{"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:[742]大余县融媒体中心 ",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":404.19348,"d":"404.19"},"科学技术支出",48.42]
["    （一）一般公共预算收入",{"v":404.19348,"d":"404.19"},"文化旅游体育与传媒支出",{"v":715.481849,"d":"715.48"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":25.428055,"d":"25.43"}]
["    （三）国有资本经营预算收入",null,"卫生健康支出",{"v":9.784824,"d":"9.78"}]
["二、教育收费资金收入",null,"城乡社区支出",{"v":10.238737,"d":"10.24"}]
["三、事业收入",null,"住房保障支出",{"v":7.256304,"d":"7.26"}]
["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":200,"d":"200.00"}," "," "]
[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":604.19348,"d":"604.19"},"本年支出合计",{"v":816.609769,"d":"816.61"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":212.416289,"d":"212.42"}]
[]
["收入总计",{"v":816.609769,"d":"816.61"},"支出总计",{"v":816.609769,"d":"816.61"}]

{"sheet":"部门收入总表","index":1,"n_rows":37,"n_cols":15,"rows_kept":37,"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"]
["[742]大余县融媒体中心 ",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":816.609769,"d":"816.61"},{"v":212.416289,"d":"212.42"},{"v":404.19348,"d":"404.19"},{"v":404.19348,"d":"404.19"},{"$nulls":7},{"v":200,"d":"200.00"}]
["206","科学技术支出",48.42,48.42]
["　04","　技术研究与开发",48.42,48.42]
["　　2060499","　　其他技术研究与开发支出",48.42,48.42]
["207","文化旅游体育与传媒支出",{"v":715.481849,"d":"715.48"},{"v":145.892649,"d":"145.89"},{"v":369.5892,"d":"369.59"},{"v":369.5892,"d":"369.59"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　01","　文化和旅游",{"v":14.6,"d":"14.60"},{"v":14.6,"d":"14.60"}]
["　　2070109","　　群众文化",{"v":14.6,"d":"14.60"},{"v":14.6,"d":"14.60"}]
["　06","　新闻出版电影",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2070601","　　行政运行",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　08","　广播电视",{"v":672.881849,"d":"672.88"},{"v":103.292649,"d":"103.29"},{"v":369.5892,"d":"369.59"},{"v":369.5892,"d":"369.59"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　　2070801","　　行政运行",{"v":65.9692,"d":"65.97"},null,{"v":65.9692,"d":"65.97"},{"v":65.9692,"d":"65.97"}]
["　　2070803","　　机关服务",115.62,null,115.62,115.62]
["　　2070808","　　广播电视事务",{"v":103.292649,"d":"103.29"},{"v":103.292649,"d":"103.29"}]
["　　2070899","　　其他广播电视支出",{"v":388,"d":"388.00"},null,{"v":188,"d":"188.00"},{"v":188,"d":"188.00"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　99","　其他文化旅游体育与传媒支出",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["　　2079999","　　其他文化旅游体育与传媒支出",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["208","社会保障和就业支出",{"v":25.428055,"d":"25.43"},{"v":7.864903,"d":"7.86"},{"v":17.563152,"d":"17.56"},{"v":17.563152,"d":"17.56"}]
["　05","　行政事业单位养老支出",{"v":23.143255,"d":"23.14"},{"v":7.864903,"d":"7.86"},{"v":15.278352,"d":"15.28"},{"v":15.278352,"d":"15.28"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":10.185568,"d":"10.19"},null,{"v":10.185568,"d":"10.19"},{"v":10.185568,"d":"10.19"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":12.957687,"d":"12.96"},{"v":7.864903,"d":"7.86"},{"v":5.092784,"d":"5.09"},{"v":5.092784,"d":"5.09"}]
["　08","　抚恤",{"v":2.2848,"d":"2.28"},null,{"v":2.2848,"d":"2.28"},{"v":2.2848,"d":"2.28"}]
["　　2080801","　　死亡抚恤",{"v":2.2848,"d":"2.28"},null,{"v":2.2848,"d":"2.28"},{"v":2.2848,"d":"2.28"}]
["210","卫生健康支出",{"v":9.784824,"d":"9.78"},null,{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["　11","　行政事业单位医疗",{"v":9.784824,"d":"9.78"},null,{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["　　2101102","　　事业单位医疗",{"v":9.784824,"d":"9.78"},null,{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["212","城乡社区支出",{"v":10.238737,"d":"10.24"},{"v":10.238737,"d":"10.24"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":10.238737,"d":"10.24"},{"v":10.238737,"d":"10.24"}]
["　　2120802","　　土地开发支出",{"v":10.238737,"d":"10.24"},{"v":10.238737,"d":"10.24"}]
["221","住房保障支出",{"v":7.256304,"d":"7.26"},null,{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]
["　02","　住房改革支出",{"v":7.256304,"d":"7.26"},null,{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]
["　　2210201","　　住房公积金",{"v":7.256304,"d":"7.26"},null,{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]

{"sheet":"部门支出总表","index":2,"n_rows":37,"n_cols":5,"rows_kept":37,"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[742]大余县融媒体中心 ",{"$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":816.609769,"d":"816.61"},{"v":100.99348,"d":"100.99"},{"v":715.616289,"d":"715.62"}]
["206","科学技术支出",48.42,null,48.42]
["　04","　技术研究与开发",48.42,null,48.42]
["　　2060499","　　其他技术研究与开发支出",48.42,null,48.42]
["207","文化旅游体育与传媒支出",{"v":715.481849,"d":"715.48"},{"v":66.3892,"d":"66.39"},{"v":649.092649,"d":"649.09"}]
["　01","　文化和旅游",{"v":14.6,"d":"14.60"},null,{"v":14.6,"d":"14.60"}]
["　　2070109","　　群众文化",{"v":14.6,"d":"14.60"},null,{"v":14.6,"d":"14.60"}]
["　06","　新闻出版电影",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2070601","　　行政运行",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　08","　广播电视",{"v":672.881849,"d":"672.88"},{"v":66.3892,"d":"66.39"},{"v":606.492649,"d":"606.49"}]
["　　2070801","　　行政运行",{"v":65.9692,"d":"65.97"},{"v":65.9692,"d":"65.97"}]
["　　2070803","　　机关服务",115.62,0.42,{"v":115.2,"d":"115.20"}]
["　　2070808","　　广播电视事务",{"v":103.292649,"d":"103.29"},null,{"v":103.292649,"d":"103.29"}]
["　　2070899","　　其他广播电视支出",{"v":388,"d":"388.00"},null,{"v":388,"d":"388.00"}]
["　99","　其他文化旅游体育与传媒支出",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　　2079999","　　其他文化旅游体育与传媒支出",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["208","社会保障和就业支出",{"v":25.428055,"d":"25.43"},{"v":17.563152,"d":"17.56"},{"v":7.864903,"d":"7.86"}]
["　05","　行政事业单位养老支出",{"v":23.143255,"d":"23.14"},{"v":15.278352,"d":"15.28"},{"v":7.864903,"d":"7.86"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":10.185568,"d":"10.19"},{"v":10.185568,"d":"10.19"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":12.957687,"d":"12.96"},{"v":5.092784,"d":"5.09"},{"v":7.864903,"d":"7.86"}]
["　08","　抚恤",{"v":2.2848,"d":"2.28"},{"v":2.2848,"d":"2.28"}]
["　　2080801","　　死亡抚恤",{"v":2.2848,"d":"2.28"},{"v":2.2848,"d":"2.28"}]
["210","卫生健康支出",{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["　11","　行政事业单位医疗",{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["　　2101102","　　事业单位医疗",{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["212","城乡社区支出",{"v":10.238737,"d":"10.24"},null,{"v":10.238737,"d":"10.24"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":10.238737,"d":"10.24"},null,{"v":10.238737,"d":"10.24"}]
["　　2120802","　　土地开发支出",{"v":10.238737,"d":"10.24"},null,{"v":10.238737,"d":"10.24"}]
["221","住房保障支出",{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]
["　02","　住房改革支出",{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]
["　　2210201","　　住房公积金",{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]

{"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"]
["[742]大余县融媒体中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":404.19348,"d":"404.19"},"一、本年支出",{"v":404.19348,"d":"404.19"},{"v":404.19348,"d":"404.19"}," "," "]
["  一般公共预算拨款收入",{"v":404.19348,"d":"404.19"},"文化旅游体育与传媒支出",{"v":369.5892,"d":"369.59"},{"v":369.5892,"d":"369.59"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":17.563152,"d":"17.56"},{"v":17.563152,"d":"17.56"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}," "]
[null,null,"住房保障支出",{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":404.19348,"d":"404.19"},"支出总计",{"v":404.19348,"d":"404.19"},{"v":404.19348,"d":"404.19"}," "," "]

{"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"]
["[742]大余县融媒体中心",{"$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]
["","合计",{"v":404.19348,"d":"404.19"},{"v":100.99348,"d":"100.99"},{"v":303.2,"d":"303.20"}]
["207","文化旅游体育与传媒支出",{"v":369.5892,"d":"369.59"},{"v":66.3892,"d":"66.39"},{"v":303.2,"d":"303.20"}]
["　08","　广播电视",{"v":369.5892,"d":"369.59"},{"v":66.3892,"d":"66.39"},{"v":303.2,"d":"303.20"}]
["　　2070801","　　行政运行",{"v":65.9692,"d":"65.97"},{"v":65.9692,"d":"65.97"}]
["　　2070803","　　机关服务",115.62,0.42,{"v":115.2,"d":"115.20"}]
["　　2070899","　　其他广播电视支出",{"v":188,"d":"188.00"},null,{"v":188,"d":"188.00"}]
["208","社会保障和就业支出",{"v":17.563152,"d":"17.56"},{"v":17.563152,"d":"17.56"}]
["　05","　行政事业单位养老支出",{"v":15.278352,"d":"15.28"},{"v":15.278352,"d":"15.28"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":10.185568,"d":"10.19"},{"v":10.185568,"d":"10.19"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.092784,"d":"5.09"},{"v":5.092784,"d":"5.09"}]
["　08","　抚恤",{"v":2.2848,"d":"2.28"},{"v":2.2848,"d":"2.28"}]
["　　2080801","　　死亡抚恤",{"v":2.2848,"d":"2.28"},{"v":2.2848,"d":"2.28"}]
["210","卫生健康支出",{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["　11","　行政事业单位医疗",{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["　　2101102","　　事业单位医疗",{"v":9.784824,"d":"9.78"},{"v":9.784824,"d":"9.78"}]
["221","住房保障支出",{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]
["　02","　住房改革支出",{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]
["　　2210201","　　住房公积金",{"v":7.256304,"d":"7.26"},{"v":7.256304,"d":"7.26"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":26,"n_cols":5,"rows_kept":26,"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"]
["[742]大余县融媒体中心",{"$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]
["","合计",{"v":100.99348,"d":"100.99"},95.16948,5.824]
["301","工资福利支出",{"v":92.78868,"d":"92.79"}]
["　30101","　基本工资",{"v":38.2872,"d":"38.29"},38.2872]
["　30102","　津贴补贴",{"v":22.182,"d":"22.18"},22.182]
["　30108","　机关事业单位基本养老保险缴费",{"v":10.185568,"d":"10.19"},10.185568]
["　30109","　职业年金缴费",{"v":5.092784,"d":"5.09"},5.092784]
["　30110","　职工基本医疗保险缴费",{"v":9.784824,"d":"9.78"},9.784824]
["　30113","　住房公积金",{"v":7.256304,"d":"7.26"},7.256304]
["302","商品和服务支出",{"v":5.824,"d":"5.82"}]
["　30201","　办公费",{"v":2,"d":"2.00"},null,2]
["　30205","　水费",{"v":0.2,"d":"0.20"},null,0.2]
["　30206","　电费",{"v":1.2,"d":"1.20"},null,1.2]
["　30207","　邮电费",{"v":0.5,"d":"0.50"},null,0.5]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,1]
["　30213","　维修（护）费",{"v":0.5,"d":"0.50"},null,0.5]
["　30217","　公务接待费",{"v":0.1,"d":"0.10"},null,0.1]
["　30229","　福利费",{"v":0.324,"d":"0.32"},null,0.324]
["303","对个人和家庭的补助",{"v":2.3808,"d":"2.38"}]
["　30305","　生活补助",{"v":2.2848,"d":"2.28"},2.2848]
["　30309","　奖励金",{"v":0.096,"d":"0.10"},0.096]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[742]大余县融媒体中心 ",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","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 "}]
["742","大余县融媒体中心",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]

{"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,"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","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:[742]大余县融媒体中心 ",{"$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":816.609769,"d":"816.61"}]
["科学技术支出",48.42]
["文化旅游体育与传媒支出",{"v":715.481849,"d":"715.48"}]
["社会保障和就业支出",{"v":25.428055,"d":"25.43"}]
["卫生健康支出",{"v":9.784824,"d":"9.78"}]
["城乡社区支出",{"v":10.238737,"d":"10.24"}]
["住房保障支出",{"v":7.256304,"d":"7.26"}]

{"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":404.19348,"d":"404.19"},404.19348]
["文化旅游体育与传媒支出",{"v":369.5892,"d":"369.59"},369.5892]
["社会保障和就业支出",{"v":17.563152,"d":"17.56"},17.563152]
["卫生健康支出",{"v":9.784824,"d":"9.78"},9.784824]
["住房保障支出",{"v":7.256304,"d":"7.26"},7.256304]