{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表","4、部门支出总表（部门经济）","5、部门支出总表（政府经济）","6、基本支出-工资福利","7、工资福利（政府经济）","8、基本-商品服务","9、商品服务（政府经济）","10、基本-个人家庭","11、个人家庭（政府经济）","12、财政拨款收支总表","13、一般预算支出表","14、一般预算基本支出表","15、一般-工资福利","16、工资福利（政府经济2）","17、一般-商品服务","18、商品服务（政府经济2）","19、一般-个人家庭","20、个人家庭（政府经济2）","21、政府性基金支出表","22、政府性基金（政府经济）","23、纳入专户","24、纳入专户（政府经济）","25、经费拨款","26、经费拨款（政府经济）","27、专项","28、三公","29、项目支出绩效目标","30、部门整体支出绩效目标"],"not_rendered":{"external_links":1,"defined_names":58},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["部门收支总体情况表"]
["南大镇 和 南大行政",{"$nulls":6},"单位：千元"]
["收         入",null,"支           出"]
["项      目","本年预算","项目（按功能分类）","本年预算","项目（按部门预算经济分类）","本年预算","项目（按政府预算经济分类）","本年预算"]
["一、公共财政拨款",10720.72,"一、一般公共服务支出",8303.96,"一、基本支出",9867.72,"一、机关工资福利支出",4029.04]
["    经费拨款",10576.72,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",8615.56,"二、机关商品和服务支出",{"v":5102,"d":"5102.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":144,"d":"144.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":1034,"d":"1034.00"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",218.16,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",{"v":3900,"d":"3900.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":4753,"d":"4753.00"},"五、对事业单位经常性补助",5150.52]
["四、上级财政补助收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    1、业务类专项",{"v":4753,"d":"4753.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",656.36,"       专项商品和服务支出",{"v":4632,"d":"4632.00"},"七、对个人和家庭的补助",339.16]
["六、其他收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":121,"d":"121.00"},"       专项对个人和家庭的补助",{"v":121,"d":"121.00"},"八、债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    2、投资类专项",{"v":0,"d":"0.00"},"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",810.52,"       债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"       资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"       资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",3995.17,"    3、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":93,"d":"93.00"},"       市级项目支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",640.71]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"三十、抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
["本年收入合计",14620.72,"本年支出合计",14620.72,"本年支出合计",14620.72,"本年支出合计",14620.72]

{"sheet":"2、部门收入总表","index":1,"n_rows":12,"n_cols":10,"rows_kept":12,"merged":[[0,0,0,9],[2,0,2,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
["南大镇 和 南大行政",{"$nulls":8},"单位：千元"]
["单位",null,"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["单位代码","单位名称"]
[null,"合计",14620.72,10576.72,{"v":144,"d":"144.00"},{"v":0,"d":"0.00"},{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["007009001","南大行政",8889.82,4989.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["007009002","南大财政",362.22,362.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["007009003","南大计生",559.57,559.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["007009004","南大经管",492.27,492.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["007009005","南大农业村镇",2218.93,2218.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["007009006","南大广播",168.81,168.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["007009008","南大其他",{"v":1929.1,"d":"1929.10"},{"v":1785.1,"d":"1785.10"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"3、部门支出总表","index":2,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[0,0,0,11],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总体情况表"]
["南大镇 和 南大行政",{"$nulls":10},"单位：千元"]
["功能科目",{"$nulls":3},"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",14620.72,10576.72,{"v":144,"d":"144.00"},{"v":0,"d":"0.00"},{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",8303.96,6359.96,{"v":144,"d":"144.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":7967.9,"d":"7967.90"},{"v":6023.9,"d":"6023.90"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":6167.9,"d":"6167.90"},{"v":6023.9,"d":"6023.90"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","02","    一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","99","    其他政府办公厅（室）及相关机构事务支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",336.06,336.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",336.06,336.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",656.36,156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  文化和旅游",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","08","    文化活动",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",156.36,156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",156.36,156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"v":121,"d":"121.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  抚恤",{"v":121,"d":"121.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","    死亡抚恤",{"v":121,"d":"121.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",810.52,810.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",810.52,810.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",810.52,810.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",3995.17,2395.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",2049.17,2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",2049.17,2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  扶贫",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  05","99","    其他扶贫支出",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  农村综合改革",{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  07","05","    对村民委员会和村党支部的补助",{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",null,null,"交通运输支出",{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  公路水路运输",{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","    公路养护（公路水路运输）",{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"4、部门支出总表（部门经济）","index":3,"n_rows":37,"n_cols":17,"rows_kept":37,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["部门支出总表（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",14620.72,9867.72,8615.56,{"v":1034,"d":"1034.00"},218.16,{"v":4753,"d":"4753.00"},{"v":4632,"d":"4632.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",8303.96,6503.96,{"v":5531.8,"d":"5531.80"},{"v":754,"d":"754.00"},218.16,{"v":1800,"d":"1800.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":7967.9,"d":"7967.90"},{"v":6167.9,"d":"6167.90"},5235.74,{"v":714,"d":"714.00"},218.16,{"v":1800,"d":"1800.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":6167.9,"d":"6167.90"},{"v":6167.9,"d":"6167.90"},5235.74,{"v":714,"d":"714.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","02","    一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","99","    其他政府办公厅（室）及相关机构事务支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",336.06,336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",336.06,336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",656.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  文化和旅游",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","08","    文化活动",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",156.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",156.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","    死亡抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",3995.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":1946,"d":"1946.00"},{"v":1946,"d":"1946.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",2049.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",2049.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  扶贫",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  05","99","    其他扶贫支出",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  农村综合改革",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  07","05","    对村民委员会和村党支部的补助",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",null,null,"交通运输支出",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  公路水路运输",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","    公路养护（公路水路运输）",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"5、部门支出总表（政府经济）","index":4,"n_rows":37,"n_cols":14,"rows_kept":37,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总表（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",14620.72,4029.04,{"v":5102,"d":"5102.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5150.52,{"v":0,"d":"0.00"},339.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",8303.96,3706.47,{"v":2270,"d":"2270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2109.33,{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":7967.9,"d":"7967.90"},3410.41,{"v":2230,"d":"2230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2109.33,{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":6167.9,"d":"6167.90"},3410.41,{"v":430,"d":"430.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2109.33,{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","02","    一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","99","    其他政府办公厅（室）及相关机构事务支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",656.36,{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  文化和旅游",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","08","    文化活动",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","    死亡抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",810.52,{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},517.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",810.52,{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},517.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",810.52,{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},517.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",3995.17,{"v":0,"d":"0.00"},{"v":1946,"d":"1946.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  扶贫",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  05","99","    其他扶贫支出",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  农村综合改革",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  07","05","    对村民委员会和村党支部的补助",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",null,null,"交通运输支出",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  公路水路运输",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","    公路养护（公路水路运输）",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},318.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},318.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},318.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6、基本支出-工资福利","index":5,"n_rows":23,"n_cols":18,"rows_kept":23,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",8615.56,5914.51,3262.14,{"v":1477.3,"d":"1477.30"},137.58,1037.49,2060.34,1114.08,{"v":0,"d":"0.00"},666.79,{"v":0,"d":"0.00"},97.43,640.71,182.04]
["201",null,null,"一般公共服务支出",{"v":5531.8,"d":"5531.80"},3914.59,2114.08,{"v":1344.1,"d":"1344.10"},137.58,318.83,1617.21,815.06,{"v":0,"d":"0.00"},554.66,{"v":0,"d":"0.00"},65.45,{"v":0,"d":"0.00"},182.04]
[null,"03",null,"  政府办公厅（室）及相关机构事务",5235.74,3670.72,1979.19,1246.36,126.34,318.83,1565.02,780.18,{"v":0,"d":"0.00"},541.58,{"v":0,"d":"0.00"},61.22,{"v":0,"d":"0.00"},182.04]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",5235.74,3670.72,1979.19,1246.36,126.34,318.83,1565.02,780.18,{"v":0,"d":"0.00"},541.58,{"v":0,"d":"0.00"},61.22,{"v":0,"d":"0.00"},182.04]
[null,"06",null,"  财政事务",296.06,243.87,134.89,97.74,11.24,{"v":0,"d":"0.00"},52.19,34.88,{"v":0,"d":"0.00"},13.08,{"v":0,"d":"0.00"},4.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",296.06,243.87,134.89,97.74,11.24,{"v":0,"d":"0.00"},52.19,34.88,{"v":0,"d":"0.00"},13.08,{"v":0,"d":"0.00"},4.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",136.36,111.45,{"v":57.1,"d":"57.10"},8.04,{"v":0,"d":"0.00"},46.31,24.91,{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},6.23,{"v":0,"d":"0.00"},2.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",136.36,111.45,{"v":57.1,"d":"57.10"},8.04,{"v":0,"d":"0.00"},46.31,24.91,{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},6.23,{"v":0,"d":"0.00"},2.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",136.36,111.45,{"v":57.1,"d":"57.10"},8.04,{"v":0,"d":"0.00"},46.31,24.91,{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},6.23,{"v":0,"d":"0.00"},2.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",457.52,373.93,209.07,23.88,{"v":0,"d":"0.00"},140.98,83.59,56.07,{"v":0,"d":"0.00"},21.02,{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",457.52,373.93,209.07,23.88,{"v":0,"d":"0.00"},140.98,83.59,56.07,{"v":0,"d":"0.00"},21.02,{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",457.52,373.93,209.07,23.88,{"v":0,"d":"0.00"},140.98,83.59,56.07,{"v":0,"d":"0.00"},21.02,{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",1849.17,1514.54,881.89,101.28,{"v":0,"d":"0.00"},531.37,334.63,226.35,{"v":0,"d":"0.00"},84.88,{"v":0,"d":"0.00"},{"v":23.4,"d":"23.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",1849.17,1514.54,881.89,101.28,{"v":0,"d":"0.00"},531.37,334.63,226.35,{"v":0,"d":"0.00"},84.88,{"v":0,"d":"0.00"},{"v":23.4,"d":"23.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",1849.17,1514.54,881.89,101.28,{"v":0,"d":"0.00"},531.37,334.63,226.35,{"v":0,"d":"0.00"},84.88,{"v":0,"d":"0.00"},{"v":23.4,"d":"23.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},640.71,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},640.71,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},640.71,{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",8615.56,4029.04,3064.55,641.92,322.57,{"v":0,"d":"0.00"},4586.52]
["201",null,null,"一般公共服务支出",{"v":5531.8,"d":"5531.80"},3706.47,3064.55,641.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1825.33]
[null,"03",null,"  政府办公厅（室）及相关机构事务",5235.74,3410.41,2820.68,589.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1825.33]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",5235.74,3410.41,2820.68,589.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1825.33]
[null,"06",null,"  财政事务",296.06,296.06,243.87,52.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",296.06,296.06,243.87,52.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",136.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136.36]
[null,"08",null,"  广播电视",136.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136.36]
["  207","  08","01","    行政运行",136.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136.36]
["210",null,null,"卫生健康支出",457.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},457.52]
[null,"07",null,"  计划生育事务",457.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},457.52]
["  210","  07","16","    计划生育机构",457.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},457.52]
["213",null,null,"农林水支出",1849.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1849.17]
[null,"01",null,"  农业农村",1849.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1849.17]
["  213","  01","01","    行政运行（农业）",1849.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1849.17]
["221",null,null,"住房保障支出",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},322.57,{"v":0,"d":"0.00"},318.14]
[null,"02",null,"  住房改革支出",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},322.57,{"v":0,"d":"0.00"},318.14]
["  221","  02","01","    住房公积金",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},322.57,{"v":0,"d":"0.00"},318.14]

{"sheet":"8、基本-商品服务","index":7,"n_rows":20,"n_cols":21,"rows_kept":20,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1034,"d":"1034.00"},279.27,110.99,{"v":32,"d":"32.00"},{"v":106.6,"d":"106.60"},{"v":0,"d":"0.00"},121.64,{"v":0,"d":"0.00"},31.71,{"v":21,"d":"21.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":40,"d":"40.00"},250.79]
["201",null,null,"一般公共服务支出",{"v":754,"d":"754.00"},175.35,{"v":74,"d":"74.00"},{"v":22,"d":"22.00"},{"v":96.6,"d":"96.60"},{"v":0,"d":"0.00"},86.64,{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},213.41]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":714,"d":"714.00"},149.35,{"v":70,"d":"70.00"},{"v":22,"d":"22.00"},{"v":96.6,"d":"96.60"},{"v":0,"d":"0.00"},{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},209.05]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":714,"d":"714.00"},149.35,{"v":70,"d":"70.00"},{"v":22,"d":"22.00"},{"v":96.6,"d":"96.60"},{"v":0,"d":"0.00"},{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},209.05]
[null,"06",null,"  财政事务",{"v":40,"d":"40.00"},{"v":26,"d":"26.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.36]
["  201","  06","01","    行政运行（财政事务）",{"v":40,"d":"40.00"},{"v":26,"d":"26.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.36]
["207",null,null,"文化旅游体育与传媒支出",{"v":20,"d":"20.00"},8.92,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.08]
[null,"08",null,"  广播电视",{"v":20,"d":"20.00"},8.92,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.08]
["  207","  08","01","    行政运行",{"v":20,"d":"20.00"},8.92,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.08]
["210",null,null,"卫生健康支出",{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},4.99,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},7.01]
[null,"07",null,"  计划生育事务",{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},4.99,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},7.01]
["  210","  07","16","    计划生育机构",{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},4.99,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},7.01]
["213",null,null,"农林水支出",{"v":200,"d":"200.00"},{"v":80,"d":"80.00"},{"v":30,"d":"30.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},6.71,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},28.29]
[null,"01",null,"  农业农村",{"v":200,"d":"200.00"},{"v":80,"d":"80.00"},{"v":30,"d":"30.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},6.71,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},28.29]
["  213","  01","01","    行政运行（农业）",{"v":200,"d":"200.00"},{"v":80,"d":"80.00"},{"v":30,"d":"30.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},6.71,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},28.29]

{"sheet":"9、商品服务（政府经济）","index":8,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1034,"d":"1034.00"},{"v":470,"d":"470.00"},372.24,{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},53.76,{"v":564,"d":"564.00"}]
["201",null,null,"一般公共服务支出",{"v":754,"d":"754.00"},{"v":470,"d":"470.00"},372.24,{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},53.76,{"v":284,"d":"284.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":714,"d":"714.00"},{"v":430,"d":"430.00"},{"v":338.6,"d":"338.60"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":49.4,"d":"49.40"},{"v":284,"d":"284.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":714,"d":"714.00"},{"v":430,"d":"430.00"},{"v":338.6,"d":"338.60"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":49.4,"d":"49.40"},{"v":284,"d":"284.00"}]
[null,"06",null,"  财政事务",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},33.64,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.36,{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},33.64,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.36,{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[null,"08",null,"  广播电视",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  207","  08","01","    行政运行",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["210",null,null,"卫生健康支出",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
[null,"07",null,"  计划生育事务",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["  210","  07","16","    计划生育机构",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["213",null,null,"农林水支出",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
[null,"01",null,"  农业农村",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
["  213","  01","01","    行政运行（农业）",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]

{"sheet":"10、基本-个人家庭","index":9,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"}]

{"sheet":"11、个人家庭（政府经济）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",218.16,218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",218.16,218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",218.16,218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",218.16,218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"12、财政拨款收支总表","index":11,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
["南大镇 和 南大行政",{"$nulls":4},"单位：千元"]
["收      入",null,"支      出"]
["项    目","本年预算","项    目","合计","一般公共预算","政府性基金拨款"]
["一、一般公共预算拨款",10720.72,"一、一般公共服务支出",6503.96,6503.96,{"v":0,"d":"0.00"}]
["    经费拨款",10576.72,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    纳入一般公共预算管理的非税收入拨款",{"v":144,"d":"144.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    上级财政补助收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"七、文化旅游体育与传媒支出",156.36,156.36,{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":121,"d":"121.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",810.52,810.52,{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",2395.17,2395.17,{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",640.71,640.71,{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",10720.72,"本年支出合计",10720.72,10720.72,{"v":0,"d":"0.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":31,"n_cols":17,"rows_kept":31,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["南大镇 和 南大行政",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",10720.72,9867.72,8615.56,{"v":1034,"d":"1034.00"},218.16,{"v":853,"d":"853.00"},{"v":732,"d":"732.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",6503.96,6503.96,{"v":5531.8,"d":"5531.80"},{"v":754,"d":"754.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":6167.9,"d":"6167.90"},{"v":6167.9,"d":"6167.90"},5235.74,{"v":714,"d":"714.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":6167.9,"d":"6167.90"},{"v":6167.9,"d":"6167.90"},5235.74,{"v":714,"d":"714.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",336.06,336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",336.06,336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",156.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",156.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",156.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","    死亡抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",2395.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",2049.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",2049.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  农村综合改革",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  07","05","    对村民委员会和村党支部的补助",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",null,null,"交通运输支出",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  公路水路运输",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","    公路养护（公路水路运输）",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"14、一般预算基本支出表","index":13,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["南大镇 和 南大行政",{"$nulls":6},"单位：千元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",9867.72,8615.56,{"v":1034,"d":"1034.00"},218.16]
["201",null,null,"一般公共服务支出",6503.96,{"v":5531.8,"d":"5531.80"},{"v":754,"d":"754.00"},218.16]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":6167.9,"d":"6167.90"},5235.74,{"v":714,"d":"714.00"},218.16]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":6167.9,"d":"6167.90"},5235.74,{"v":714,"d":"714.00"},218.16]
[null,"06",null,"  财政事务",336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15、一般-工资福利","index":14,"n_rows":23,"n_cols":18,"rows_kept":23,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",8615.56,5914.51,3262.14,{"v":1477.3,"d":"1477.30"},137.58,1037.49,{"v":1878.3,"d":"1878.30"},1114.08,{"v":0,"d":"0.00"},666.79,{"v":0,"d":"0.00"},97.43,640.71,182.04]
["201",null,null,"一般公共服务支出",{"v":5531.8,"d":"5531.80"},3914.59,2114.08,{"v":1344.1,"d":"1344.10"},137.58,318.83,1435.17,815.06,{"v":0,"d":"0.00"},554.66,{"v":0,"d":"0.00"},65.45,{"v":0,"d":"0.00"},182.04]
[null,"03",null,"  政府办公厅（室）及相关机构事务",5235.74,3670.72,1979.19,1246.36,126.34,318.83,1382.98,780.18,{"v":0,"d":"0.00"},541.58,{"v":0,"d":"0.00"},61.22,{"v":0,"d":"0.00"},182.04]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",5235.74,3670.72,1979.19,1246.36,126.34,318.83,1382.98,780.18,{"v":0,"d":"0.00"},541.58,{"v":0,"d":"0.00"},61.22,{"v":0,"d":"0.00"},182.04]
[null,"06",null,"  财政事务",296.06,243.87,134.89,97.74,11.24,{"v":0,"d":"0.00"},52.19,34.88,{"v":0,"d":"0.00"},13.08,{"v":0,"d":"0.00"},4.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",296.06,243.87,134.89,97.74,11.24,{"v":0,"d":"0.00"},52.19,34.88,{"v":0,"d":"0.00"},13.08,{"v":0,"d":"0.00"},4.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",136.36,111.45,{"v":57.1,"d":"57.10"},8.04,{"v":0,"d":"0.00"},46.31,24.91,{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},6.23,{"v":0,"d":"0.00"},2.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",136.36,111.45,{"v":57.1,"d":"57.10"},8.04,{"v":0,"d":"0.00"},46.31,24.91,{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},6.23,{"v":0,"d":"0.00"},2.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",136.36,111.45,{"v":57.1,"d":"57.10"},8.04,{"v":0,"d":"0.00"},46.31,24.91,{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},6.23,{"v":0,"d":"0.00"},2.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",457.52,373.93,209.07,23.88,{"v":0,"d":"0.00"},140.98,83.59,56.07,{"v":0,"d":"0.00"},21.02,{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",457.52,373.93,209.07,23.88,{"v":0,"d":"0.00"},140.98,83.59,56.07,{"v":0,"d":"0.00"},21.02,{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",457.52,373.93,209.07,23.88,{"v":0,"d":"0.00"},140.98,83.59,56.07,{"v":0,"d":"0.00"},21.02,{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",1849.17,1514.54,881.89,101.28,{"v":0,"d":"0.00"},531.37,334.63,226.35,{"v":0,"d":"0.00"},84.88,{"v":0,"d":"0.00"},{"v":23.4,"d":"23.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",1849.17,1514.54,881.89,101.28,{"v":0,"d":"0.00"},531.37,334.63,226.35,{"v":0,"d":"0.00"},84.88,{"v":0,"d":"0.00"},{"v":23.4,"d":"23.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",1849.17,1514.54,881.89,101.28,{"v":0,"d":"0.00"},531.37,334.63,226.35,{"v":0,"d":"0.00"},84.88,{"v":0,"d":"0.00"},{"v":23.4,"d":"23.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},640.71,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},640.71,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},640.71,{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",8615.56,4029.04,3064.55,641.92,322.57,{"v":0,"d":"0.00"},4586.52]
["201",null,null,"一般公共服务支出",{"v":5531.8,"d":"5531.80"},3706.47,3064.55,641.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1825.33]
[null,"03",null,"  政府办公厅（室）及相关机构事务",5235.74,3410.41,2820.68,589.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1825.33]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",5235.74,3410.41,2820.68,589.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1825.33]
[null,"06",null,"  财政事务",296.06,296.06,243.87,52.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",296.06,296.06,243.87,52.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",136.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136.36]
[null,"08",null,"  广播电视",136.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136.36]
["  207","  08","01","    行政运行",136.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136.36]
["210",null,null,"卫生健康支出",457.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},457.52]
[null,"07",null,"  计划生育事务",457.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},457.52]
["  210","  07","16","    计划生育机构",457.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},457.52]
["213",null,null,"农林水支出",1849.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1849.17]
[null,"01",null,"  农业农村",1849.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1849.17]
["  213","  01","01","    行政运行（农业）",1849.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1849.17]
["221",null,null,"住房保障支出",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},322.57,{"v":0,"d":"0.00"},318.14]
[null,"02",null,"  住房改革支出",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},322.57,{"v":0,"d":"0.00"},318.14]
["  221","  02","01","    住房公积金",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},322.57,{"v":0,"d":"0.00"},318.14]

{"sheet":"17、一般-商品服务","index":16,"n_rows":20,"n_cols":21,"rows_kept":20,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1034,"d":"1034.00"},279.27,110.99,{"v":32,"d":"32.00"},{"v":106.6,"d":"106.60"},{"v":0,"d":"0.00"},121.64,{"v":0,"d":"0.00"},31.71,{"v":21,"d":"21.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":40,"d":"40.00"},250.79]
["201",null,null,"一般公共服务支出",{"v":754,"d":"754.00"},175.35,{"v":74,"d":"74.00"},{"v":22,"d":"22.00"},{"v":96.6,"d":"96.60"},{"v":0,"d":"0.00"},86.64,{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},213.41]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":714,"d":"714.00"},149.35,{"v":70,"d":"70.00"},{"v":22,"d":"22.00"},{"v":96.6,"d":"96.60"},{"v":0,"d":"0.00"},{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},209.05]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":714,"d":"714.00"},149.35,{"v":70,"d":"70.00"},{"v":22,"d":"22.00"},{"v":96.6,"d":"96.60"},{"v":0,"d":"0.00"},{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},209.05]
[null,"06",null,"  财政事务",{"v":40,"d":"40.00"},{"v":26,"d":"26.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.36]
["  201","  06","01","    行政运行（财政事务）",{"v":40,"d":"40.00"},{"v":26,"d":"26.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.36]
["207",null,null,"文化旅游体育与传媒支出",{"v":20,"d":"20.00"},8.92,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.08]
[null,"08",null,"  广播电视",{"v":20,"d":"20.00"},8.92,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.08]
["  207","  08","01","    行政运行",{"v":20,"d":"20.00"},8.92,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.08]
["210",null,null,"卫生健康支出",{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},4.99,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},7.01]
[null,"07",null,"  计划生育事务",{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},4.99,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},7.01]
["  210","  07","16","    计划生育机构",{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},4.99,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},7.01]
["213",null,null,"农林水支出",{"v":200,"d":"200.00"},{"v":80,"d":"80.00"},{"v":30,"d":"30.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},6.71,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},28.29]
[null,"01",null,"  农业农村",{"v":200,"d":"200.00"},{"v":80,"d":"80.00"},{"v":30,"d":"30.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},6.71,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},28.29]
["  213","  01","01","    行政运行（农业）",{"v":200,"d":"200.00"},{"v":80,"d":"80.00"},{"v":30,"d":"30.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},6.71,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},28.29]

{"sheet":"18、商品服务（政府经济2）","index":17,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1034,"d":"1034.00"},{"v":470,"d":"470.00"},372.24,{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},53.76,{"v":564,"d":"564.00"}]
["201",null,null,"一般公共服务支出",{"v":754,"d":"754.00"},{"v":470,"d":"470.00"},372.24,{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},53.76,{"v":284,"d":"284.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":714,"d":"714.00"},{"v":430,"d":"430.00"},{"v":338.6,"d":"338.60"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":49.4,"d":"49.40"},{"v":284,"d":"284.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":714,"d":"714.00"},{"v":430,"d":"430.00"},{"v":338.6,"d":"338.60"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":49.4,"d":"49.40"},{"v":284,"d":"284.00"}]
[null,"06",null,"  财政事务",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},33.64,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.36,{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},33.64,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.36,{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[null,"08",null,"  广播电视",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  207","  08","01","    行政运行",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["210",null,null,"卫生健康支出",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
[null,"07",null,"  计划生育事务",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["  210","  07","16","    计划生育机构",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["213",null,null,"农林水支出",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
[null,"01",null,"  农业农村",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
["  213","  01","01","    行政运行（农业）",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]

{"sheet":"19、一般-个人家庭","index":18,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"}]

{"sheet":"20、个人家庭（政府经济2）","index":19,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",218.16,218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",218.16,218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",218.16,218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",218.16,218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"21、政府性基金支出表","index":20,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"22、政府性基金（政府经济）","index":21,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"23、纳入专户","index":22,"n_rows":16,"n_cols":17,"rows_kept":16,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3900,"d":"3900.00"},{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","02","    一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","99","    其他政府办公厅（室）及相关机构事务支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  文化和旅游",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","08","    文化活动",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  扶贫",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  05","99","    其他扶贫支出",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"24、纳入专户（政府经济）","index":23,"n_rows":16,"n_cols":14,"rows_kept":16,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","02","    一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","99","    其他政府办公厅（室）及相关机构事务支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  文化和旅游",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","08","    文化活动",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  扶贫",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  05","99","    其他扶贫支出",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"25、经费拨款","index":24,"n_rows":31,"n_cols":17,"rows_kept":31,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按部门预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务性支出"]
["类","款","项"]
[{"$nulls":3},"合计",10576.72,9723.72,8615.56,{"v":890,"d":"890.00"},218.16,{"v":853,"d":"853.00"},{"v":732,"d":"732.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",6359.96,6359.96,{"v":5531.8,"d":"5531.80"},{"v":610,"d":"610.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":6023.9,"d":"6023.90"},{"v":6023.9,"d":"6023.90"},5235.74,{"v":570,"d":"570.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":6023.9,"d":"6023.90"},{"v":6023.9,"d":"6023.90"},5235.74,{"v":570,"d":"570.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",336.06,336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",336.06,336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",156.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",156.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",156.36,156.36,136.36,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","    死亡抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",810.52,517.52,457.52,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",2395.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",2049.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",2049.17,2049.17,1849.17,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  农村综合改革",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  07","05","    对村民委员会和村党支部的补助",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",null,null,"交通运输支出",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  公路水路运输",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","    公路养护（公路水路运输）",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,640.71,640.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"26、经费拨款（政府经济）","index":25,"n_rows":31,"n_cols":14,"rows_kept":31,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按政府预算经济分类）"]
["南大镇 和 南大行政",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",10576.72,4029.04,{"v":1202,"d":"1202.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5006.52,{"v":0,"d":"0.00"},339.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",6359.96,3706.47,{"v":470,"d":"470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1965.33,{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":6023.9,"d":"6023.90"},3410.41,{"v":430,"d":"430.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1965.33,{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":6023.9,"d":"6023.90"},3410.41,{"v":430,"d":"430.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1965.33,{"v":0,"d":"0.00"},218.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  财政事务",336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  06","01","    行政运行（财政事务）",336.06,296.06,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"文化旅游体育与传媒支出",156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  广播电视",156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  08","01","    行政运行",156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","    死亡抚恤",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",810.52,{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},517.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  计划生育事务",810.52,{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},517.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","  07","16","    计划生育机构",810.52,{"v":0,"d":"0.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},517.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",2395.17,{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  农业农村",2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  01","01","    行政运行（农业）",2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2049.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  农村综合改革",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  07","05","    对村民委员会和村党支部的补助",{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",null,null,"交通运输支出",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  公路水路运输",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  214","  01","06","    公路养护（公路水路运输）",{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},318.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},318.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",640.71,322.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},318.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"27、专项","index":26,"n_rows":14,"n_cols":11,"rows_kept":14,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,10],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["专项资金预算汇总表"]
["南大镇 和 南大行政",{"$nulls":9},"单位：千元"]
["项目名称","功能科目编码","功能科目名称","金额","资金来源"]
[{"$nulls":4},"一、经费拨款","二、纳入公共预算管理的非税收入拨款","二、政府性基金拨款","三、纳入专户管理的非税收入拨款","四、上级财政补助收入","五、事业单位经营收入","六、其他收入"]
[]
["合计",null,null,{"v":4753,"d":"4753.00"},{"v":853,"d":"853.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["安全生产","2010302","一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["综治维稳","2010399","其他政府办公厅（室）及相关机构事务支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文化活动","2070108","文化活动",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["转移支付-抚恤","2080801","死亡抚恤",{"v":121,"d":"121.00"},{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["转移支付-计划生育","2100716","计划生育机构",{"v":293,"d":"293.00"},{"v":293,"d":"293.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["精准扶贫","2130599","其他扶贫支出",{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["对村民委员会和村党支部的补助","2130705","对村民委员会和村党支部的补助",{"v":346,"d":"346.00"},{"v":346,"d":"346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["公路养护","2140106","公路养护（公路水路运输）",{"v":93,"d":"93.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"28、三公","index":27,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,6],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
[{"$nulls":6},"单位：千元"]
["单位名称","三公经费预算数（一般公共预算拨款）"]
[null,"小计","公务接待费","公务用车购置及运行维护费","其中：",null,"因公出国（境）费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["南大行政",{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]

{"sheet":"29、项目支出绩效目标","index":28,"n_rows":3,"n_cols":9,"rows_kept":3,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["单位项目支出预算绩效目标申报表表"]
["南大镇 和 南大行政",{"$nulls":7},"单位：千元"]
["项目名称","资金性质","资金总额","专项资金管理办法","专项立项依据","专项长期绩效目标","专项年度绩效目标","专项年度实施进度计划","专项保障措施"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":3,"n_cols":7,"rows_kept":3,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["部门整体支出预算绩效目标申报表"]
["南大镇 和 南大行政",{"$nulls":5},"单位：千元"]
["项目名称","资金性质","资金总额","支出性质分类","部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]