{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算三公表","政府性基金","国有资本经营"],"not_rendered":{"external_links":2,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[0,0,0,1],[2,0,2,15]],"flags":["formulas_cached_only"]}
["附件2",{"$nulls":19},"总计"]
[]
["2025年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[906]玉山县四股桥乡人民政府 , [906001]玉山县四股桥乡人民政府",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":1615.1,"d":"1,615.10"},"一般公共服务支出",{"v":2970.735622,"d":"2,970.74"}]
["    （一）一般公共预算收入",{"v":1615.1,"d":"1,615.10"},"教育支出",15.59]
["    （二）政府性基金预算收入",null,"文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"}]
["    （三）国有资本经营预算收入",null,"卫生健康支出",6.72]
["二、教育收费资金收入",null,"农林水支出",480.07]
["三、事业收入",null,"交通运输支出",9.59]
["四、事业单位经营收入",null,"住房保障支出",{"v":54.894378,"d":"54.89"}]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":1904,"d":"1,904.00"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":3519.1,"d":"3,519.10"},"本年支出合计",{"v":3539.1,"d":"3,539.10"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":20,"d":"20.00"}]
[]
["收入总计",{"v":3539.1,"d":"3,539.10"},"支出总计",{"v":3539.1,"d":"3,539.10"}]

{"sheet":"部门收入总表","index":2,"n_rows":35,"n_cols":15,"rows_kept":35,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[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"]}
[]
["部门收入总表"]
["[906]玉山县四股桥乡人民政府 , [906001]玉山县四股桥乡人民政府",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":3539.1,"d":"3,539.10"},{"v":20,"d":"20.00"},{"v":1615.1,"d":"1,615.10"},{"v":1615.1,"d":"1,615.10"},{"$nulls":7},{"v":1904,"d":"1,904.00"}]
["201","一般公共服务支出",{"v":2970.735622,"d":"2,970.74"},null,{"v":1066.735622,"d":"1,066.74"},{"v":1066.735622,"d":"1,066.74"},{"$nulls":7},{"v":1904,"d":"1,904.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":2928.905622,"d":"2,928.91"},null,{"v":1024.905622,"d":"1,024.91"},{"v":1024.905622,"d":"1,024.91"},{"$nulls":7},{"v":1904,"d":"1,904.00"}]
["　　2010301","　　行政运行",{"v":2671.435622,"d":"2,671.44"},null,{"v":767.435622,"d":"767.44"},{"v":767.435622,"d":"767.44"},{"$nulls":7},{"v":1904,"d":"1,904.00"}]
["　　2010350","　　事业运行",257.47,null,257.47,257.47]
["　06","　财政事务",41.83,null,41.83,41.83]
["　　2010650","　　事业运行",41.83,null,41.83,41.83]
["205","教育支出",15.59,null,15.59,15.59]
["　02","　普通教育",15.59,null,15.59,15.59]
["　　2050202","　　小学教育",10.44,null,10.44,10.44]
["　　2050203","　　初中教育",5.15,null,5.15,5.15]
["207","文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　99","　其他文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　　2079999","　　其他文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["210","卫生健康支出",6.72,null,6.72,6.72]
["　07","　计划生育事务",6.72,null,6.72,6.72]
["　　2100716","　　计划生育机构",6.72,null,6.72,6.72]
["213","农林水支出",480.07,{"v":20,"d":"20.00"},460.07,460.07]
["　01","　农业农村",115.77,null,115.77,115.77]
["　　2130110","　　执法监管",115.77,null,115.77,115.77]
["　07","　农村综合改革",{"v":364.3,"d":"364.30"},{"v":20,"d":"20.00"},{"v":344.3,"d":"344.30"},{"v":344.3,"d":"344.30"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":86,"d":"86.00"},{"v":20,"d":"20.00"},{"v":66,"d":"66.00"},{"v":66,"d":"66.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":278.3,"d":"278.30"},null,{"v":278.3,"d":"278.30"},{"v":278.3,"d":"278.30"}]
["214","交通运输支出",9.59,null,9.59,9.59]
["　99","　其他交通运输支出",9.59,null,9.59,9.59]
["　　2149999","　　其他交通运输支出",9.59,null,9.59,9.59]
["221","住房保障支出",{"v":54.894378,"d":"54.89"},null,{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]
["　02","　住房改革支出",{"v":54.894378,"d":"54.89"},null,{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]
["　　2210201","　　住房公积金",{"v":54.894378,"d":"54.89"},null,{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]

{"sheet":"部门支出总表","index":3,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[906]玉山县四股桥乡人民政府 , [906001]玉山县四股桥乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
["","合计",{"v":3539.1,"d":"3,539.10"},{"v":2796.94,"d":"2,796.94"},742.16]
["201","一般公共服务支出",{"v":2970.735622,"d":"2,970.74"},{"v":2624.775622,"d":"2,624.78"},345.96]
["　03","　政府办公厅（室）及相关机构事务",{"v":2928.905622,"d":"2,928.91"},{"v":2582.945622,"d":"2,582.95"},345.96]
["　　2010301","　　行政运行",{"v":2671.435622,"d":"2,671.44"},{"v":2325.475622,"d":"2,325.48"},345.96]
["　　2010350","　　事业运行",257.47,257.47]
["　06","　财政事务",41.83,41.83]
["　　2010650","　　事业运行",41.83,41.83]
["205","教育支出",15.59,null,15.59]
["　02","　普通教育",15.59,null,15.59]
["　　2050202","　　小学教育",10.44,null,10.44]
["　　2050203","　　初中教育",5.15,null,5.15]
["207","文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　99","　其他文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　　2079999","　　其他文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["210","卫生健康支出",6.72,null,6.72]
["　07","　计划生育事务",6.72,null,6.72]
["　　2100716","　　计划生育机构",6.72,null,6.72]
["213","农林水支出",480.07,115.77,{"v":364.3,"d":"364.30"}]
["　01","　农业农村",115.77,115.77]
["　　2130110","　　执法监管",115.77,115.77]
["　07","　农村综合改革",{"v":364.3,"d":"364.30"},null,{"v":364.3,"d":"364.30"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":86,"d":"86.00"},null,{"v":86,"d":"86.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":278.3,"d":"278.30"},null,{"v":278.3,"d":"278.30"}]
["214","交通运输支出",9.59,null,9.59]
["　99","　其他交通运输支出",9.59,null,9.59]
["　　2149999","　　其他交通运输支出",9.59,null,9.59]
["221","住房保障支出",{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]
["　02","　住房改革支出",{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]
["　　2210201","　　住房公积金",{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]

{"sheet":"财拨收支总表","index":4,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[906]玉山县四股桥乡人民政府 , [906001]玉山县四股桥乡人民政府",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1615.1,"d":"1,615.10"},"一、本年支出",{"v":1615.1,"d":"1615.10"},{"v":1615.1,"d":"1,615.10"}," "," "]
["  一般公共预算拨款收入",{"v":1615.1,"d":"1,615.10"},"一般公共服务支出",{"v":1066.735622,"d":"1,066.74"},{"v":1066.735622,"d":"1,066.74"}," "," "]
["  政府性基金预算拨款收入",null,"教育支出",15.59,15.59," "," "]
["  国有资本经营预算收入",null,"文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}," "," "]
[null,null,"卫生健康支出",6.72,6.72," "," "]
[null,null,"农林水支出",460.07,460.07," "," "]
[null,null,"交通运输支出",9.59,9.59," "," "]
[null,null,"住房保障支出",{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":1615.1,"d":"1,615.10"},"支出总计",{"v":1615.1,"d":"1,615.10"},{"v":1615.1,"d":"1,615.10"}," "," "]

{"sheet":"一般公共预算支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[906]玉山县四股桥乡人民政府 , [906001]玉山县四股桥乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":1615.1,"d":"1,615.10"},{"v":1018.9,"d":"1,018.90"},{"v":596.2,"d":"596.20"}]
["201","一般公共服务支出",{"v":1066.735622,"d":"1,066.74"},{"v":846.735622,"d":"846.74"},{"v":220,"d":"220.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1024.905622,"d":"1,024.91"},{"v":804.905622,"d":"804.91"},{"v":220,"d":"220.00"}]
["　　2010301","　　行政运行",{"v":767.435622,"d":"767.44"},{"v":547.435622,"d":"547.44"},{"v":220,"d":"220.00"}]
["　　2010350","　　事业运行",257.47,257.47]
["　06","　财政事务",41.83,41.83]
["　　2010650","　　事业运行",41.83,41.83]
["205","教育支出",15.59,null,15.59]
["　02","　普通教育",15.59,null,15.59]
["　　2050202","　　小学教育",10.44,null,10.44]
["　　2050203","　　初中教育",5.15,null,5.15]
["207","文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　99","　其他文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　　2079999","　　其他文化旅游体育与传媒支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["210","卫生健康支出",6.72,null,6.72]
["　07","　计划生育事务",6.72,null,6.72]
["　　2100716","　　计划生育机构",6.72,null,6.72]
["213","农林水支出",460.07,115.77,{"v":344.3,"d":"344.30"}]
["　01","　农业农村",115.77,115.77]
["　　2130110","　　执法监管",115.77,115.77]
["　07","　农村综合改革",{"v":344.3,"d":"344.30"},null,{"v":344.3,"d":"344.30"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":66,"d":"66.00"},null,{"v":66,"d":"66.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":278.3,"d":"278.30"},null,{"v":278.3,"d":"278.30"}]
["214","交通运输支出",9.59,null,9.59]
["　99","　其他交通运输支出",9.59,null,9.59]
["　　2149999","　　其他交通运输支出",9.59,null,9.59]
["221","住房保障支出",{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]
["　02","　住房改革支出",{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]
["　　2210201","　　住房公积金",{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[906]玉山县四股桥乡人民政府 , [906001]玉山县四股桥乡人民政府",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["合计","",{"v":1018.9,"d":"1,018.90"},{"v":776.265,"d":"776.27"},{"v":242.635,"d":"242.64"}]
["301","工资福利支出",{"v":672.525,"d":"672.53"},{"v":672.525,"d":"672.53"}]
["　30101","　基本工资",{"v":238.8699,"d":"238.87"},{"v":238.8699,"d":"238.87"}]
["　30102","　津贴补贴",64.25,64.25]
["　30103","　奖金",57.94,57.94]
["　30107","　绩效工资",132.71,132.71]
["　30108","　机关事业单位基本养老保险缴费",{"v":73.15012,"d":"73.15"},{"v":73.15012,"d":"73.15"}]
["　30110","　职工基本医疗保险缴费",{"v":27.760602,"d":"27.76"},{"v":27.760602,"d":"27.76"}]
["　30113","　住房公积金",{"v":54.894378,"d":"54.89"},{"v":54.894378,"d":"54.89"}]
["　30199","　其他工资福利支出",22.95,22.95]
["302","商品和服务支出",{"v":242.635,"d":"242.64"},null,{"v":242.635,"d":"242.64"}]
["　30239","　其他交通费用",{"v":14.4,"d":"14.40"},null,{"v":14.4,"d":"14.40"}]
["　30299","　其他商品和服务支出",{"v":228.235,"d":"228.24"},null,{"v":228.235,"d":"228.24"}]
["303","对个人和家庭的补助",103.74,103.74]
["　30305","　生活补助",103.74,103.74]

{"sheet":"一般公共预算三公表","index":7,"n_rows":6,"n_cols":10,"rows_kept":6,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[906]玉山县四股桥乡人民政府 , [906001]玉山县四股桥乡人民政府",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"国有资本经营","index":9,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]