{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算“三公”经费支出表","政府性基金预算支出表","国有资本经营预算支出表","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:[733001]大余县史志研究室",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":274.797769,"d":"274.80"},"一般公共服务支出",{"v":12.916351,"d":"12.92"}]
["    （一）一般公共预算收入",{"v":274.797769,"d":"274.80"},"科学技术支出",{"v":227.6612,"d":"227.66"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":40.211552,"d":"40.21"}]
["    （三）国有资本经营预算收入",null,"卫生健康支出",{"v":15.484873,"d":"15.48"}]
["二、教育收费资金收入",null,"城乡社区支出",{"v":126.34683,"d":"126.35"}]
["三、事业收入",null,"住房保障支出",{"v":8.640144,"d":"8.64"}]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":6,"d":"6.00"}," "," "]
[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":280.797769,"d":"280.80"},"本年支出合计",{"v":431.26095,"d":"431.26"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":150.463181,"d":"150.46"}]
[]
["收入总计",{"v":431.26095,"d":"431.26"},"支出总计",{"v":431.26095,"d":"431.26"}]

{"sheet":"单位收入总表","index":1,"n_rows":34,"n_cols":15,"rows_kept":34,"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"]}
[]
["单位收入总表"]
["[733001]大余县史志研究室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":431.26095,"d":"431.26"},{"v":150.463181,"d":"150.46"},{"v":274.797769,"d":"274.80"},{"v":274.797769,"d":"274.80"},{"$nulls":7},{"v":6,"d":"6.00"}]
["201","一般公共服务支出",{"v":12.916351,"d":"12.92"},{"v":12.916351,"d":"12.92"}]
["　26","　档案事务",{"v":12.916351,"d":"12.92"},{"v":12.916351,"d":"12.92"}]
["　　2012604","　　档案馆",{"v":12.916351,"d":"12.92"},{"v":12.916351,"d":"12.92"}]
["206","科学技术支出",{"v":227.6612,"d":"227.66"},{"v":11.2,"d":"11.20"},{"v":210.4612,"d":"210.46"},{"v":210.4612,"d":"210.46"},{"$nulls":7},{"v":6,"d":"6.00"}]
["　06","　社会科学",{"v":225.6612,"d":"225.66"},{"v":9.2,"d":"9.20"},{"v":210.4612,"d":"210.46"},{"v":210.4612,"d":"210.46"},{"$nulls":7},{"v":6,"d":"6.00"}]
["　　2060602","　　社会科学研究",{"v":145.8612,"d":"145.86"},null,{"v":145.8612,"d":"145.86"},{"v":145.8612,"d":"145.86"}]
["　　2060699","　　其他社会科学支出",{"v":79.8,"d":"79.80"},{"v":9.2,"d":"9.20"},{"v":64.6,"d":"64.60"},{"v":64.6,"d":"64.60"},{"$nulls":7},{"v":6,"d":"6.00"}]
["　99","　其他科学技术支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2069999","　　其他科学技术支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",{"v":40.211552,"d":"40.21"},null,{"v":40.211552,"d":"40.21"},{"v":40.211552,"d":"40.21"}]
["　05","　行政事业单位养老支出",{"v":39.280352,"d":"39.28"},null,{"v":39.280352,"d":"39.28"},{"v":39.280352,"d":"39.28"}]
["　　2080501","　　行政单位离退休",{"v":21.0542,"d":"21.05"},null,{"v":21.0542,"d":"21.05"},{"v":21.0542,"d":"21.05"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.150768,"d":"12.15"},null,{"v":12.150768,"d":"12.15"},{"v":12.150768,"d":"12.15"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.075384,"d":"6.08"},null,{"v":6.075384,"d":"6.08"},{"v":6.075384,"d":"6.08"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":15.484873,"d":"15.48"},null,{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["　11","　行政事业单位医疗",{"v":15.484873,"d":"15.48"},null,{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["　　2101102","　　事业单位医疗",{"v":15.484873,"d":"15.48"},null,{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["212","城乡社区支出",{"v":126.34683,"d":"126.35"},{"v":126.34683,"d":"126.35"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":43.95942,"d":"43.96"},{"v":43.95942,"d":"43.96"}]
["　　2120802","　　土地开发支出",{"v":43.95942,"d":"43.96"},{"v":43.95942,"d":"43.96"}]
["　10","　国有土地收益基金安排的支出",{"v":82.38741,"d":"82.39"},{"v":82.38741,"d":"82.39"}]
["　　2121002","　　土地开发支出",{"v":82.38741,"d":"82.39"},{"v":82.38741,"d":"82.39"}]
["221","住房保障支出",{"v":8.640144,"d":"8.64"},null,{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]
["　02","　住房改革支出",{"v":8.640144,"d":"8.64"},null,{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]
["　　2210201","　　住房公积金",{"v":8.640144,"d":"8.64"},null,{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]

{"sheet":"单位支出总表","index":2,"n_rows":34,"n_cols":5,"rows_kept":34,"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"]}
[]
["单位支出总表"]
["填报单位[733001]大余县史志研究室",{"$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]
[null,"合计",{"v":431.26095,"d":"431.26"},{"v":151.097769,"d":"151.10"},{"v":280.163181,"d":"280.16"}]
["201","一般公共服务支出",{"v":12.916351,"d":"12.92"},null,{"v":12.916351,"d":"12.92"}]
["　26","　档案事务",{"v":12.916351,"d":"12.92"},null,{"v":12.916351,"d":"12.92"}]
["　　2012604","　　档案馆",{"v":12.916351,"d":"12.92"},null,{"v":12.916351,"d":"12.92"}]
["206","科学技术支出",{"v":227.6612,"d":"227.66"},{"v":86.7612,"d":"86.76"},{"v":140.9,"d":"140.90"}]
["　06","　社会科学",{"v":225.6612,"d":"225.66"},{"v":86.7612,"d":"86.76"},{"v":138.9,"d":"138.90"}]
["　　2060602","　　社会科学研究",{"v":145.8612,"d":"145.86"},{"v":86.7612,"d":"86.76"},{"v":59.1,"d":"59.10"}]
["　　2060699","　　其他社会科学支出",{"v":79.8,"d":"79.80"},null,{"v":79.8,"d":"79.80"}]
["　99","　其他科学技术支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2069999","　　其他科学技术支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",{"v":40.211552,"d":"40.21"},{"v":40.211552,"d":"40.21"}]
["　05","　行政事业单位养老支出",{"v":39.280352,"d":"39.28"},{"v":39.280352,"d":"39.28"}]
["　　2080501","　　行政单位离退休",{"v":21.0542,"d":"21.05"},{"v":21.0542,"d":"21.05"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.150768,"d":"12.15"},{"v":12.150768,"d":"12.15"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.075384,"d":"6.08"},{"v":6.075384,"d":"6.08"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["　11","　行政事业单位医疗",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["　　2101102","　　事业单位医疗",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["212","城乡社区支出",{"v":126.34683,"d":"126.35"},null,{"v":126.34683,"d":"126.35"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":43.95942,"d":"43.96"},null,{"v":43.95942,"d":"43.96"}]
["　　2120802","　　土地开发支出",{"v":43.95942,"d":"43.96"},null,{"v":43.95942,"d":"43.96"}]
["　10","　国有土地收益基金安排的支出",{"v":82.38741,"d":"82.39"},null,{"v":82.38741,"d":"82.39"}]
["　　2121002","　　土地开发支出",{"v":82.38741,"d":"82.39"},null,{"v":82.38741,"d":"82.39"}]
["221","住房保障支出",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]
["　02","　住房改革支出",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]
["　　2210201","　　住房公积金",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]

{"sheet":"财政拨款收支总表","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"]
["[733001]大余县史志研究室",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":274.797769,"d":"274.80"},"一、本年支出",{"v":274.797769,"d":"274.80"},{"v":274.797769,"d":"274.80"}," "," "]
["  一般公共预算拨款收入",{"v":274.797769,"d":"274.80"},"科学技术支出",210.4612,{"v":210.4612,"d":"210.46"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":40.211552,"d":"40.21"},{"v":40.211552,"d":"40.21"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}," "]
[null,null,"住房保障支出",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":150.463181,"d":"150.46"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":274.797769,"d":"274.80"},"支出总计",{"v":274.797769,"d":"274.80"},{"v":274.797769,"d":"274.80"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]
["[733001]大余县史志研究室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":274.797769,"d":"274.80"},{"v":151.097769,"d":"151.10"},{"v":123.7,"d":"123.70"}]
["206","科学技术支出",{"v":210.4612,"d":"210.46"},{"v":86.7612,"d":"86.76"},{"v":123.7,"d":"123.70"}]
["　06","　社会科学",{"v":210.4612,"d":"210.46"},{"v":86.7612,"d":"86.76"},{"v":123.7,"d":"123.70"}]
["　　2060602","　　社会科学研究",{"v":145.8612,"d":"145.86"},{"v":86.7612,"d":"86.76"},{"v":59.1,"d":"59.10"}]
["　　2060699","　　其他社会科学支出",{"v":64.6,"d":"64.60"},null,{"v":64.6,"d":"64.60"}]
["208","社会保障和就业支出",{"v":40.211552,"d":"40.21"},{"v":40.211552,"d":"40.21"}]
["　05","　行政事业单位养老支出",{"v":39.280352,"d":"39.28"},{"v":39.280352,"d":"39.28"}]
["　　2080501","　　行政单位离退休",{"v":21.0542,"d":"21.05"},{"v":21.0542,"d":"21.05"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.150768,"d":"12.15"},{"v":12.150768,"d":"12.15"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.075384,"d":"6.08"},{"v":6.075384,"d":"6.08"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["　11","　行政事业单位医疗",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["　　2101102","　　事业单位医疗",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["221","住房保障支出",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]
["　02","　住房改革支出",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]
["　　2210201","　　住房公积金",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]
["[733001]大余县史志研究室",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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",{"v":151.097769,"d":"151.10"},{"v":136.361769,"d":"136.36"},{"v":14.736,"d":"14.74"}]
["301","工资福利支出",{"v":114.352369,"d":"114.35"},{"v":114.352369,"d":"114.35"}]
["　30101","　基本工资",{"v":47.2932,"d":"47.29"},{"v":47.2932,"d":"47.29"}]
["　30102","　津贴补贴",{"v":24.708,"d":"24.71"},{"v":24.708,"d":"24.71"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":12.150768,"d":"12.15"},{"v":12.150768,"d":"12.15"}]
["　30109","　职业年金缴费",{"v":6.075384,"d":"6.08"},{"v":6.075384,"d":"6.08"}]
["　30110","　职工基本医疗保险缴费",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["　30113","　住房公积金",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]
["302","商品和服务支出",{"v":14.736,"d":"14.74"},null,{"v":14.736,"d":"14.74"}]
["　30201","　办公费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　30205","　水费",0.36,null,0.36]
["　30209","　物业管理费",0.54,null,0.54]
["　30217","　公务接待费",{"v":3.6,"d":"3.60"},null,{"v":3.6,"d":"3.60"}]
["　30229","　福利费",{"v":0.336,"d":"0.34"},null,{"v":0.336,"d":"0.34"}]
["　30239","　其他交通费用",{"v":8.4,"d":"8.40"},null,{"v":8.4,"d":"8.40"}]
["303","对个人和家庭的补助",{"v":22.0094,"d":"22.01"},{"v":22.0094,"d":"22.01"}]
["　30301","　离休费",{"v":21.0542,"d":"21.05"},{"v":21.0542,"d":"21.05"}]
["　30305","　生活补助",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　30309","　奖励金",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]

{"sheet":"一般公共预算“三公”经费支出表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["“三公”经费支出表"]
["填报单位[733001]大余县史志研究室",{"$nulls":5},"单位：万元"]
["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"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"合计",{"v":3.6,"d":"3.60"},null,{"v":3.6,"d":"3.60"}]
["733001","大余县史志研究室",{"v":3.6,"d":"3.60"},null,{"v":3.6,"d":"3.60"}]

{"sheet":"政府性基金预算支出表","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,"2022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":"国有资本经营预算支出表","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:[733001]大余县史志研究室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":13,"n_cols":3,"rows_kept":13,"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":431.26095,"d":"431.26"}]
["一般公共服务支出",{"v":12.916351,"d":"12.92"}]
["科学技术支出",{"v":227.6612,"d":"227.66"}]
["社会保障和就业支出",{"v":40.211552,"d":"40.21"}]
["卫生健康支出",{"v":15.484873,"d":"15.48"}]
["城乡社区支出",{"v":126.34683,"d":"126.35"}]
["住房保障支出",{"v":8.640144,"d":"8.64"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"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":274.797769,"d":"274.80"},{"v":274.797769,"d":"274.80"}]
["科学技术支出",{"v":210.4612,"d":"210.46"},{"v":210.4612,"d":"210.46"}]
["社会保障和就业支出",{"v":40.211552,"d":"40.21"},{"v":40.211552,"d":"40.21"}]
["卫生健康支出",{"v":15.484873,"d":"15.48"},{"v":15.484873,"d":"15.48"}]
["住房保障支出",{"v":8.640144,"d":"8.64"},{"v":8.640144,"d":"8.64"}]