{"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","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:[268001]大余县城市社区管理委员会",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":564.14899,"d":"564.15"},"一般公共服务支出",0.05]
["    （一）一般公共预算收入",{"v":564.14899,"d":"564.15"},"社会保障和就业支出",{"v":2082.8571,"d":"2,082.86"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":16.80251,"d":"16.80"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":753.145458,"d":"753.15"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":13.18248,"d":"13.18"}]
["三、事业收入",null," "," "]
["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":2000,"d":"2,000.00"}," "," "]
[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":2564.14899,"d":"2,564.15"},"本年支出合计",{"v":2866.037548,"d":"2,866.04"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":301.888558,"d":"301.89"}]
[]
["收入总计",{"v":2866.037548,"d":"2,866.04"},"支出总计",{"v":2866.037548,"d":"2,866.04"}]

{"sheet":"单位收入总表","index":1,"n_rows":44,"n_cols":15,"rows_kept":44,"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"]
["[268001]大余县城市社区管理委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":2866.037548,"d":"2,866.04"},{"v":301.888558,"d":"301.89"},{"v":564.14899,"d":"564.15"},{"v":564.14899,"d":"564.15"},{"$nulls":7},{"v":2000,"d":"2,000.00"}]
["201","一般公共服务支出",0.05,0.05]
["　31","　党委办公厅（室）及相关机构事务",0.05,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,0.05]
["208","社会保障和就业支出",{"v":2082.8571,"d":"2,082.86"},{"v":55.1371,"d":"55.14"},27.72,27.72,{"$nulls":7},{"v":2000,"d":"2,000.00"}]
["　02","　民政管理事务",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　　2080299","　　其他民政管理事务支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　05","　行政事业单位养老支出",27.72,null,27.72,27.72]
["　　2080505","　　机关事业单位基本养老保险缴费支出",18.48,null,18.48,18.48]
["　　2080506","　　机关事业单位职业年金缴费支出",9.24,null,9.24,9.24]
["　07","　就业补助",{"v":9.397552,"d":"9.40"},{"v":9.397552,"d":"9.40"}]
["　　2080705","　　公益性岗位补贴",{"v":8.907552,"d":"8.91"},{"v":8.907552,"d":"8.91"}]
["　　2080799","　　其他就业补助支出",0.49,0.49]
["　08","　抚恤",0.22,0.22]
["　　2080806","　　农村籍退役士兵老年生活补助",0.22,0.22]
["　09","　退役安置",{"v":0.95904,"d":"0.96"},{"v":0.95904,"d":"0.96"}]
["　　2080999","　　其他退役安置支出",{"v":0.95904,"d":"0.96"},{"v":0.95904,"d":"0.96"}]
["　25","　其他生活救助",{"v":2000,"d":"2,000.00"},{"$nulls":10},{"v":2000,"d":"2,000.00"}]
["　　2082501","　　其他城市生活救助",{"v":2000,"d":"2,000.00"},{"$nulls":10},{"v":2000,"d":"2,000.00"}]
["　99","　其他社会保障和就业支出",{"v":14.560508,"d":"14.56"},{"v":14.560508,"d":"14.56"}]
["　　2089999","　　其他社会保障和就业支出",{"v":14.560508,"d":"14.56"},{"v":14.560508,"d":"14.56"}]
["210","卫生健康支出",{"v":16.80251,"d":"16.80"},{"v":9.398,"d":"9.40"},{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["　04","　公共卫生",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2100499","　　其他公共卫生支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　07","　计划生育事务",{"v":4.398,"d":"4.40"},{"v":4.398,"d":"4.40"}]
["　　2100799","　　其他计划生育事务支出",{"v":4.398,"d":"4.40"},{"v":4.398,"d":"4.40"}]
["　11","　行政事业单位医疗",{"v":7.40451,"d":"7.40"},null,{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["　　2101102","　　事业单位医疗",{"v":7.40451,"d":"7.40"},null,{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["212","城乡社区支出",{"v":753.145458,"d":"753.15"},{"v":237.303458,"d":"237.30"},{"v":515.842,"d":"515.84"},{"v":515.842,"d":"515.84"}]
["　01","　城乡社区管理事务",{"v":748.464926,"d":"748.46"},{"v":232.622926,"d":"232.62"},{"v":515.842,"d":"515.84"},{"v":515.842,"d":"515.84"}]
["　　2120102","　　一般行政管理事务",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["　　2120106","　　工程建设管理",{"v":0.307083,"d":"0.31"},{"v":0.307083,"d":"0.31"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":678.157843,"d":"678.16"},{"v":162.315843,"d":"162.32"},{"v":515.842,"d":"515.84"},{"v":515.842,"d":"515.84"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":4.680532,"d":"4.68"},{"v":4.680532,"d":"4.68"}]
["　　2120802","　　土地开发支出",{"v":4.680532,"d":"4.68"},{"v":4.680532,"d":"4.68"}]
["221","住房保障支出",{"v":13.18248,"d":"13.18"},null,{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]
["　02","　住房改革支出",{"v":13.18248,"d":"13.18"},null,{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]
["　　2210201","　　住房公积金",{"v":13.18248,"d":"13.18"},null,{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]

{"sheet":"单位支出总表","index":2,"n_rows":44,"n_cols":5,"rows_kept":44,"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[268001]大余县城市社区管理委员会",{"$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":2866.037548,"d":"2,866.04"},{"v":202.88899,"d":"202.89"},{"v":2663.148558,"d":"2,663.15"}]
["201","一般公共服务支出",0.05,null,0.05]
["　31","　党委办公厅（室）及相关机构事务",0.05,null,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,null,0.05]
["208","社会保障和就业支出",{"v":2082.8571,"d":"2,082.86"},27.72,{"v":2055.1371,"d":"2,055.14"}]
["　02","　民政管理事务",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2080299","　　其他民政管理事务支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　05","　行政事业单位养老支出",27.72,27.72]
["　　2080505","　　机关事业单位基本养老保险缴费支出",18.48,18.48]
["　　2080506","　　机关事业单位职业年金缴费支出",9.24,9.24]
["　07","　就业补助",{"v":9.397552,"d":"9.40"},null,{"v":9.397552,"d":"9.40"}]
["　　2080705","　　公益性岗位补贴",{"v":8.907552,"d":"8.91"},null,{"v":8.907552,"d":"8.91"}]
["　　2080799","　　其他就业补助支出",0.49,null,0.49]
["　08","　抚恤",0.22,null,0.22]
["　　2080806","　　农村籍退役士兵老年生活补助",0.22,null,0.22]
["　09","　退役安置",{"v":0.95904,"d":"0.96"},null,{"v":0.95904,"d":"0.96"}]
["　　2080999","　　其他退役安置支出",{"v":0.95904,"d":"0.96"},null,{"v":0.95904,"d":"0.96"}]
["　25","　其他生活救助",{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"}]
["　　2082501","　　其他城市生活救助",{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"}]
["　99","　其他社会保障和就业支出",{"v":14.560508,"d":"14.56"},null,{"v":14.560508,"d":"14.56"}]
["　　2089999","　　其他社会保障和就业支出",{"v":14.560508,"d":"14.56"},null,{"v":14.560508,"d":"14.56"}]
["210","卫生健康支出",{"v":16.80251,"d":"16.80"},{"v":7.40451,"d":"7.40"},{"v":9.398,"d":"9.40"}]
["　04","　公共卫生",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2100499","　　其他公共卫生支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　07","　计划生育事务",{"v":4.398,"d":"4.40"},null,{"v":4.398,"d":"4.40"}]
["　　2100799","　　其他计划生育事务支出",{"v":4.398,"d":"4.40"},null,{"v":4.398,"d":"4.40"}]
["　11","　行政事业单位医疗",{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["　　2101102","　　事业单位医疗",{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["212","城乡社区支出",{"v":753.145458,"d":"753.15"},{"v":154.582,"d":"154.58"},{"v":598.563458,"d":"598.56"}]
["　01","　城乡社区管理事务",{"v":748.464926,"d":"748.46"},{"v":154.582,"d":"154.58"},{"v":593.882926,"d":"593.88"}]
["　　2120102","　　一般行政管理事务",{"v":70,"d":"70.00"},null,{"v":70,"d":"70.00"}]
["　　2120106","　　工程建设管理",{"v":0.307083,"d":"0.31"},null,{"v":0.307083,"d":"0.31"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":678.157843,"d":"678.16"},{"v":154.582,"d":"154.58"},{"v":523.575843,"d":"523.58"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":4.680532,"d":"4.68"},null,{"v":4.680532,"d":"4.68"}]
["　　2120802","　　土地开发支出",{"v":4.680532,"d":"4.68"},null,{"v":4.680532,"d":"4.68"}]
["221","住房保障支出",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]
["　02","　住房改革支出",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]
["　　2210201","　　住房公积金",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]

{"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"]
["[268001]大余县城市社区管理委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":564.14899,"d":"564.15"},"一、本年支出",{"v":564.14899,"d":"564.15"},{"v":564.14899,"d":"564.15"}," "," "]
["  一般公共预算拨款收入",{"v":564.14899,"d":"564.15"},"社会保障和就业支出",27.72,27.72," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}," "]
["  国有资本经营预算收入",null,"城乡社区支出",{"v":515.842,"d":"515.84"},{"v":515.842,"d":"515.84"}," "]
[null,null,"住房保障支出",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":301.888558,"d":"301.89"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":564.14899,"d":"564.15"},"支出总计",{"v":564.14899,"d":"564.15"},{"v":564.14899,"d":"564.15"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[268001]大余县城市社区管理委员会",{"$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":564.14899,"d":"564.15"},{"v":202.88899,"d":"202.89"},361.26]
["208","社会保障和就业支出",27.72,27.72]
["　05","　行政事业单位养老支出",27.72,27.72]
["　　2080505","　　机关事业单位基本养老保险缴费支出",18.48,18.48]
["　　2080506","　　机关事业单位职业年金缴费支出",9.24,9.24]
["210","卫生健康支出",{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["　11","　行政事业单位医疗",{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["　　2101102","　　事业单位医疗",{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["212","城乡社区支出",{"v":515.842,"d":"515.84"},{"v":154.582,"d":"154.58"},361.26]
["　01","　城乡社区管理事务",{"v":515.842,"d":"515.84"},{"v":154.582,"d":"154.58"},361.26]
["　　2120199","　　其他城乡社区管理事务支出",{"v":515.842,"d":"515.84"},{"v":154.582,"d":"154.58"},361.26]
["221","住房保障支出",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]
["　02","　住房改革支出",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]
["　　2210201","　　住房公积金",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[268001]大余县城市社区管理委员会",{"$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":202.88899,"d":"202.89"},{"v":174.62499,"d":"174.62"},{"v":28.264,"d":"28.26"}]
["301","工资福利支出",{"v":174.55299,"d":"174.55"},{"v":174.55299,"d":"174.55"}]
["　30101","　基本工资",{"v":67.752,"d":"67.75"},{"v":67.752,"d":"67.75"}]
["　30102","　津贴补贴",{"v":42.894,"d":"42.89"},{"v":42.894,"d":"42.89"}]
["　30108","　机关事业单位基本养老保险缴费",18.48,18.48]
["　30109","　职业年金缴费",9.24,9.24]
["　30110","　职工基本医疗保险缴费",{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["　30113","　住房公积金",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]
["　30199","　其他工资福利支出",{"v":15.6,"d":"15.60"},{"v":15.6,"d":"15.60"}]
["302","商品和服务支出",{"v":28.264,"d":"28.26"},null,{"v":28.264,"d":"28.26"}]
["　30217","　公务接待费",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["　30229","　福利费",{"v":0.264,"d":"0.26"},null,{"v":0.264,"d":"0.26"}]
["303","对个人和家庭的补助",{"v":0.072,"d":"0.07"},{"v":0.072,"d":"0.07"}]
["　30309","　奖励金",{"v":0.072,"d":"0.07"},{"v":0.072,"d":"0.07"}]

{"sheet":"三公表","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"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[268001]大余县城市社区管理委员会",{"$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":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["268001","大余县城市社区管理委员会",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]

{"sheet":"政府性基金","index":7,"n_rows":9,"n_cols":5,"rows_kept":9,"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]
[null,"本年度无政府基金预算支出"]
[]
["本年度无政府基金预算支出"]

{"sheet":"国有资本经营","index":8,"n_rows":9,"n_cols":5,"rows_kept":9,"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:[268001]大余县城市社区管理委员会",{"$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,"本年度无国有资本经营预算支出"]
[]
["本年度无国有资本经营预算支出"]

{"sheet":"支出总表（引用）","index":9,"n_rows":12,"n_cols":3,"rows_kept":12,"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":2866.037548,"d":"2,866.04"}]
["一般公共服务支出",0.05]
["社会保障和就业支出",{"v":2082.8571,"d":"2,082.86"}]
["卫生健康支出",{"v":16.80251,"d":"16.80"}]
["城乡社区支出",{"v":753.145458,"d":"753.15"}]
["住房保障支出",{"v":13.18248,"d":"13.18"}]

{"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":564.14899,"d":"564.15"},{"v":564.14899,"d":"564.15"}]
["社会保障和就业支出",27.72,27.72]
["卫生健康支出",{"v":7.40451,"d":"7.40"},{"v":7.40451,"d":"7.40"}]
["城乡社区支出",{"v":515.842,"d":"515.84"},{"v":515.842,"d":"515.84"}]
["住房保障支出",{"v":13.18248,"d":"13.18"},{"v":13.18248,"d":"13.18"}]