{"text_format":"3","workbook":"xls","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）"],"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:[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":1562.849,"d":"1,562.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":1562.849,"d":"1,562.85"},"本年支出合计",{"v":0,"d":"0.00"}]
["八、使用非财政拨款结余",null,"结转下年",{"v":0,"d":"0.00"}]
["九、上年结转（结余）",{"v":1694.02703,"d":"1,694.03"}]
[]
["收入总计",{"v":3256.87603,"d":"3,256.88"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":31,"n_cols":15,"rows_kept":31,"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"]}
[]
["部门收入总表"]
["[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
[null,"合计",{"v":3256.87603,"d":"3,256.88"},{"v":1694.02703,"d":"1,694.03"},{"v":1562.849,"d":"1,562.85"},{"v":1562.849,"d":"1,562.85"}]
["208","社会保障和就业支出",{"v":151.1471,"d":"151.15"},null,{"v":151.1471,"d":"151.15"},{"v":151.1471,"d":"151.15"}]
["　05","　行政事业单位养老支出",{"v":151.1471,"d":"151.15"},null,{"v":151.1471,"d":"151.15"},{"v":151.1471,"d":"151.15"}]
["　　2080501","　　行政单位离退休",{"v":12.4408,"d":"12.44"},null,{"v":12.4408,"d":"12.44"},{"v":12.4408,"d":"12.44"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":92.4709,"d":"92.47"},null,{"v":92.4709,"d":"92.47"},{"v":92.4709,"d":"92.47"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":46.2354,"d":"46.24"},null,{"v":46.2354,"d":"46.24"},{"v":46.2354,"d":"46.24"}]
["211","节能环保支出",{"v":0.0025,"d":"0.00"},{"v":0.0025,"d":"0.00"}]
["　06","　退耕还林还草",{"v":0.0025,"d":"0.00"},{"v":0.0025,"d":"0.00"}]
["　　2110604","　　退耕还林粮食费用补贴",{"v":0.0025,"d":"0.00"},{"v":0.0025,"d":"0.00"}]
["213","农林水支出",{"v":3064.30543,"d":"3,064.31"},{"v":1694.02453,"d":"1,694.02"},{"v":1370.2809,"d":"1,370.28"},{"v":1370.2809,"d":"1,370.28"}]
["　02","　林业和草原",{"v":2993.800841,"d":"2,993.80"},{"v":1623.519941,"d":"1,623.52"},{"v":1370.2809,"d":"1,370.28"},{"v":1370.2809,"d":"1,370.28"}]
["　　2130201","　　行政运行",{"v":758.2209,"d":"758.22"},{"v":7,"d":"7.00"},{"v":751.2209,"d":"751.22"},{"v":751.2209,"d":"751.22"}]
["　　2130204","　　事业机构",78.46,null,78.46,78.46]
["　　2130205","　　森林资源培育",{"v":1708.165,"d":"1,708.17"},{"v":1244.565,"d":"1,244.57"},{"v":463.6,"d":"463.60"},{"v":463.6,"d":"463.60"}]
["　　2130207","　　森林资源管理",{"v":297.1269,"d":"297.13"},{"v":220.1269,"d":"220.13"},{"v":77,"d":"77.00"},{"v":77,"d":"77.00"}]
["　　2130209","　　森林生态效益补偿",{"v":30.586,"d":"30.59"},{"v":30.586,"d":"30.59"}]
["　　2130234","　　林业草原防灾减灾",{"v":57.88213,"d":"57.88"},{"v":57.88213,"d":"57.88"}]
["　　2130299","　　其他林业和草原支出",{"v":63.359911,"d":"63.36"},{"v":63.359911,"d":"63.36"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"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":3,"d":"3.00"}]
["　08","　普惠金融发展支出",{"v":67.504589,"d":"67.50"},{"v":67.504589,"d":"67.50"}]
["　　2130803","　　农业保险保费补贴",{"v":67.504589,"d":"67.50"},{"v":67.504589,"d":"67.50"}]
["221","住房保障支出",{"v":41.421,"d":"41.42"},null,{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]
["　02","　住房改革支出",{"v":41.421,"d":"41.42"},null,{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]
["　　2210201","　　住房公积金",{"v":41.421,"d":"41.42"},null,{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]

{"sheet":"部门支出总表","index":2,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]}
[]
["部门支出总表"]
["填报单位[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$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 "]
["**","**",1,0,0]
[null,"合计",{"v":3256.87603,"d":"3,256.88"},{"v":943.789,"d":"943.79"},{"v":2313.08703,"d":"2,313.09"}]
["208","社会保障和就业支出",{"v":151.1471,"d":"151.15"},{"v":151.1471,"d":"151.15"}]
["　05","　行政事业单位养老支出",{"v":151.1471,"d":"151.15"},{"v":151.1471,"d":"151.15"}]
["　　2080501","　　行政单位离退休",{"v":12.4408,"d":"12.44"},{"v":12.4408,"d":"12.44"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":92.4709,"d":"92.47"},{"v":92.4709,"d":"92.47"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":46.2354,"d":"46.24"},{"v":46.2354,"d":"46.24"}]
["211","节能环保支出",{"v":0.0025,"d":"0.00"},null,{"v":0.0025,"d":"0.00"}]
["　06","　退耕还林还草",{"v":0.0025,"d":"0.00"},null,{"v":0.0025,"d":"0.00"}]
["　　2110604","　　退耕还林粮食费用补贴",{"v":0.0025,"d":"0.00"},null,{"v":0.0025,"d":"0.00"}]
["213","农林水支出",{"v":3064.30543,"d":"3,064.31"},{"v":751.2209,"d":"751.22"},{"v":2313.08453,"d":"2,313.08"}]
["　02","　林业和草原",{"v":2993.800841,"d":"2,993.80"},{"v":751.2209,"d":"751.22"},{"v":2242.579941,"d":"2,242.58"}]
["　　2130201","　　行政运行",{"v":758.2209,"d":"758.22"},{"v":751.2209,"d":"751.22"},{"v":7,"d":"7.00"}]
["　　2130204","　　事业机构",78.46,null,78.46]
["　　2130205","　　森林资源培育",{"v":1708.165,"d":"1,708.17"},null,{"v":1708.165,"d":"1,708.17"}]
["　　2130207","　　森林资源管理",{"v":297.1269,"d":"297.13"},null,{"v":297.1269,"d":"297.13"}]
["　　2130209","　　森林生态效益补偿",{"v":30.586,"d":"30.59"},null,{"v":30.586,"d":"30.59"}]
["　　2130234","　　林业草原防灾减灾",{"v":57.88213,"d":"57.88"},null,{"v":57.88213,"d":"57.88"}]
["　　2130299","　　其他林业和草原支出",{"v":63.359911,"d":"63.36"},null,{"v":63.359911,"d":"63.36"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},null,{"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"},null,{"v":3,"d":"3.00"}]
["　08","　普惠金融发展支出",{"v":67.504589,"d":"67.50"},null,{"v":67.504589,"d":"67.50"}]
["　　2130803","　　农业保险保费补贴",{"v":67.504589,"d":"67.50"},null,{"v":67.504589,"d":"67.50"}]
["221","住房保障支出",{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]
["　02","　住房改革支出",{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]
["　　2210201","　　住房公积金",{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]

{"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"]
["[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$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":1562.849,"d":"1,562.85"},"一、本年支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":1562.849,"d":"1,562.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款结转",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款结转",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":1562.849,"d":"1,562.85"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"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"]
["[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]
[null,"合计",{"v":1562.849,"d":"1,562.85"},{"v":943.789,"d":"943.79"},619.06]
["208","社会保障和就业支出",{"v":151.1471,"d":"151.15"},{"v":151.1471,"d":"151.15"}]
["　05","　行政事业单位养老支出",{"v":151.1471,"d":"151.15"},{"v":151.1471,"d":"151.15"}]
["　　2080501","　　行政单位离退休",{"v":12.4408,"d":"12.44"},{"v":12.4408,"d":"12.44"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":92.4709,"d":"92.47"},{"v":92.4709,"d":"92.47"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":46.2354,"d":"46.24"},{"v":46.2354,"d":"46.24"}]
["213","农林水支出",{"v":1370.2809,"d":"1,370.28"},{"v":751.2209,"d":"751.22"},619.06]
["　02","　林业和草原",{"v":1370.2809,"d":"1,370.28"},{"v":751.2209,"d":"751.22"},619.06]
["　　2130201","　　行政运行",{"v":751.2209,"d":"751.22"},{"v":751.2209,"d":"751.22"}]
["　　2130204","　　事业机构",78.46,null,78.46]
["　　2130205","　　森林资源培育",{"v":463.6,"d":"463.60"},null,{"v":463.6,"d":"463.60"}]
["　　2130207","　　森林资源管理",{"v":77,"d":"77.00"},null,{"v":77,"d":"77.00"}]
["221","住房保障支出",{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]
["　02","　住房改革支出",{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]
["　　2210201","　　住房公积金",{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":38,"n_cols":5,"rows_kept":38,"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"]
["[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,0,0]
[null,"合计",{"v":943.789,"d":"943.79"},{"v":866.1607,"d":"866.16"},{"v":77.6283,"d":"77.63"}]
["301","工资福利支出",{"v":853.7199,"d":"853.72"},{"v":853.7199,"d":"853.72"}]
["　30101","　基本工资",205.77,205.77]
["　30102","　津贴补贴",{"v":51.6132,"d":"51.61"},{"v":51.6132,"d":"51.61"}]
["　30103","　奖金",{"v":238.8955,"d":"238.90"},{"v":238.8955,"d":"238.90"}]
["　30106","　伙食补助费",{"v":33.6,"d":"33.60"},{"v":33.6,"d":"33.60"}]
["　30107","　绩效工资",{"v":87.792,"d":"87.79"},{"v":87.792,"d":"87.79"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":92.4709,"d":"92.47"},{"v":92.4709,"d":"92.47"}]
["　30109","　职业年金缴费",{"v":46.2354,"d":"46.24"},{"v":46.2354,"d":"46.24"}]
["　30110","　职工基本医疗保险缴费",{"v":24.2212,"d":"24.22"},{"v":24.2212,"d":"24.22"}]
["　30111","　公务员医疗补助缴费",{"v":20.1849,"d":"20.18"},{"v":20.1849,"d":"20.18"}]
["　30112","　其他社会保障缴费",{"v":5.3718,"d":"5.37"},{"v":5.3718,"d":"5.37"}]
["　30113","　住房公积金",{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]
["　30199","　其他工资福利支出",{"v":6.144,"d":"6.14"},{"v":6.144,"d":"6.14"}]
["302","商品和服务支出",{"v":72.6283,"d":"72.63"},null,{"v":72.6283,"d":"72.63"}]
["　30201","　办公费",{"v":23.0001,"d":"23.00"},null,{"v":23.0001,"d":"23.00"}]
["　30205","　水费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30206","　电费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　30207","　邮电费",{"v":0.744,"d":"0.74"},null,{"v":0.744,"d":"0.74"}]
["　30211","　差旅费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["　30217","　公务接待费",{"v":10.9999,"d":"11.00"},null,{"v":10.9999,"d":"11.00"}]
["　30228","　工会经费",{"v":4.1421,"d":"4.14"},null,{"v":4.1421,"d":"4.14"}]
["　30231","　公务用车运行维护费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30239","　其他交通费用",{"v":16.9422,"d":"16.94"},null,{"v":16.9422,"d":"16.94"}]
["　30299","　其他商品和服务支出",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["303","对个人和家庭的补助",{"v":12.4408,"d":"12.44"},{"v":12.4408,"d":"12.44"}]
["　30302","　退休费",{"v":5.3112,"d":"5.31"},{"v":5.3112,"d":"5.31"}]
["　30305","　生活补助",{"v":1.0896,"d":"1.09"},{"v":1.0896,"d":"1.09"}]
["　30309","　奖励金",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"}]
["　30399","　其他对个人和家庭的补助",3.64,3.64]
["310","资本性支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　31002","　办公设备购置",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","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 "}]
["504","新余市渝水区林业局（部门）",{"v":13.9999,"d":"14.00"},null,{"v":10.9999,"d":"11.00"},{"v":3,"d":"3.00"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2023年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"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:[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"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":3256.87603,"d":"3,256.88"}]
["社会保障和就业支出",{"v":151.1471,"d":"151.15"}]
["节能环保支出",{"v":0.0025,"d":"0.00"}]
["农林水支出",{"v":3064.30543,"d":"3,064.31"}]
["住房保障支出",{"v":41.421,"d":"41.42"}]

{"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":1562.849,"d":"1,562.85"},{"v":1562.849,"d":"1,562.85"}]
["社会保障和就业支出",{"v":151.1471,"d":"151.15"},{"v":151.1471,"d":"151.15"}]
["农林水支出",{"v":1370.2809,"d":"1,370.28"},{"v":1370.2809,"d":"1,370.28"}]
["住房保障支出",{"v":41.421,"d":"41.42"},{"v":41.421,"d":"41.42"}]