{"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":1593.2979,"d":"1,593.30"},"社会保障和就业支出",{"v":326.5593,"d":"326.56"}]
["    （一）一般公共预算收入",{"v":1593.2979,"d":"1,593.30"},"节能环保支出",13.73]
["    （二）政府性基金预算收入",null,"农林水支出",{"v":2718.803633,"d":"2,718.80"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":34.141,"d":"34.14"}]
["二、教育收费资金收入",null,"灾害防治及应急管理支出",{"v":2,"d":"2.00"}]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["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":1593.2979,"d":"1,593.30"},"本年支出合计",{"v":3095.233933,"d":"3,095.23"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":1501.936033,"d":"1,501.94"}]
[]
["收入总计",{"v":3095.233933,"d":"3,095.23"},"支出总计",{"v":3095.233933,"d":"3,095.23"}]

{"sheet":"部门收入总表","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"]}
[]
["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"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":3095.233933,"d":"3,095.23"},{"v":1501.936033,"d":"1,501.94"},{"v":1593.2979,"d":"1,593.30"},{"v":1593.2979,"d":"1,593.30"}]
["208","社会保障和就业支出",{"v":326.5593,"d":"326.56"},null,{"v":326.5593,"d":"326.56"},{"v":326.5593,"d":"326.56"}]
["　05","　行政事业单位养老支出",{"v":326.5593,"d":"326.56"},null,{"v":326.5593,"d":"326.56"},{"v":326.5593,"d":"326.56"}]
["　　2080501","　　行政单位离退休",{"v":212.0058,"d":"212.01"},null,{"v":212.0058,"d":"212.01"},{"v":212.0058,"d":"212.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":76.369,"d":"76.37"},null,{"v":76.369,"d":"76.37"},{"v":76.369,"d":"76.37"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":38.1845,"d":"38.18"},null,{"v":38.1845,"d":"38.18"},{"v":38.1845,"d":"38.18"}]
["211","节能环保支出",13.73,13.73]
["　04","　自然生态保护",13.73,13.73]
["　　2110406","　　自然保护地",13.73,13.73]
["213","农林水支出",{"v":2718.803633,"d":"2,718.80"},{"v":1488.206033,"d":"1,488.21"},{"v":1230.5976,"d":"1,230.60"},{"v":1230.5976,"d":"1,230.60"}]
["　01","　农业农村",{"v":16.8,"d":"16.80"},{"v":16.8,"d":"16.80"}]
["　　2130103","　　机关服务",{"v":16.8,"d":"16.80"},{"v":16.8,"d":"16.80"}]
["　02","　林业和草原",{"v":2675.058778,"d":"2,675.06"},{"v":1444.461178,"d":"1,444.46"},{"v":1230.5976,"d":"1,230.60"},{"v":1230.5976,"d":"1,230.60"}]
["　　2130201","　　行政运行",{"v":614.1936,"d":"614.19"},null,{"v":614.1936,"d":"614.19"},{"v":614.1936,"d":"614.19"}]
["　　2130204","　　事业机构",{"v":263.404,"d":"263.40"},null,{"v":263.404,"d":"263.40"},{"v":263.404,"d":"263.40"}]
["　　2130205","　　森林资源培育",{"v":914.349514,"d":"914.35"},{"v":709.349514,"d":"709.35"},{"v":205,"d":"205.00"},{"v":205,"d":"205.00"}]
["　　2130206","　　技术推广与转化",{"v":163.42652,"d":"163.43"},{"v":163.42652,"d":"163.43"}]
["　　2130207","　　森林资源管理",{"v":542.2918,"d":"542.29"},{"v":457.2918,"d":"457.29"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"}]
["　　2130209","　　森林生态效益补偿",{"v":13.685894,"d":"13.69"},{"v":13.685894,"d":"13.69"}]
["　　2130211","　　动植物保护",{"v":100.70745,"d":"100.71"},{"v":100.70745,"d":"100.71"}]
["　　2130234","　　林业草原防灾减灾",{"v":63,"d":"63.00"},null,{"v":63,"d":"63.00"},{"v":63,"d":"63.00"}]
["　08","　普惠金融发展支出",{"v":26.944855,"d":"26.94"},{"v":26.944855,"d":"26.94"}]
["　　2130803","　　农业保险保费补贴",{"v":26.944855,"d":"26.94"},{"v":26.944855,"d":"26.94"}]
["221","住房保障支出",{"v":34.141,"d":"34.14"},null,{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["　02","　住房改革支出",{"v":34.141,"d":"34.14"},null,{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["　　2210201","　　住房公积金",{"v":34.141,"d":"34.14"},null,{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]

{"sheet":"部门支出总表","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"]}
[]
["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 "]
["**","**",1,2,3]
["","合计",{"v":3095.233933,"d":"3,095.23"},{"v":974.8939,"d":"974.89"},{"v":2120.340033,"d":"2,120.34"}]
["208","社会保障和就业支出",{"v":326.5593,"d":"326.56"},{"v":326.5593,"d":"326.56"}]
["　05","　行政事业单位养老支出",{"v":326.5593,"d":"326.56"},{"v":326.5593,"d":"326.56"}]
["　　2080501","　　行政单位离退休",{"v":212.0058,"d":"212.01"},{"v":212.0058,"d":"212.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":76.369,"d":"76.37"},{"v":76.369,"d":"76.37"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":38.1845,"d":"38.18"},{"v":38.1845,"d":"38.18"}]
["211","节能环保支出",13.73,null,13.73]
["　04","　自然生态保护",13.73,null,13.73]
["　　2110406","　　自然保护地",13.73,null,13.73]
["213","农林水支出",{"v":2718.803633,"d":"2,718.80"},{"v":614.1936,"d":"614.19"},{"v":2104.610033,"d":"2,104.61"}]
["　01","　农业农村",{"v":16.8,"d":"16.80"},null,{"v":16.8,"d":"16.80"}]
["　　2130103","　　机关服务",{"v":16.8,"d":"16.80"},null,{"v":16.8,"d":"16.80"}]
["　02","　林业和草原",{"v":2675.058778,"d":"2,675.06"},{"v":614.1936,"d":"614.19"},{"v":2060.865178,"d":"2,060.87"}]
["　　2130201","　　行政运行",{"v":614.1936,"d":"614.19"},{"v":614.1936,"d":"614.19"}]
["　　2130204","　　事业机构",{"v":263.404,"d":"263.40"},null,{"v":263.404,"d":"263.40"}]
["　　2130205","　　森林资源培育",{"v":914.349514,"d":"914.35"},null,{"v":914.349514,"d":"914.35"}]
["　　2130206","　　技术推广与转化",{"v":163.42652,"d":"163.43"},null,{"v":163.42652,"d":"163.43"}]
["　　2130207","　　森林资源管理",{"v":542.2918,"d":"542.29"},null,{"v":542.2918,"d":"542.29"}]
["　　2130209","　　森林生态效益补偿",{"v":13.685894,"d":"13.69"},null,{"v":13.685894,"d":"13.69"}]
["　　2130211","　　动植物保护",{"v":100.70745,"d":"100.71"},null,{"v":100.70745,"d":"100.71"}]
["　　2130234","　　林业草原防灾减灾",{"v":63,"d":"63.00"},null,{"v":63,"d":"63.00"}]
["　08","　普惠金融发展支出",{"v":26.944855,"d":"26.94"},null,{"v":26.944855,"d":"26.94"}]
["　　2130803","　　农业保险保费补贴",{"v":26.944855,"d":"26.94"},null,{"v":26.944855,"d":"26.94"}]
["221","住房保障支出",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["　02","　住房改革支出",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["　　2210201","　　住房公积金",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"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"]
["[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1593.2979,"d":"1,593.30"},"一、本年支出",{"v":1593.2979,"d":"1593.30"},{"v":1593.2979,"d":"1,593.30"}," "," "]
["  一般公共预算拨款收入",{"v":1593.2979,"d":"1,593.30"},"社会保障和就业支出",{"v":326.5593,"d":"326.56"},{"v":326.5593,"d":"326.56"}," "," "]
["  政府性基金预算拨款收入",null,"农林水支出",{"v":1230.5976,"d":"1,230.60"},{"v":1230.5976,"d":"1,230.60"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}," "," "]
[null,null,"灾害防治及应急管理支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":1593.2979,"d":"1,593.30"},"支出总计",{"v":1593.2979,"d":"1,593.30"},{"v":1593.2979,"d":"1,593.30"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":25,"n_cols":5,"rows_kept":25,"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,"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":1593.2979,"d":"1,593.30"},{"v":974.8939,"d":"974.89"},{"v":618.404,"d":"618.40"}]
["208","社会保障和就业支出",{"v":326.5593,"d":"326.56"},{"v":326.5593,"d":"326.56"}]
["　05","　行政事业单位养老支出",{"v":326.5593,"d":"326.56"},{"v":326.5593,"d":"326.56"}]
["　　2080501","　　行政单位离退休",{"v":212.0058,"d":"212.01"},{"v":212.0058,"d":"212.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":76.369,"d":"76.37"},{"v":76.369,"d":"76.37"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":38.1845,"d":"38.18"},{"v":38.1845,"d":"38.18"}]
["213","农林水支出",{"v":1230.5976,"d":"1,230.60"},{"v":614.1936,"d":"614.19"},{"v":616.404,"d":"616.40"}]
["　02","　林业和草原",{"v":1230.5976,"d":"1,230.60"},{"v":614.1936,"d":"614.19"},{"v":616.404,"d":"616.40"}]
["　　2130201","　　行政运行",{"v":614.1936,"d":"614.19"},{"v":614.1936,"d":"614.19"}]
["　　2130204","　　事业机构",{"v":263.404,"d":"263.40"},null,{"v":263.404,"d":"263.40"}]
["　　2130205","　　森林资源培育",{"v":205,"d":"205.00"},null,{"v":205,"d":"205.00"}]
["　　2130207","　　森林资源管理",{"v":85,"d":"85.00"},null,{"v":85,"d":"85.00"}]
["　　2130234","　　林业草原防灾减灾",{"v":63,"d":"63.00"},null,{"v":63,"d":"63.00"}]
["221","住房保障支出",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["　02","　住房改革支出",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["　　2210201","　　住房公积金",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":42,"n_cols":5,"rows_kept":42,"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,"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":974.8939,"d":"974.89"},{"v":917.5014,"d":"917.50"},{"v":57.3925,"d":"57.39"}]
["301","工资福利支出",{"v":705.4956,"d":"705.50"},{"v":705.4956,"d":"705.50"}]
["　30101","　基本工资",{"v":165.822,"d":"165.82"},{"v":165.822,"d":"165.82"}]
["　30102","　津贴补贴",{"v":27.888,"d":"27.89"},{"v":27.888,"d":"27.89"}]
["　30103","　奖金",{"v":44.5685,"d":"44.57"},{"v":44.5685,"d":"44.57"}]
["　30106","　伙食补助费",{"v":24.6,"d":"24.60"},{"v":24.6,"d":"24.60"}]
["　30107","　绩效工资",{"v":244.056,"d":"244.06"},{"v":244.056,"d":"244.06"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":76.369,"d":"76.37"},{"v":76.369,"d":"76.37"}]
["　30109","　职业年金缴费",{"v":38.1845,"d":"38.18"},{"v":38.1845,"d":"38.18"}]
["　30110","　职工基本医疗保险缴费",{"v":19.9443,"d":"19.94"},{"v":19.9443,"d":"19.94"}]
["　30111","　公务员医疗补助缴费",{"v":20.6755,"d":"20.68"},{"v":20.6755,"d":"20.68"}]
["　30112","　其他社会保障缴费",{"v":4.9828,"d":"4.98"},{"v":4.9828,"d":"4.98"}]
["　30113","　住房公积金",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["　30199","　其他工资福利支出",{"v":4.264,"d":"4.26"},{"v":4.264,"d":"4.26"}]
["302","商品和服务支出",{"v":54.8925,"d":"54.89"},null,{"v":54.8925,"d":"54.89"}]
["　30201","　办公费",12.59,null,12.59]
["　30202","　印刷费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30205","　水费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30206","　电费",{"v":5.5,"d":"5.50"},null,{"v":5.5,"d":"5.50"}]
["　30207","　邮电费",0.96,null,0.96]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30213","　维修（护）费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30216","　培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30217","　公务接待费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　30228","　工会经费",{"v":3.414,"d":"3.41"},null,{"v":3.414,"d":"3.41"}]
["　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":9.4285,"d":"9.43"},null,{"v":9.4285,"d":"9.43"}]
["　30299","　其他商品和服务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["303","对个人和家庭的补助",{"v":212.0058,"d":"212.01"},{"v":212.0058,"d":"212.01"}]
["　30302","　退休费",{"v":196.503,"d":"196.50"},{"v":196.503,"d":"196.50"}]
["　30305","　生活补助",{"v":1.2348,"d":"1.23"},{"v":1.2348,"d":"1.23"}]
["　30307","　医疗费补助",{"v":6.948,"d":"6.95"},{"v":6.948,"d":"6.95"}]
["　30309","　奖励金",2.64,2.64]
["　30399","　其他对个人和家庭的补助",4.68,4.68]
["310","资本性支出",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　31002","　办公设备购置",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[504]新余市渝水区林业局（部门） , [504001]新余市渝水区林业局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["504","新余市渝水区林业局（部门）",{"v":9,"d":"9.00"},{"$nulls":3},{"v":6,"d":"6.00"},3,{"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,"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:[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,"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":12,"n_cols":3,"rows_kept":12,"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":3095.233933,"d":"3,095.23"}]
["社会保障和就业支出",{"v":326.5593,"d":"326.56"}]
["节能环保支出",13.73]
["农林水支出",{"v":2718.803633,"d":"2,718.80"}]
["住房保障支出",{"v":34.141,"d":"34.14"}]
["灾害防治及应急管理支出",{"v":2,"d":"2.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"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":1593.2979,"d":"1,593.30"},{"v":1593.2979,"d":"1,593.30"}]
["社会保障和就业支出",{"v":326.5593,"d":"326.56"},{"v":326.5593,"d":"326.56"}]
["农林水支出",{"v":1230.5976,"d":"1,230.60"},{"v":1230.5976,"d":"1,230.60"}]
["住房保障支出",{"v":34.141,"d":"34.14"},{"v":34.141,"d":"34.14"}]
["灾害防治及应急管理支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]