{"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","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:[921001]横峰县兴安街道办事处",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":2331.682,"d":"2,331.68"},"一般公共服务支出",{"v":528.043204,"d":"528.04"}]
["    （一）一般公共预算收入",{"v":2331.682,"d":"2,331.68"},"社会保障和就业支出",81.66]
["    （二）政府性基金预算收入",null,"卫生健康支出",23.62]
["    （三）国有资本经营预算收入",null,"节能环保支出",{"v":10,"d":"10.00"}]
["二、教育收费资金收入",null,"城乡社区支出",{"v":77.868,"d":"77.87"}]
["三、事业收入",null,"农林水支出",{"v":838.861853,"d":"838.86"}]
["四、事业单位经营收入",null,"交通运输支出",{"v":200,"d":"200.00"}]
["五、附属单位上缴收入",null,"资源勘探工业信息等支出",{"v":800,"d":"800.00"}]
["六、上级补助收入",null,"住房保障支出",{"v":97.6,"d":"97.60"}]
["七、其他收入",{"v":4205,"d":"4,205.00"},"国有资本经营预算支出",6.25]
[null,null,"其他支出",{"v":4205,"d":"4,205.00"}]
[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," "," "]
[]
["本年收入合计",{"v":6536.682,"d":"6,536.68"},"本年支出合计",{"v":6868.903057,"d":"6,868.90"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":332.221057,"d":"332.22"}]
[]
["收入总计",{"v":6868.903057,"d":"6,868.90"},"支出总计",{"v":6868.903057,"d":"6,868.90"}]

{"sheet":"单位收入总表","index":1,"n_rows":64,"n_cols":15,"rows_kept":64,"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"]
["[921001]横峰县兴安街道办事处",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":6868.903057,"d":"6,868.90"},{"v":332.221057,"d":"332.22"},{"v":2331.682,"d":"2,331.68"},{"v":2331.682,"d":"2,331.68"},{"$nulls":7},{"v":4205,"d":"4,205.00"}]
["201","一般公共服务支出",{"v":528.043204,"d":"528.04"},{"v":2.333204,"d":"2.33"},525.71,525.71]
["　03","　政府办公厅（室）及相关机构事务",525.71,null,525.71,525.71]
["　　2010301","　　行政运行",525.71,null,525.71,525.71]
["　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":1.333204,"d":"1.33"},{"v":1.333204,"d":"1.33"}]
["　　2013299","　　其他组织事务支出",{"v":1.333204,"d":"1.33"},{"v":1.333204,"d":"1.33"}]
["208","社会保障和就业支出",81.66,9.09,72.57,72.57]
["　05","　行政事业单位养老支出",66.57,null,66.57,66.57]
["　　2080505","　　机关事业单位基本养老保险缴费支出",66.57,null,66.57,66.57]
["　07","　就业补助",0.14,0.14]
["　　2080701","　　就业创业服务补贴",0.14,0.14]
["　20","　临时救助",14.95,8.95,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["　　2082001","　　临时救助支出",14.95,8.95,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["210","卫生健康支出",23.62,null,23.62,23.62]
["　11","　行政事业单位医疗",23.62,null,23.62,23.62]
["　　2101101","　　行政单位医疗",23.62,null,23.62,23.62]
["211","节能环保支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　04","　自然生态保护",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2110402","　　农村环境保护",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["212","城乡社区支出",{"v":77.868,"d":"77.87"},{"v":77.868,"d":"77.87"}]
["　03","　城乡社区公共设施",{"v":6.368,"d":"6.37"},{"v":6.368,"d":"6.37"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":6.368,"d":"6.37"},{"v":6.368,"d":"6.37"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":71.5,"d":"71.50"},{"v":71.5,"d":"71.50"}]
["　　2120814","　　农业生产发展支出",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"}]
["　　2120816","　　农业农村生态环境支出",{"v":67,"d":"67.00"},{"v":67,"d":"67.00"}]
["213","农林水支出",{"v":838.861853,"d":"838.86"},{"v":179.679853,"d":"179.68"},{"v":659.182,"d":"659.18"},{"v":659.182,"d":"659.18"}]
["　01","　农业农村",{"v":511.5,"d":"511.50"},44.07,467.43,467.43]
["　　2130142","　　乡村道路建设",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2130199","　　其他农业农村支出",{"v":501.5,"d":"501.50"},34.07,467.43,467.43]
["　02","　林业和草原",{"v":17.802,"d":"17.80"},null,{"v":17.802,"d":"17.80"},{"v":17.802,"d":"17.80"}]
["　　2130234","　　林业草原防灾减灾",{"v":17.802,"d":"17.80"},null,{"v":17.802,"d":"17.80"},{"v":17.802,"d":"17.80"}]
["　03","　水利",{"v":12.4,"d":"12.40"},{"v":12.4,"d":"12.40"}]
["　　2130314","　　防汛",{"v":12.4,"d":"12.40"},{"v":12.4,"d":"12.40"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":14.305357,"d":"14.31"},{"v":14.305357,"d":"14.31"}]
["　　2130504","　　农村基础设施建设",{"v":14.305357,"d":"14.31"},{"v":14.305357,"d":"14.31"}]
["　07","　农村综合改革",{"v":282.854496,"d":"282.85"},{"v":108.904496,"d":"108.90"},173.95,173.95]
["　　2130701","　　对村级公益事业建设的补助",{"v":84.586,"d":"84.59"},{"v":84.586,"d":"84.59"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":143.268496,"d":"143.27"},{"v":21.318496,"d":"21.32"},121.95,121.95]
["　　2130799","　　其他农村综合改革支出",{"v":55,"d":"55.00"},{"v":3,"d":"3.00"},{"v":52,"d":"52.00"},{"v":52,"d":"52.00"}]
["214","交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["　99","　其他交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["　　2149999","　　其他交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["215","资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["　99","　其他资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["　　2159999","　　其他资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["221","住房保障支出",{"v":97.6,"d":"97.60"},{"v":47,"d":"47.00"},{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]
["　01","　保障性安居工程支出",{"v":47,"d":"47.00"},{"v":47,"d":"47.00"}]
["　　2210103","　　棚户区改造",{"v":47,"d":"47.00"},{"v":47,"d":"47.00"}]
["　02","　住房改革支出",{"v":50.6,"d":"50.60"},null,{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]
["　　2210201","　　住房公积金",{"v":50.6,"d":"50.60"},null,{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]
["223","国有资本经营预算支出",6.25,6.25]
["　01","　解决历史遗留问题及改革成本支出",6.25,6.25]
["　　2230105","　　国有企业退休人员社会化管理补助支出",6.25,6.25]
["229","其他支出",{"v":4205,"d":"4,205.00"},{"$nulls":10},{"v":4205,"d":"4,205.00"}]
["　99","　其他支出",{"v":4205,"d":"4,205.00"},{"$nulls":10},{"v":4205,"d":"4,205.00"}]
["　　2299999","　　其他支出",{"v":4205,"d":"4,205.00"},{"$nulls":10},{"v":4205,"d":"4,205.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":64,"n_cols":5,"rows_kept":64,"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[921001]横峰县兴安街道办事处",{"$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":6868.903057,"d":"6,868.90"},{"v":666.5,"d":"666.50"},{"v":6202.403057,"d":"6,202.40"}]
["201","一般公共服务支出",{"v":528.043204,"d":"528.04"},525.71,{"v":2.333204,"d":"2.33"}]
["　03","　政府办公厅（室）及相关机构事务",525.71,525.71]
["　　2010301","　　行政运行",525.71,525.71]
["　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":1.333204,"d":"1.33"},null,{"v":1.333204,"d":"1.33"}]
["　　2013299","　　其他组织事务支出",{"v":1.333204,"d":"1.33"},null,{"v":1.333204,"d":"1.33"}]
["208","社会保障和就业支出",81.66,66.57,15.09]
["　05","　行政事业单位养老支出",66.57,66.57]
["　　2080505","　　机关事业单位基本养老保险缴费支出",66.57,66.57]
["　07","　就业补助",0.14,null,0.14]
["　　2080701","　　就业创业服务补贴",0.14,null,0.14]
["　20","　临时救助",14.95,null,14.95]
["　　2082001","　　临时救助支出",14.95,null,14.95]
["210","卫生健康支出",23.62,23.62]
["　11","　行政事业单位医疗",23.62,23.62]
["　　2101101","　　行政单位医疗",23.62,23.62]
["211","节能环保支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　04","　自然生态保护",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2110402","　　农村环境保护",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["212","城乡社区支出",{"v":77.868,"d":"77.87"},null,{"v":77.868,"d":"77.87"}]
["　03","　城乡社区公共设施",{"v":6.368,"d":"6.37"},null,{"v":6.368,"d":"6.37"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":6.368,"d":"6.37"},null,{"v":6.368,"d":"6.37"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":71.5,"d":"71.50"},null,{"v":71.5,"d":"71.50"}]
["　　2120814","　　农业生产发展支出",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"}]
["　　2120816","　　农业农村生态环境支出",{"v":67,"d":"67.00"},null,{"v":67,"d":"67.00"}]
["213","农林水支出",{"v":838.861853,"d":"838.86"},null,{"v":838.861853,"d":"838.86"}]
["　01","　农业农村",{"v":511.5,"d":"511.50"},null,{"v":511.5,"d":"511.50"}]
["　　2130142","　　乡村道路建设",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2130199","　　其他农业农村支出",{"v":501.5,"d":"501.50"},null,{"v":501.5,"d":"501.50"}]
["　02","　林业和草原",{"v":17.802,"d":"17.80"},null,{"v":17.802,"d":"17.80"}]
["　　2130234","　　林业草原防灾减灾",{"v":17.802,"d":"17.80"},null,{"v":17.802,"d":"17.80"}]
["　03","　水利",{"v":12.4,"d":"12.40"},null,{"v":12.4,"d":"12.40"}]
["　　2130314","　　防汛",{"v":12.4,"d":"12.40"},null,{"v":12.4,"d":"12.40"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":14.305357,"d":"14.31"},null,{"v":14.305357,"d":"14.31"}]
["　　2130504","　　农村基础设施建设",{"v":14.305357,"d":"14.31"},null,{"v":14.305357,"d":"14.31"}]
["　07","　农村综合改革",{"v":282.854496,"d":"282.85"},null,{"v":282.854496,"d":"282.85"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":84.586,"d":"84.59"},null,{"v":84.586,"d":"84.59"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":143.268496,"d":"143.27"},null,{"v":143.268496,"d":"143.27"}]
["　　2130799","　　其他农村综合改革支出",{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
["214","交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["　99","　其他交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["　　2149999","　　其他交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["215","资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["　99","　其他资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["　　2159999","　　其他资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["221","住房保障支出",{"v":97.6,"d":"97.60"},{"v":50.6,"d":"50.60"},{"v":47,"d":"47.00"}]
["　01","　保障性安居工程支出",{"v":47,"d":"47.00"},null,{"v":47,"d":"47.00"}]
["　　2210103","　　棚户区改造",{"v":47,"d":"47.00"},null,{"v":47,"d":"47.00"}]
["　02","　住房改革支出",{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]
["　　2210201","　　住房公积金",{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]
["223","国有资本经营预算支出",6.25,null,6.25]
["　01","　解决历史遗留问题及改革成本支出",6.25,null,6.25]
["　　2230105","　　国有企业退休人员社会化管理补助支出",6.25,null,6.25]
["229","其他支出",{"v":4205,"d":"4,205.00"},null,{"v":4205,"d":"4,205.00"}]
["　99","　其他支出",{"v":4205,"d":"4,205.00"},null,{"v":4205,"d":"4,205.00"}]
["　　2299999","　　其他支出",{"v":4205,"d":"4,205.00"},null,{"v":4205,"d":"4,205.00"}]

{"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"]
["[921001]横峰县兴安街道办事处",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":2331.682,"d":"2,331.68"},"一、本年支出",{"v":2331.682,"d":"2,331.68"},{"v":2331.682,"d":"2,331.68"}," "," "]
["  一般公共预算拨款收入",{"v":2331.682,"d":"2,331.68"},"一般公共服务支出",525.71,525.71," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",72.57,72.57," "]
["  国有资本经营预算收入",null,"卫生健康支出",23.62,23.62," "]
[null,null,"农林水支出",{"v":659.182,"d":"659.18"},{"v":659.182,"d":"659.18"}," "]
[null,null,"交通运输支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}," "]
[null,null,"资源勘探工业信息等支出",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}," "]
[null,null,"住房保障支出",{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":2331.682,"d":"2,331.68"},"支出总计",{"v":2331.682,"d":"2,331.68"},{"v":2331.682,"d":"2,331.68"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]
["[921001]横峰县兴安街道办事处",{"$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":2331.682,"d":"2,331.68"},{"v":666.5,"d":"666.50"},{"v":1665.182,"d":"1,665.18"}]
["201","一般公共服务支出",525.71,525.71]
["　03","　政府办公厅（室）及相关机构事务",525.71,525.71]
["　　2010301","　　行政运行",525.71,525.71]
["208","社会保障和就业支出",72.57,66.57,{"v":6,"d":"6.00"}]
["　05","　行政事业单位养老支出",66.57,66.57]
["　　2080505","　　机关事业单位基本养老保险缴费支出",66.57,66.57]
["　20","　临时救助",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　　2082001","　　临时救助支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["210","卫生健康支出",23.62,23.62]
["　11","　行政事业单位医疗",23.62,23.62]
["　　2101101","　　行政单位医疗",23.62,23.62]
["213","农林水支出",{"v":659.182,"d":"659.18"},null,{"v":659.182,"d":"659.18"}]
["　01","　农业农村",467.43,null,467.43]
["　　2130199","　　其他农业农村支出",467.43,null,467.43]
["　02","　林业和草原",{"v":17.802,"d":"17.80"},null,{"v":17.802,"d":"17.80"}]
["　　2130234","　　林业草原防灾减灾",{"v":17.802,"d":"17.80"},null,{"v":17.802,"d":"17.80"}]
["　07","　农村综合改革",173.95,null,173.95]
["　　2130705","　　对村民委员会和村党支部的补助",121.95,null,121.95]
["　　2130799","　　其他农村综合改革支出",{"v":52,"d":"52.00"},null,{"v":52,"d":"52.00"}]
["214","交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["　99","　其他交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["　　2149999","　　其他交通运输支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["215","资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["　99","　其他资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["　　2159999","　　其他资源勘探工业信息等支出",{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"}]
["221","住房保障支出",{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]
["　02","　住房改革支出",{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]
["　　2210201","　　住房公积金",{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]

{"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"]
["[921001]横峰县兴安街道办事处",{"$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","",{"v":666.5,"d":"666.50"},{"v":613.5378,"d":"613.54"},{"v":52.9622,"d":"52.96"}]
["301","工资福利支出",{"v":562.9337,"d":"562.93"},{"v":562.9337,"d":"562.93"}]
["　30101","　基本工资",{"v":203.8656,"d":"203.87"},{"v":203.8656,"d":"203.87"}]
["　30102","　津贴补贴",60.69,60.69]
["　30103","　奖金",{"v":37.5538,"d":"37.55"},{"v":37.5538,"d":"37.55"}]
["　30107","　绩效工资",{"v":113.9412,"d":"113.94"},{"v":113.9412,"d":"113.94"}]
["　30108","　机关事业单位基本养老保险缴费",66.57,66.57]
["　30110","　职工基本医疗保险缴费",23.62,23.62]
["　30112","　其他社会保障缴费",{"v":1.6431,"d":"1.64"},{"v":1.6431,"d":"1.64"}]
["　30113","　住房公积金",55.05,55.05]
["302","商品和服务支出",{"v":44.054,"d":"44.05"},null,{"v":44.054,"d":"44.05"}]
["　30201","　办公费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30205","　水费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　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",6.05,null,6.05]
["　30239","　其他交通费用",15.72,null,15.72]
["　30299","　其他商品和服务支出",{"v":0.284,"d":"0.28"},null,{"v":0.284,"d":"0.28"}]
["303","对个人和家庭的补助",{"v":50.6041,"d":"50.60"},{"v":50.6041,"d":"50.60"}]
["　30301","　离休费",{"v":12.9567,"d":"12.96"},{"v":12.9567,"d":"12.96"}]
["　30302","　退休费",{"v":11.6532,"d":"11.65"},{"v":11.6532,"d":"11.65"}]
["　30305","　生活补助",{"v":1.2342,"d":"1.23"},{"v":1.2342,"d":"1.23"}]
["　30399","　其他对个人和家庭的补助",24.76,24.76]
["310","资本性支出",{"v":8.9082,"d":"8.91"},null,{"v":8.9082,"d":"8.91"}]
["　31002","　办公设备购置",{"v":8.9082,"d":"8.91"},null,{"v":8.9082,"d":"8.91"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[921001]横峰县兴安街道办事处",{"$nulls":8},"单位：万元"]
["单位编码","单位名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["921001","横峰县兴安街道办事处",{"v":5,"d":"5.00"},{"$nulls":3},{"v":5,"d":"5.00"}]

{"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:[921001]横峰县兴安街道办事处",{"$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":18,"n_cols":3,"rows_kept":18,"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":6868.903057,"d":"6,868.90"}]
["一般公共服务支出",{"v":528.043204,"d":"528.04"}]
["社会保障和就业支出",81.66]
["卫生健康支出",23.62]
["节能环保支出",{"v":10,"d":"10.00"}]
["城乡社区支出",{"v":77.868,"d":"77.87"}]
["农林水支出",{"v":838.861853,"d":"838.86"}]
["交通运输支出",{"v":200,"d":"200.00"}]
["资源勘探工业信息等支出",{"v":800,"d":"800.00"}]
["住房保障支出",{"v":97.6,"d":"97.60"}]
["国有资本经营预算支出",6.25]
["其他支出",{"v":4205,"d":"4,205.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":13,"n_cols":5,"rows_kept":13,"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":2331.682,"d":"2,331.68"},{"v":2331.682,"d":"2,331.68"}]
["一般公共服务支出",525.71,525.71]
["社会保障和就业支出",72.57,72.57]
["卫生健康支出",23.62,23.62]
["农林水支出",{"v":659.182,"d":"659.18"},{"v":659.182,"d":"659.18"}]
["交通运输支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["资源勘探工业信息等支出",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["住房保障支出",{"v":50.6,"d":"50.60"},{"v":50.6,"d":"50.60"}]