{"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:[913001]横峰县青板乡人民政府",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":1532.337,"d":"1,532.34"},"一般公共服务支出",{"v":489.497152,"d":"489.50"}]
["    （一）一般公共预算收入",{"v":1532.337,"d":"1,532.34"},"社会保障和就业支出",{"v":72.3908,"d":"72.39"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":17.6,"d":"17.60"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":127.8,"d":"127.80"}]
["二、教育收费资金收入",null,"农林水支出",{"v":554.456784,"d":"554.46"}]
["三、事业收入",null,"资源勘探工业信息等支出",{"v":550,"d":"550.00"}]
["四、事业单位经营收入",null,"住房保障支出",38.17]
["五、附属单位上缴收入",null,"国有资本经营预算支出",{"v":0.052,"d":"0.05"}]
["六、上级补助收入",null,"其他支出",{"v":1297.255145,"d":"1,297.26"}]
["七、其他收入",{"v":832,"d":"832.00"}," "," "]
[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":2364.337,"d":"2,364.34"},"本年支出合计",{"v":3147.221881,"d":"3,147.22"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":782.884881,"d":"782.88"}]
[]
["收入总计",{"v":3147.221881,"d":"3,147.22"},"支出总计",{"v":3147.221881,"d":"3,147.22"}]

{"sheet":"部门收入总表","index":1,"n_rows":59,"n_cols":15,"rows_kept":59,"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"]
["[913001]横峰县青板乡人民政府",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":3147.221881,"d":"3,147.22"},{"v":782.884881,"d":"782.88"},{"v":1532.337,"d":"1,532.34"},{"v":1532.337,"d":"1,532.34"},{"$nulls":7},{"v":832,"d":"832.00"}]
["201","一般公共服务支出",{"v":489.497152,"d":"489.50"},{"v":1.127152,"d":"1.13"},488.37,488.37]
["　03","　政府办公厅（室）及相关机构事务",488.37,null,488.37,488.37]
["　　2010301","　　行政运行",488.37,null,488.37,488.37]
["　26","　档案事务",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["　　2012604","　　档案馆",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["　32","　组织事务",{"v":0.127152,"d":"0.13"},{"v":0.127152,"d":"0.13"}]
["　　2013299","　　其他组织事务支出",{"v":0.127152,"d":"0.13"},{"v":0.127152,"d":"0.13"}]
["208","社会保障和就业支出",{"v":72.3908,"d":"72.39"},{"v":18.1508,"d":"18.15"},54.24,54.24]
["　05","　行政事业单位养老支出",50.24,null,50.24,50.24]
["　　2080505","　　机关事业单位基本养老保险缴费支出",50.24,null,50.24,50.24]
["　07","　就业补助",{"v":6.1408,"d":"6.14"},{"v":6.1408,"d":"6.14"}]
["　　2080701","　　就业创业服务补贴",{"v":6.1408,"d":"6.14"},{"v":6.1408,"d":"6.14"}]
["　20","　临时救助",9.03,5.03,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　　2082001","　　临时救助支出",9.03,5.03,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　21","　特困人员救助供养",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2082101","　　城市特困人员救助供养支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　28","　退役军人管理事务",4.98,4.98]
["　　2082899","　　其他退役军人事务管理支出",4.98,4.98]
["210","卫生健康支出",{"v":17.6,"d":"17.60"},null,{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["　11","　行政事业单位医疗",{"v":17.6,"d":"17.60"},null,{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["　　2101101","　　行政单位医疗",{"v":17.6,"d":"17.60"},null,{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["212","城乡社区支出",{"v":127.8,"d":"127.80"},{"v":127.8,"d":"127.80"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":127.8,"d":"127.80"},{"v":127.8,"d":"127.80"}]
["　　2120816","　　农业农村生态环境支出",{"v":127.8,"d":"127.80"},{"v":127.8,"d":"127.80"}]
["213","农林水支出",{"v":554.456784,"d":"554.46"},{"v":170.499784,"d":"170.50"},{"v":383.957,"d":"383.96"},{"v":383.957,"d":"383.96"}]
["　01","　农业农村",230.05,{"v":17,"d":"17.00"},213.05,213.05]
["　　2130142","　　乡村道路建设",{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
["　　2130199","　　其他农业农村支出",213.05,null,213.05,213.05]
["　02","　林业和草原",{"v":22.057,"d":"22.06"},null,{"v":22.057,"d":"22.06"},{"v":22.057,"d":"22.06"}]
["　　2130234","　　林业草原防灾减灾",{"v":22.057,"d":"22.06"},null,{"v":22.057,"d":"22.06"},{"v":22.057,"d":"22.06"}]
["　03","　水利",91.73,62.28,29.45,29.45]
["　　2130316","　　农村水利",41.73,12.28,29.45,29.45]
["　　2130319","　　江河湖库水系综合整治",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",3.49,3.49]
["　　2130504","　　农村基础设施建设",3.49,3.49]
["　07","　农村综合改革",{"v":207.129784,"d":"207.13"},{"v":87.729784,"d":"87.73"},{"v":119.4,"d":"119.40"},{"v":119.4,"d":"119.40"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":80.901,"d":"80.90"},{"v":48.901,"d":"48.90"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":126.228784,"d":"126.23"},{"v":38.828784,"d":"38.83"},{"v":87.4,"d":"87.40"},{"v":87.4,"d":"87.40"}]
["215","资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"},{"v":550,"d":"550.00"}]
["　99","　其他资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"},{"v":550,"d":"550.00"}]
["　　2159999","　　其他资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"},{"v":550,"d":"550.00"}]
["221","住房保障支出",38.17,null,38.17,38.17]
["　02","　住房改革支出",38.17,null,38.17,38.17]
["　　2210201","　　住房公积金",38.17,null,38.17,38.17]
["223","国有资本经营预算支出",{"v":0.052,"d":"0.05"},{"v":0.052,"d":"0.05"}]
["　01","　解决历史遗留问题及改革成本支出",{"v":0.052,"d":"0.05"},{"v":0.052,"d":"0.05"}]
["　　2230105","　　国有企业退休人员社会化管理补助支出",{"v":0.052,"d":"0.05"},{"v":0.052,"d":"0.05"}]
["229","其他支出",{"v":1297.255145,"d":"1,297.26"},{"v":465.255145,"d":"465.26"},{"$nulls":9},{"v":832,"d":"832.00"}]
["　60","　彩票公益金安排的支出",{"v":465.255145,"d":"465.26"},{"v":465.255145,"d":"465.26"}]
["　　2296011","　　用于巩固脱贫攻坚成果衔接乡村振兴的彩票公益金支出",{"v":465.255145,"d":"465.26"},{"v":465.255145,"d":"465.26"}]
["　99","　其他支出",{"v":832,"d":"832.00"},{"$nulls":10},{"v":832,"d":"832.00"}]
["　　2299999","　　其他支出",{"v":832,"d":"832.00"},{"$nulls":10},{"v":832,"d":"832.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":59,"n_cols":5,"rows_kept":59,"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[913001]横峰县青板乡人民政府",{"$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":3147.221881,"d":"3,147.22"},594.38,{"v":2552.841881,"d":"2,552.84"}]
["201","一般公共服务支出",{"v":489.497152,"d":"489.50"},488.37,{"v":1.127152,"d":"1.13"}]
["　03","　政府办公厅（室）及相关机构事务",488.37,488.37]
["　　2010301","　　行政运行",488.37,488.37]
["　26","　档案事务",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　　2012604","　　档案馆",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　32","　组织事务",{"v":0.127152,"d":"0.13"},null,{"v":0.127152,"d":"0.13"}]
["　　2013299","　　其他组织事务支出",{"v":0.127152,"d":"0.13"},null,{"v":0.127152,"d":"0.13"}]
["208","社会保障和就业支出",{"v":72.3908,"d":"72.39"},50.24,{"v":22.1508,"d":"22.15"}]
["　05","　行政事业单位养老支出",50.24,50.24]
["　　2080505","　　机关事业单位基本养老保险缴费支出",50.24,50.24]
["　07","　就业补助",{"v":6.1408,"d":"6.14"},null,{"v":6.1408,"d":"6.14"}]
["　　2080701","　　就业创业服务补贴",{"v":6.1408,"d":"6.14"},null,{"v":6.1408,"d":"6.14"}]
["　20","　临时救助",9.03,null,9.03]
["　　2082001","　　临时救助支出",9.03,null,9.03]
["　21","　特困人员救助供养",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2082101","　　城市特困人员救助供养支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　28","　退役军人管理事务",4.98,null,4.98]
["　　2082899","　　其他退役军人事务管理支出",4.98,null,4.98]
["210","卫生健康支出",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["　11","　行政事业单位医疗",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["　　2101101","　　行政单位医疗",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["212","城乡社区支出",{"v":127.8,"d":"127.80"},null,{"v":127.8,"d":"127.80"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":127.8,"d":"127.80"},null,{"v":127.8,"d":"127.80"}]
["　　2120816","　　农业农村生态环境支出",{"v":127.8,"d":"127.80"},null,{"v":127.8,"d":"127.80"}]
["213","农林水支出",{"v":554.456784,"d":"554.46"},null,{"v":554.456784,"d":"554.46"}]
["　01","　农业农村",230.05,null,230.05]
["　　2130142","　　乡村道路建设",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["　　2130199","　　其他农业农村支出",213.05,null,213.05]
["　02","　林业和草原",{"v":22.057,"d":"22.06"},null,{"v":22.057,"d":"22.06"}]
["　　2130234","　　林业草原防灾减灾",{"v":22.057,"d":"22.06"},null,{"v":22.057,"d":"22.06"}]
["　03","　水利",91.73,null,91.73]
["　　2130316","　　农村水利",41.73,null,41.73]
["　　2130319","　　江河湖库水系综合整治",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",3.49,null,3.49]
["　　2130504","　　农村基础设施建设",3.49,null,3.49]
["　07","　农村综合改革",{"v":207.129784,"d":"207.13"},null,{"v":207.129784,"d":"207.13"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":80.901,"d":"80.90"},null,{"v":80.901,"d":"80.90"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":126.228784,"d":"126.23"},null,{"v":126.228784,"d":"126.23"}]
["215","资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"}]
["　99","　其他资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"}]
["　　2159999","　　其他资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"}]
["221","住房保障支出",38.17,38.17]
["　02","　住房改革支出",38.17,38.17]
["　　2210201","　　住房公积金",38.17,38.17]
["223","国有资本经营预算支出",{"v":0.052,"d":"0.05"},null,{"v":0.052,"d":"0.05"}]
["　01","　解决历史遗留问题及改革成本支出",{"v":0.052,"d":"0.05"},null,{"v":0.052,"d":"0.05"}]
["　　2230105","　　国有企业退休人员社会化管理补助支出",{"v":0.052,"d":"0.05"},null,{"v":0.052,"d":"0.05"}]
["229","其他支出",{"v":1297.255145,"d":"1,297.26"},null,{"v":1297.255145,"d":"1,297.26"}]
["　60","　彩票公益金安排的支出",{"v":465.255145,"d":"465.26"},null,{"v":465.255145,"d":"465.26"}]
["　　2296011","　　用于巩固脱贫攻坚成果衔接乡村振兴的彩票公益金支出",{"v":465.255145,"d":"465.26"},null,{"v":465.255145,"d":"465.26"}]
["　99","　其他支出",{"v":832,"d":"832.00"},null,{"v":832,"d":"832.00"}]
["　　2299999","　　其他支出",{"v":832,"d":"832.00"},null,{"v":832,"d":"832.00"}]

{"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"]
["[913001]横峰县青板乡人民政府",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1532.337,"d":"1,532.34"},"一、本年支出",{"v":1532.337,"d":"1532.34"},{"v":1532.337,"d":"1,532.34"}," "," "]
["  一般公共预算拨款收入",{"v":1532.337,"d":"1,532.34"},"一般公共服务支出",488.37,488.37," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",54.24,54.24," "," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}," "," "]
[null,null,"农林水支出",{"v":383.957,"d":"383.96"},{"v":383.957,"d":"383.96"}," "," "]
[null,null,"资源勘探工业信息等支出",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"}," "," "]
[null,null,"住房保障支出",38.17,38.17," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":1532.337,"d":"1,532.34"},"支出总计",{"v":1532.337,"d":"1,532.34"},{"v":1532.337,"d":"1,532.34"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":34,"n_cols":5,"rows_kept":34,"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"]
["[913001]横峰县青板乡人民政府",{"$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":1532.337,"d":"1,532.34"},594.38,{"v":937.957,"d":"937.96"}]
["201","一般公共服务支出",488.37,488.37]
["　03","　政府办公厅（室）及相关机构事务",488.37,488.37]
["　　2010301","　　行政运行",488.37,488.37]
["208","社会保障和就业支出",54.24,50.24,{"v":4,"d":"4.00"}]
["　05","　行政事业单位养老支出",50.24,50.24]
["　　2080505","　　机关事业单位基本养老保险缴费支出",50.24,50.24]
["　20","　临时救助",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2082001","　　临时救助支出",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["210","卫生健康支出",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["　11","　行政事业单位医疗",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["　　2101101","　　行政单位医疗",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["213","农林水支出",{"v":383.957,"d":"383.96"},null,{"v":383.957,"d":"383.96"}]
["　01","　农业农村",213.05,null,213.05]
["　　2130199","　　其他农业农村支出",213.05,null,213.05]
["　02","　林业和草原",{"v":22.057,"d":"22.06"},null,{"v":22.057,"d":"22.06"}]
["　　2130234","　　林业草原防灾减灾",{"v":22.057,"d":"22.06"},null,{"v":22.057,"d":"22.06"}]
["　03","　水利",29.45,null,29.45]
["　　2130316","　　农村水利",29.45,null,29.45]
["　07","　农村综合改革",{"v":119.4,"d":"119.40"},null,{"v":119.4,"d":"119.40"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":32,"d":"32.00"},null,{"v":32,"d":"32.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":87.4,"d":"87.40"},null,{"v":87.4,"d":"87.40"}]
["215","资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"}]
["　99","　其他资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"}]
["　　2159999","　　其他资源勘探工业信息等支出",{"v":550,"d":"550.00"},null,{"v":550,"d":"550.00"}]
["221","住房保障支出",38.17,38.17]
["　02","　住房改革支出",38.17,38.17]
["　　2210201","　　住房公积金",38.17,38.17]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["[913001]横峰县青板乡人民政府",{"$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","",594.38,{"v":496.780121,"d":"496.78"},{"v":97.599879,"d":"97.60"}]
["301","工资福利支出",{"v":439.708681,"d":"439.71"},{"v":439.708681,"d":"439.71"}]
["　30101","　基本工资",{"v":140.1996,"d":"140.20"},{"v":140.1996,"d":"140.20"}]
["　30102","　津贴补贴",{"v":72.318,"d":"72.32"},{"v":72.318,"d":"72.32"}]
["　30103","　奖金",{"v":33.7874,"d":"33.79"},{"v":33.7874,"d":"33.79"}]
["　30107","　绩效工资",{"v":82.6452,"d":"82.65"},{"v":82.6452,"d":"82.65"}]
["　30108","　机关事业单位基本养老保险缴费",50.24,50.24]
["　30110","　职工基本医疗保险缴费",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["　30112","　其他社会保障缴费",{"v":1.136481,"d":"1.14"},{"v":1.136481,"d":"1.14"}]
["　30113","　住房公积金",{"v":41.782,"d":"41.78"},{"v":41.782,"d":"41.78"}]
["302","商品和服务支出",{"v":89.186579,"d":"89.19"},null,{"v":89.186579,"d":"89.19"}]
["　30201","　办公费",{"v":33.559237,"d":"33.56"},null,{"v":33.559237,"d":"33.56"}]
["　30206","　电费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　30217","　公务接待费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30229","　福利费",5.03,null,5.03]
["　30231","　公务用车运行维护费",3.52,null,3.52]
["　30239","　其他交通费用",12.06,null,12.06]
["　30299","　其他商品和服务支出",{"v":21.017342,"d":"21.02"},null,{"v":21.017342,"d":"21.02"}]
["303","对个人和家庭的补助",{"v":57.07144,"d":"57.07"},{"v":57.07144,"d":"57.07"}]
["　30301","　离休费",{"v":13.3054,"d":"13.31"},{"v":13.3054,"d":"13.31"}]
["　30302","　退休费",{"v":12.1476,"d":"12.15"},{"v":12.1476,"d":"12.15"}]
["　30305","　生活补助",{"v":8.6394,"d":"8.64"},{"v":8.6394,"d":"8.64"}]
["　30399","　其他对个人和家庭的补助",{"v":22.97904,"d":"22.98"},{"v":22.97904,"d":"22.98"}]
["310","资本性支出",{"v":8.4133,"d":"8.41"},null,{"v":8.4133,"d":"8.41"}]
["　31002","　办公设备购置",{"v":8.4133,"d":"8.41"},null,{"v":8.4133,"d":"8.41"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[913001]横峰县青板乡人民政府",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["913","横峰县青板乡人民政府",{"v":38.5,"d":"38.50"},{"$nulls":3},{"v":5,"d":"5.00"},33.5,3.52,29.98]

{"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:[913001]横峰县青板乡人民政府",{"$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":16,"n_cols":3,"rows_kept":16,"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":3147.221881,"d":"3,147.22"}]
["一般公共服务支出",{"v":489.497152,"d":"489.50"}]
["社会保障和就业支出",{"v":72.3908,"d":"72.39"}]
["卫生健康支出",{"v":17.6,"d":"17.60"}]
["城乡社区支出",{"v":127.8,"d":"127.80"}]
["农林水支出",{"v":554.456784,"d":"554.46"}]
["资源勘探工业信息等支出",{"v":550,"d":"550.00"}]
["住房保障支出",38.17]
["国有资本经营预算支出",{"v":0.052,"d":"0.05"}]
["其他支出",{"v":1297.255145,"d":"1,297.26"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":12,"n_cols":5,"rows_kept":12,"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":1532.337,"d":"1,532.34"},{"v":1532.337,"d":"1,532.34"}]
["一般公共服务支出",488.37,488.37]
["社会保障和就业支出",54.24,54.24]
["卫生健康支出",{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
["农林水支出",{"v":383.957,"d":"383.96"},{"v":383.957,"d":"383.96"}]
["资源勘探工业信息等支出",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"}]
["住房保障支出",38.17,38.17]