{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[601001]新余市渝水区发展和改革委员会",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":884.9937,"d":"884.99"},"一般公共服务支出",{"v":1095.19791,"d":"1,095.20"}]
["    （一）一般公共预算收入",{"v":884.9937,"d":"884.99"},"社会保障和就业支出",{"v":162.6222,"d":"162.62"}]
["    （二）政府性基金预算收入",null,"城乡社区支出",{"v":1284,"d":"1,284.00"}]
["    （三）国有资本经营预算收入",null,"农林水支出",{"v":2000,"d":"2,000.00"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":29.5678,"d":"29.57"}]
["三、事业收入",null,"灾害防治及应急管理支出",{"v":40,"d":"40.00"}]
["四、事业单位经营收入",null,"其他支出",{"v":6354,"d":"6,354.00"}]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",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," "," "]
[]
["本年收入合计",{"v":884.9937,"d":"884.99"},"本年支出合计",{"v":10965.38791,"d":"10,965.39"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":10080.39421,"d":"10,080.39"}]
[]
["收入总计",{"v":10965.38791,"d":"10,965.39"},"支出总计",{"v":10965.38791,"d":"10,965.39"}]

{"sheet":"单位收入总表","index":1,"n_rows":35,"n_cols":15,"rows_kept":35,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["[601001]新余市渝水区发展和改革委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":10965.38791,"d":"10,965.39"},{"v":10080.39421,"d":"10,080.39"},{"v":884.9937,"d":"884.99"},{"v":884.9937,"d":"884.99"}]
["201","一般公共服务支出",{"v":1095.19791,"d":"1,095.20"},{"v":402.39421,"d":"402.39"},{"v":692.8037,"d":"692.80"},{"v":692.8037,"d":"692.80"}]
["　04","　发展与改革事务",{"v":686.35791,"d":"686.36"},{"v":134.39421,"d":"134.39"},{"v":551.9637,"d":"551.96"},{"v":551.9637,"d":"551.96"}]
["　　2010401","　　行政运行",{"v":547.9637,"d":"547.96"},null,{"v":547.9637,"d":"547.96"},{"v":547.9637,"d":"547.96"}]
["　　2010406","　　社会事业发展规划",{"v":129.89421,"d":"129.89"},{"v":129.89421,"d":"129.89"}]
["　　2010408","　　物价管理",{"v":8.5,"d":"8.50"},{"v":4.5,"d":"4.50"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　05","　统计信息事务",408.84,{"v":268,"d":"268.00"},140.84,140.84]
["　　2010504","　　信息事务",298.84,{"v":158,"d":"158.00"},140.84,140.84]
["　　2010599","　　其他统计信息事务支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["208","社会保障和就业支出",{"v":162.6222,"d":"162.62"},null,{"v":162.6222,"d":"162.62"},{"v":162.6222,"d":"162.62"}]
["　05","　行政事业单位养老支出",{"v":162.6222,"d":"162.62"},null,{"v":162.6222,"d":"162.62"},{"v":162.6222,"d":"162.62"}]
["　　2080501","　　行政单位离退休",{"v":62.5122,"d":"62.51"},null,{"v":62.5122,"d":"62.51"},{"v":62.5122,"d":"62.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",66.74,null,66.74,66.74]
["　　2080506","　　机关事业单位职业年金缴费支出",33.37,null,33.37,33.37]
["212","城乡社区支出",{"v":1284,"d":"1,284.00"},{"v":1284,"d":"1,284.00"}]
["　03","　城乡社区公共设施",{"v":1284,"d":"1,284.00"},{"v":1284,"d":"1,284.00"}]
["　　2120303","　　小城镇基础设施建设",{"v":1284,"d":"1,284.00"},{"v":1284,"d":"1,284.00"}]
["213","农林水支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["　　2130505","　　生产发展",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"}]
["221","住房保障支出",{"v":29.5678,"d":"29.57"},null,{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["　02","　住房改革支出",{"v":29.5678,"d":"29.57"},null,{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["　　2210201","　　住房公积金",{"v":29.5678,"d":"29.57"},null,{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["224","灾害防治及应急管理支出",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["　99","　其他灾害防治及应急管理支出",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["　　2249999","　　其他灾害防治及应急管理支出",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["229","其他支出",{"v":6354,"d":"6,354.00"},{"v":6354,"d":"6,354.00"}]
["　99","　其他支出",{"v":6354,"d":"6,354.00"},{"v":6354,"d":"6,354.00"}]
["　　2299999","　　其他支出",{"v":6354,"d":"6,354.00"},{"v":6354,"d":"6,354.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[601001]新余市渝水区发展和改革委员会",{"$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":10965.38791,"d":"10,965.39"},{"v":740.1537,"d":"740.15"},{"v":10225.23421,"d":"10,225.23"}]
["201","一般公共服务支出",{"v":1095.19791,"d":"1,095.20"},{"v":547.9637,"d":"547.96"},{"v":547.23421,"d":"547.23"}]
["　04","　发展与改革事务",{"v":686.35791,"d":"686.36"},{"v":547.9637,"d":"547.96"},{"v":138.39421,"d":"138.39"}]
["　　2010401","　　行政运行",{"v":547.9637,"d":"547.96"},{"v":547.9637,"d":"547.96"}]
["　　2010406","　　社会事业发展规划",{"v":129.89421,"d":"129.89"},null,{"v":129.89421,"d":"129.89"}]
["　　2010408","　　物价管理",{"v":8.5,"d":"8.50"},null,{"v":8.5,"d":"8.50"}]
["　05","　统计信息事务",408.84,null,408.84]
["　　2010504","　　信息事务",298.84,null,298.84]
["　　2010599","　　其他统计信息事务支出",{"v":110,"d":"110.00"},null,{"v":110,"d":"110.00"}]
["208","社会保障和就业支出",{"v":162.6222,"d":"162.62"},{"v":162.6222,"d":"162.62"}]
["　05","　行政事业单位养老支出",{"v":162.6222,"d":"162.62"},{"v":162.6222,"d":"162.62"}]
["　　2080501","　　行政单位离退休",{"v":62.5122,"d":"62.51"},{"v":62.5122,"d":"62.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",66.74,66.74]
["　　2080506","　　机关事业单位职业年金缴费支出",33.37,33.37]
["212","城乡社区支出",{"v":1284,"d":"1,284.00"},null,{"v":1284,"d":"1,284.00"}]
["　03","　城乡社区公共设施",{"v":1284,"d":"1,284.00"},null,{"v":1284,"d":"1,284.00"}]
["　　2120303","　　小城镇基础设施建设",{"v":1284,"d":"1,284.00"},null,{"v":1284,"d":"1,284.00"}]
["213","农林水支出",{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"}]
["　　2130505","　　生产发展",{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"}]
["221","住房保障支出",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["　02","　住房改革支出",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["　　2210201","　　住房公积金",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["224","灾害防治及应急管理支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　99","　其他灾害防治及应急管理支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　　2249999","　　其他灾害防治及应急管理支出",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["229","其他支出",{"v":6354,"d":"6,354.00"},null,{"v":6354,"d":"6,354.00"}]
["　99","　其他支出",{"v":6354,"d":"6,354.00"},null,{"v":6354,"d":"6,354.00"}]
["　　2299999","　　其他支出",{"v":6354,"d":"6,354.00"},null,{"v":6354,"d":"6,354.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[601001]新余市渝水区发展和改革委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":884.9937,"d":"884.99"},"一、本年支出",{"v":884.9937,"d":"884.99"},{"v":884.9937,"d":"884.99"}," "," "]
["  一般公共预算拨款收入",{"v":884.9937,"d":"884.99"},"一般公共服务支出",{"v":692.8037,"d":"692.80"},{"v":692.8037,"d":"692.80"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":162.6222,"d":"162.62"},{"v":162.6222,"d":"162.62"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":884.9937,"d":"884.99"},"支出总计",{"v":884.9937,"d":"884.99"},{"v":884.9937,"d":"884.99"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"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"]}
[]
["一般公共预算支出表"]
["[601001]新余市渝水区发展和改革委员会",{"$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":884.9937,"d":"884.99"},{"v":740.1537,"d":"740.15"},144.84]
["201","一般公共服务支出",{"v":692.8037,"d":"692.80"},{"v":547.9637,"d":"547.96"},144.84]
["　04","　发展与改革事务",{"v":551.9637,"d":"551.96"},{"v":547.9637,"d":"547.96"},{"v":4,"d":"4.00"}]
["　　2010401","　　行政运行",{"v":547.9637,"d":"547.96"},{"v":547.9637,"d":"547.96"}]
["　　2010408","　　物价管理",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　05","　统计信息事务",140.84,null,140.84]
["　　2010504","　　信息事务",140.84,null,140.84]
["208","社会保障和就业支出",{"v":162.6222,"d":"162.62"},{"v":162.6222,"d":"162.62"}]
["　05","　行政事业单位养老支出",{"v":162.6222,"d":"162.62"},{"v":162.6222,"d":"162.62"}]
["　　2080501","　　行政单位离退休",{"v":62.5122,"d":"62.51"},{"v":62.5122,"d":"62.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",66.74,66.74]
["　　2080506","　　机关事业单位职业年金缴费支出",33.37,33.37]
["221","住房保障支出",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["　02","　住房改革支出",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["　　2210201","　　住房公积金",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"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"]
["[601001]新余市渝水区发展和改革委员会",{"$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":740.1537,"d":"740.15"},{"v":674.7844,"d":"674.78"},{"v":65.3693,"d":"65.37"}]
["301","工资福利支出",{"v":608.625,"d":"608.63"},{"v":608.625,"d":"608.63"}]
["　30101","　基本工资",{"v":145.4136,"d":"145.41"},{"v":145.4136,"d":"145.41"}]
["　30102","　津贴补贴",{"v":42.5052,"d":"42.51"},{"v":42.5052,"d":"42.51"}]
["　30103","　奖金",{"v":65.0892,"d":"65.09"},{"v":65.0892,"d":"65.09"}]
["　30106","　伙食补助费",{"v":21,"d":"21.00"},{"v":21,"d":"21.00"}]
["　30107","　绩效工资",{"v":168.1682,"d":"168.17"},{"v":168.1682,"d":"168.17"}]
["　30108","　机关事业单位基本养老保险缴费",66.74,66.74]
["　30109","　职业年金缴费",33.37,33.37]
["　30110","　职工基本医疗保险缴费",{"v":17.3036,"d":"17.30"},{"v":17.3036,"d":"17.30"}]
["　30111","　公务员医疗补助缴费",{"v":12.1487,"d":"12.15"},{"v":12.1487,"d":"12.15"}]
["　30112","　其他社会保障缴费",{"v":3.6787,"d":"3.68"},{"v":3.6787,"d":"3.68"}]
["　30113","　住房公积金",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]
["　30199","　其他工资福利支出",3.64,3.64]
["302","商品和服务支出",{"v":63.3693,"d":"63.37"},null,{"v":63.3693,"d":"63.37"}]
["　30201","　办公费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["　30202","　印刷费",{"v":6.5,"d":"6.50"},null,{"v":6.5,"d":"6.50"}]
["　30207","　邮电费",{"v":1.476,"d":"1.48"},null,{"v":1.476,"d":"1.48"}]
["　30211","　差旅费",5.55,null,5.55]
["　30217","　公务接待费",{"v":5.5,"d":"5.50"},null,{"v":5.5,"d":"5.50"}]
["　30228","　工会经费",{"v":2.9567,"d":"2.96"},null,{"v":2.9567,"d":"2.96"}]
["　30239","　其他交通费用",{"v":26.2866,"d":"26.29"},null,{"v":26.2866,"d":"26.29"}]
["　30299","　其他商品和服务支出",{"v":3.1,"d":"3.10"},null,{"v":3.1,"d":"3.10"}]
["303","对个人和家庭的补助",{"v":66.1594,"d":"66.16"},{"v":66.1594,"d":"66.16"}]
["　30302","　退休费",{"v":61.3122,"d":"61.31"},{"v":61.3122,"d":"61.31"}]
["　30307","　医疗费补助",{"v":2.1912,"d":"2.19"},{"v":2.1912,"d":"2.19"}]
["　30309","　奖励金",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"}]
["　30399","　其他对个人和家庭的补助",{"v":1.456,"d":"1.46"},{"v":1.456,"d":"1.46"}]
["310","资本性支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　31002","　办公设备购置",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[601001]新余市渝水区发展和改革委员会",{"$nulls":8},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["601001","新余市渝水区发展和改革委员会",{"v":5.5,"d":"5.50"},{"$nulls":3},{"v":5.5,"d":"5.50"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[601001]新余市渝水区发展和改革委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":10965.38791,"d":"10,965.39"}]
["一般公共服务支出",{"v":1095.19791,"d":"1,095.20"}]
["社会保障和就业支出",{"v":162.6222,"d":"162.62"}]
["城乡社区支出",{"v":1284,"d":"1,284.00"}]
["农林水支出",{"v":2000,"d":"2,000.00"}]
["住房保障支出",{"v":29.5678,"d":"29.57"}]
["灾害防治及应急管理支出",{"v":40,"d":"40.00"}]
["其他支出",{"v":6354,"d":"6,354.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":884.9937,"d":"884.99"},{"v":884.9937,"d":"884.99"}]
["一般公共服务支出",{"v":692.8037,"d":"692.80"},{"v":692.8037,"d":"692.80"}]
["社会保障和就业支出",{"v":162.6222,"d":"162.62"},{"v":162.6222,"d":"162.62"}]
["住房保障支出",{"v":29.5678,"d":"29.57"},{"v":29.5678,"d":"29.57"}]