"v":13,"d":"13.00"},null,{"v":13,"d":"13.00"}]
["　30239","　其他交通费用",20.88,null,20.88]
["303","对个人和家庭的补助",29.49,29.49]
["　30302","　退休费",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["　30305","　生活补助",10.89,10.89]
["　30309","　奖励金",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["310","资本性支出",{"v":34,"d":"34.00"},null,{"v":34,"d":"34.00"}]
["　31002","　办公设备购置",{"v":34,"d":"34.00"},null,{"v":34,"d":"34.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[912]兴国县长冈乡 , [912001]兴国县长冈乡人民政府",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["912","兴国县长冈乡",{"v":51,"d":"51.00"},{"$nulls":3},{"v":38,"d":"38.00"},13,{"v":13,"d":"13.00"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2025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":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[912]兴国县长冈乡 , [912001]兴国县长冈乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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":"支出总表（引用）","index":9,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":7392.220199,"d":"7,392.22"}]
["一般公共服务支出",{"v":656.7,"d":"656.70"}]
["社会保障和就业支出",138.95]
["卫生健康支出",72.05]
["农林水支出",{"v":434.030199,"d":"434.03"}]
["住房保障支出",86.44]
["灾害防治及应急管理支出",4.05]
["其他支出",{"v":6000,"d":"6,000.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"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","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":1056.62,"d":"1,056.62"},{"v":1056.62,"d":"1,056.62"}]
["一般公共服务支出",{"v":656.7,"d":"656.70"},{"v":656.7,"d":"656.70"}]
["社会保障和就业支出",137.43,137.43]
["卫生健康支出",72.05,72.05]
["农林水支出",{"v":104,"d":"104.00"},{"v":104,"d":"104.00"}]
["住房保障支出",86.44,86.44]