{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"read":"whole","date_system":"1900"}

{"sheet":"收支预算总表","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
["","","","主表01表"]
["收支预算总表"]
["填报单位：704新余市渝水区文化广电旅游局（部门）,704001新余市渝水区文化广电旅游局,704002新余市渝水区图书馆,704003新余市渝水区文化馆",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":736.0383,"d":"736.04"},"201一般公共服务支出",""]
["    （一）一般公共预算收入",{"v":736.0383,"d":"736.04"},"202外交支出",""]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"203国防支出",""]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"204公共安全支出",""]
["二、教育收费资金收入",{"v":0,"d":"0.00"},"205教育支出",""]
["三、事业收入",{"v":0,"d":"0.00"},"206科学技术支出",""]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"207文化旅游体育与传媒支出",{"v":882.218514,"d":"882.22"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"208社会保障和就业支出",{"v":202.9211,"d":"202.92"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"210卫生健康支出",{"v":25.8155,"d":"25.82"}]
["七、其他收入",{"v":0,"d":"0.00"},"211节能环保支出",""]
["","","212城乡社区支出",""]
["","","213农林水支出",{"v":3,"d":"3.00"}]
["","","214交通运输支出",""]
["","","215资源勘探工业信息等支出",""]
["","","216商业服务业等支出",""]
["","","217金融支出",""]
["","","219援助其他地区支出",""]
["","","220自然资源海洋气象等支出",""]
["","","221住房保障支出",{"v":27.6823,"d":"27.68"}]
["","","222粮油物资储备支出",""]
["","","223国有资本经营预算支出",""]
["","","224灾害防治及应急管理支出",""]
["","","229其他支出",342.88]
["","","",""]
["","","",""]
["","","",""]
["        本年收入合计",{"v":736.0383,"d":"736.04"},"本年支出合计",{"v":1484.517414,"d":"1,484.52"}]
["八、使用非财政拨款结余",{"v":0,"d":"0.00"},"",""]
["九、上年结转（结余）",{"v":0,"d":"0.00"},"结转下年(非财政拨款）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":748.479114,"d":"748.48"},"",""]
["    其他资金结转（结余）",{"v":0,"d":"0.00"},"",""]
["","","",""]
["        收入总计",{"v":1484.517414,"d":"1,484.52"},"支出总计",{"v":1484.517414,"d":"1,484.52"}]

{"sheet":"部门收入总表","index":1,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[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]]}
["","","","","","","","","","","","","","主表02表"]
["部门收入总表"]
["","","","","","","","","","","","","","单位：万元"]
["单位名称","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":3},"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","6","7","8","9","10","11","12","13"]
["合计",{"v":1484.517414,"d":"1,484.52"},{"v":748.479114,"d":"748.48"},{"v":736.0383,"d":"736.04"},{"v":736.0383,"d":"736.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新余市渝水区文化广电旅游局",{"v":923.83505,"d":"923.84"},{"v":382.01295,"d":"382.01"},{"v":541.8221,"d":"541.82"},{"v":541.8221,"d":"541.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新余市渝水区图书馆",{"v":439.226997,"d":"439.23"},{"v":351.042497,"d":"351.04"},{"v":88.1845,"d":"88.18"},{"v":88.1845,"d":"88.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新余市渝水区文化馆",{"v":121.455367,"d":"121.46"},{"v":15.423667,"d":"15.42"},{"v":106.0317,"d":"106.03"},{"v":106.0317,"d":"106.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"部门支出总表","index":2,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]]}
["","","","",""]
["单位支出总表"]
["填报单位","","","","单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**","1","2","3"]
[null,"合计",{"v":1484.517414,"d":"1,484.52"},{"v":704.0383,"d":"704.04"},{"v":780.479114,"d":"780.48"}]
["207","文化旅游体育与传媒支出",{"v":882.218514,"d":"882.22"},{"v":447.6194,"d":"447.62"},{"v":434.599114,"d":"434.60"}]
["20701","文化和旅游",{"v":526.350514,"d":"526.35"},{"v":447.6194,"d":"447.62"},{"v":78.731114,"d":"78.73"}]
["2070101","行政运行",{"v":345.2862,"d":"345.29"},{"v":345.2862,"d":"345.29"},{"v":0,"d":"0.00"}]
["2070104","图书馆",{"v":57.8792,"d":"57.88"},{"v":42.8792,"d":"42.88"},{"v":15,"d":"15.00"}]
["2070109","群众文化",{"v":61.454,"d":"61.45"},{"v":59.454,"d":"59.45"},{"v":2,"d":"2.00"}]
["2070112","文化和旅游市场管理",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["2070113","旅游宣传",{"v":23.14495,"d":"23.14"},{"v":0,"d":"0.00"},{"v":23.14495,"d":"23.14"}]
["2070199","其他文化和旅游支出",{"v":23.586164,"d":"23.59"},{"v":0,"d":"0.00"},{"v":23.586164,"d":"23.59"}]
["20702","文物",{"v":139,"d":"139.00"},{"v":0,"d":"0.00"},{"v":139,"d":"139.00"}]
["2070204","文物保护",{"v":139,"d":"139.00"},{"v":0,"d":"0.00"},{"v":139,"d":"139.00"}]
["20799","其他文化旅游体育与传媒支出",{"v":216.868,"d":"216.87"},{"v":0,"d":"0.00"},{"v":216.868,"d":"216.87"}]
["2079999","其他文化旅游体育与传媒支出",{"v":216.868,"d":"216.87"},{"v":0,"d":"0.00"},{"v":216.868,"d":"216.87"}]
["208","社会保障和就业支出",{"v":202.9211,"d":"202.92"},{"v":202.9211,"d":"202.92"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":202.9211,"d":"202.92"},{"v":202.9211,"d":"202.92"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":70.4976,"d":"70.50"},{"v":70.4976,"d":"70.50"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休",41.31,41.31,{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":60.7424,"d":"60.74"},{"v":60.7424,"d":"60.74"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":30.3711,"d":"30.37"},{"v":30.3711,"d":"30.37"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":25.8155,"d":"25.82"},{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":25.8155,"d":"25.82"},{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":19.8305,"d":"19.83"},{"v":19.8305,"d":"19.83"},{"v":0,"d":"0.00"}]
["2101102","事业单位医疗",{"v":5.985,"d":"5.99"},{"v":5.985,"d":"5.99"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["21305","巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["2130599","其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["229","其他支出",342.88,{"v":0,"d":"0.00"},342.88]
["22960","彩票公益金安排的支出",342.88,{"v":0,"d":"0.00"},342.88]
["2296010","用于文化事业的彩票公益金支出",342.88,{"v":0,"d":"0.00"},342.88]

{"sheet":"财拨收支总表","index":3,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]]}
["","","","","","",""]
["财政拨款收支总表",{"$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、本年收入",{"v":736.0383,"d":"736.04"},"207文化旅游体育与传媒支出",{"v":882.218514,"d":"882.22"},{"v":882.218514,"d":"882.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":736.0383,"d":"736.04"},"208社会保障和就业支出",{"v":202.9211,"d":"202.92"},{"v":202.9211,"d":"202.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"210卫生健康支出",{"v":25.8155,"d":"25.82"},{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"213农林水支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","221住房保障支出",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","229其他支出",342.88,{"v":0,"d":"0.00"},342.88,{"v":0,"d":"0.00"}]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","","","","","",""]
["二、上年结转",{"v":748.479114,"d":"748.48"},"","","","",""]
["      （一） 一般公共预算拨款",{"v":405.599114,"d":"405.60"},"","","","",""]
["      （二）政府性基金预算拨款",342.88,"","","","",""]
["      （三） 国有资本经营预算拨款",{"v":0,"d":"0.00"},"","","","",""]
["        收入总计",{"v":1484.517414,"d":"1,484.52"},"支出总计",{"v":1484.517414,"d":"1,484.52"},{"v":1141.637414,"d":"1,141.64"},342.88,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","","",""]
["一般公共预算支出表"]
["","","","","单位：万元"]
["支出功能分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**","1","2","3"]
[null,"合计",{"v":736.0383,"d":"736.04"},{"v":704.0383,"d":"704.04"},{"v":32,"d":"32.00"}]
["207","文化旅游体育与传媒支出",{"v":479.6194,"d":"479.62"},{"v":447.6194,"d":"447.62"},{"v":32,"d":"32.00"}]
["20701","文化和旅游",{"v":479.6194,"d":"479.62"},{"v":447.6194,"d":"447.62"},{"v":32,"d":"32.00"}]
["2070101","行政运行",{"v":345.2862,"d":"345.29"},{"v":345.2862,"d":"345.29"},{"v":0,"d":"0.00"}]
["2070104","图书馆",{"v":57.8792,"d":"57.88"},{"v":42.8792,"d":"42.88"},{"v":15,"d":"15.00"}]
["2070109","群众文化",{"v":61.454,"d":"61.45"},{"v":59.454,"d":"59.45"},{"v":2,"d":"2.00"}]
["2070112","文化和旅游市场管理",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["208","社会保障和就业支出",{"v":202.9211,"d":"202.92"},{"v":202.9211,"d":"202.92"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":202.9211,"d":"202.92"},{"v":202.9211,"d":"202.92"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":70.4976,"d":"70.50"},{"v":70.4976,"d":"70.50"},{"v":0,"d":"0.00"}]
["2080502","事业单位离退休",41.31,41.31,{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":60.7424,"d":"60.74"},{"v":60.7424,"d":"60.74"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":30.3711,"d":"30.37"},{"v":30.3711,"d":"30.37"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":25.8155,"d":"25.82"},{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":25.8155,"d":"25.82"},{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":19.8305,"d":"19.83"},{"v":19.8305,"d":"19.83"},{"v":0,"d":"0.00"}]
["2101102","事业单位医疗",{"v":5.985,"d":"5.99"},{"v":5.985,"d":"5.99"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","","",""]
["一般公共预算基本支出表"]
["","","","","单位：万元"]
["支出经济分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**","1","2","3"]
[null,"合计",{"v":704.0383,"d":"704.04"},{"v":662.0407,"d":"662.04"},{"v":41.9976,"d":"42.00"}]
["301","工资福利支出",{"v":548.9131,"d":"548.91"},{"v":548.9131,"d":"548.91"},{"v":0,"d":"0.00"}]
["30101","基本工资",{"v":149.0196,"d":"149.02"},{"v":149.0196,"d":"149.02"},{"v":0,"d":"0.00"}]
["30102","津贴补贴",{"v":29.334,"d":"29.33"},{"v":29.334,"d":"29.33"},{"v":0,"d":"0.00"}]
["30103","奖金",{"v":57.9175,"d":"57.92"},{"v":57.9175,"d":"57.92"},{"v":0,"d":"0.00"}]
["30106","伙食补助费",{"v":17.4,"d":"17.40"},{"v":17.4,"d":"17.40"},{"v":0,"d":"0.00"}]
["30107","绩效工资",{"v":143.8368,"d":"143.84"},{"v":143.8368,"d":"143.84"},{"v":0,"d":"0.00"}]
["30108","机关事业单位基本养老保险缴费",{"v":60.7424,"d":"60.74"},{"v":60.7424,"d":"60.74"},{"v":0,"d":"0.00"}]
["30109","职业年金缴费",{"v":30.3711,"d":"30.37"},{"v":30.3711,"d":"30.37"},{"v":0,"d":"0.00"}]
["30110","职工基本医疗保险缴费",{"v":25.8155,"d":"25.82"},{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"}]
["30111","公务员医疗补助缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30112","其他社会保障缴费",{"v":3.7779,"d":"3.78"},{"v":3.7779,"d":"3.78"},{"v":0,"d":"0.00"}]
["30113","住房公积金",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["30199","其他工资福利支出",{"v":3.016,"d":"3.02"},{"v":3.016,"d":"3.02"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":35.9976,"d":"36.00"},{"v":0,"d":"0.00"},{"v":35.9976,"d":"36.00"}]
["30201","办公费",{"v":8.9,"d":"8.90"},{"v":0,"d":"0.00"},{"v":8.9,"d":"8.90"}]
["30202","印刷费",0.45,{"v":0,"d":"0.00"},0.45]
["30205","水费",0.12,{"v":0,"d":"0.00"},0.12]
["30206","电费",{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"}]
["30207","邮电费",{"v":1.296,"d":"1.30"},{"v":0,"d":"0.00"},{"v":1.296,"d":"1.30"}]
["30211","差旅费",0.52,{"v":0,"d":"0.00"},0.52]
["30213","维修（护）费",0.35,{"v":0,"d":"0.00"},0.35]
["30216","培训费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["30217","公务接待费",9.42,{"v":0,"d":"0.00"},9.42]
["30228","工会经费",{"v":2.7626,"d":"2.76"},{"v":0,"d":"0.00"},{"v":2.7626,"d":"2.76"}]
["30239","其他交通费用",{"v":10.489,"d":"10.49"},{"v":0,"d":"0.00"},{"v":10.489,"d":"10.49"}]
["30299","其他商品和服务支出",0.29,{"v":0,"d":"0.00"},0.29]
["303","对个人和家庭的补助",{"v":113.1276,"d":"113.13"},{"v":113.1276,"d":"113.13"},{"v":0,"d":"0.00"}]
["30302","退休费",{"v":110.3436,"d":"110.34"},{"v":110.3436,"d":"110.34"},{"v":0,"d":"0.00"}]
["30309","奖励金",2.16,2.16,{"v":0,"d":"0.00"}]
["30399","其他对个人和家庭的补助",{"v":0.624,"d":"0.62"},{"v":0.624,"d":"0.62"},{"v":0,"d":"0.00"}]
["310","资本性支出",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["31002","办公设备购置",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":12,"n_cols":10,"rows_kept":12,"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]]}
["","","","","","","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","","","","","","","","",""]
["单位编码","单位名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**","1","2","3","4","5","6","7","8"]
[null,"合计","9.42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1","行政单位","9",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["704001","新余市渝水区文化广电旅游局","9",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22","公益一类","0.42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["704002","新余市渝水区图书馆","0.13",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["704003","新余市渝水区文化馆","0.29",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["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"]
["","","","","单位：万元"]
["支出功能分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**","1","2","3"]
["","","","",""]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:","","","","单位：万元"]
["支出功能分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**","1","2","3"]
["","","","",""]

{"sheet":"支出总表（引用）","index":9,"n_rows":38,"n_cols":3,"rows_kept":38,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]]}
["","",""]
["支出预算总表"]
["","",""]
["科目名称","合计","结转下年"]
[]
["**","1","2"]
["合计",{"v":1484.517414,"d":"1,484.52"},{"v":0,"d":"0.00"}]
["207文化旅游体育与传媒支出",{"v":882.218514,"d":"882.22"},{"v":0,"d":"0.00"}]
["20701文化和旅游",{"v":526.350514,"d":"526.35"},{"v":0,"d":"0.00"}]
["2070101行政运行",{"v":345.2862,"d":"345.29"},{"v":0,"d":"0.00"}]
["2070104图书馆",{"v":57.8792,"d":"57.88"},{"v":0,"d":"0.00"}]
["2070109群众文化",{"v":61.454,"d":"61.45"},{"v":0,"d":"0.00"}]
["2070112文化和旅游市场管理",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"}]
["2070113旅游宣传",{"v":23.14495,"d":"23.14"},{"v":0,"d":"0.00"}]
["2070199其他文化和旅游支出",{"v":23.586164,"d":"23.59"},{"v":0,"d":"0.00"}]
["20702文物",{"v":139,"d":"139.00"},{"v":0,"d":"0.00"}]
["2070204文物保护",{"v":139,"d":"139.00"},{"v":0,"d":"0.00"}]
["20799其他文化旅游体育与传媒支出",{"v":216.868,"d":"216.87"},{"v":0,"d":"0.00"}]
["2079999其他文化旅游体育与传媒支出",{"v":216.868,"d":"216.87"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":202.9211,"d":"202.92"},{"v":0,"d":"0.00"}]
["20805行政事业单位养老支出",{"v":202.9211,"d":"202.92"},{"v":0,"d":"0.00"}]
["2080501行政单位离退休",{"v":70.4976,"d":"70.50"},{"v":0,"d":"0.00"}]
["2080502事业单位离退休",41.31,{"v":0,"d":"0.00"}]
["2080505机关事业单位基本养老保险缴费支出",{"v":60.7424,"d":"60.74"},{"v":0,"d":"0.00"}]
["2080506机关事业单位职业年金缴费支出",{"v":30.3711,"d":"30.37"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"}]
["21011行政事业单位医疗",{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"}]
["2101101行政单位医疗",{"v":19.8305,"d":"19.83"},{"v":0,"d":"0.00"}]
["2101102事业单位医疗",{"v":5.985,"d":"5.99"},{"v":0,"d":"0.00"}]
["213农林水支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
["21305巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
["2130599其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["22102住房改革支出",{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["2210201住房公积金",{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"}]
["229其他支出",342.88,{"v":0,"d":"0.00"}]
["22960彩票公益金安排的支出",342.88,{"v":0,"d":"0.00"}]
["2296010用于文化事业的彩票公益金支出",342.88,{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]]}
["财政拨款预算表"]
["","","","",""]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
[]
["**","1","2","3","4"]
["207文化旅游体育与传媒支出",{"v":882.218514,"d":"882.22"},{"v":882.218514,"d":"882.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":202.9211,"d":"202.92"},{"v":202.9211,"d":"202.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":25.8155,"d":"25.82"},{"v":25.8155,"d":"25.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213农林水支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":27.6823,"d":"27.68"},{"v":27.6823,"d":"27.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["229其他支出",342.88,{"v":0,"d":"0.00"},342.88,{"v":0,"d":"0.00"}]