{"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","一般公共预算三公表","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:[616001]新余市渝水区房屋拆迁管理办公室",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":208.6719,"d":"208.67"},{"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":208.6719,"d":"208.67"},"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）"]
[]
["收入总计",{"v":208.6719,"d":"208.67"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"单位收入总表","index":1,"n_rows":16,"n_cols":15,"rows_kept":16,"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"]
["[616001]新余市渝水区房屋拆迁管理办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":208.6719,"d":"208.67"},null,{"v":208.6719,"d":"208.67"},{"v":208.6719,"d":"208.67"}]
["208","社会保障和就业支出",{"v":15.2233,"d":"15.22"},null,{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["　05","　行政事业单位养老支出",{"v":15.2233,"d":"15.22"},null,{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":15.2233,"d":"15.22"},null,{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["212","城乡社区支出",{"v":182.3402,"d":"182.34"},null,{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["　01","　城乡社区管理事务",{"v":182.3402,"d":"182.34"},null,{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":182.3402,"d":"182.34"},null,{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["221","住房保障支出",{"v":11.1084,"d":"11.11"},null,{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]
["　02","　住房改革支出",{"v":11.1084,"d":"11.11"},null,{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]
["　　2210201","　　住房公积金",{"v":11.1084,"d":"11.11"},null,{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]

{"sheet":"单位支出总表","index":2,"n_rows":16,"n_cols":5,"rows_kept":16,"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[616001]新余市渝水区房屋拆迁管理办公室",{"$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":208.6719,"d":"208.67"},{"v":208.6719,"d":"208.67"}]
["208","社会保障和就业支出",{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["　05","　行政事业单位养老支出",{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["212","城乡社区支出",{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["　01","　城乡社区管理事务",{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["221","住房保障支出",{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]
["　02","　住房改革支出",{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]
["　　2210201","　　住房公积金",{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]

{"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"]
["[616001]新余市渝水区房屋拆迁管理办公室",{"$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":208.6719,"d":"208.67"},"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":208.6719,"d":"208.67"},0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,0,{"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,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"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":208.6719,"d":"208.67"},"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":16,"n_cols":5,"rows_kept":16,"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"]
["[616001]新余市渝水区房屋拆迁管理办公室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":208.6719,"d":"208.67"},{"v":208.6719,"d":"208.67"}]
["208","社会保障和就业支出",{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["　05","　行政事业单位养老支出",{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["212","城乡社区支出",{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["　01","　城乡社区管理事务",{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["221","住房保障支出",{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]
["　02","　住房改革支出",{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]
["　　2210201","　　住房公积金",{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":27,"n_cols":5,"rows_kept":27,"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"]
["[616001]新余市渝水区房屋拆迁管理办公室",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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":208.6719,"d":"208.67"},{"v":183.7919,"d":"183.79"},24.88]
["301","工资福利支出",{"v":183.6799,"d":"183.68"},{"v":183.6799,"d":"183.68"}]
["　30101","　基本工资",{"v":52.1616,"d":"52.16"},{"v":52.1616,"d":"52.16"}]
["　30102","　津贴补贴",{"v":3.2272,"d":"3.23"},{"v":3.2272,"d":"3.23"}]
["　30103","　奖金",{"v":42.1798,"d":"42.18"},{"v":42.1798,"d":"42.18"}]
["　30106","　伙食补助费",{"v":9.8,"d":"9.80"},{"v":9.8,"d":"9.80"}]
["　30107","　绩效工资",{"v":38.6376,"d":"38.64"},{"v":38.6376,"d":"38.64"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["　30110","　职工基本医疗保险缴费",{"v":6.4699,"d":"6.47"},{"v":6.4699,"d":"6.47"}]
["　30111","　公务员医疗补助缴费",{"v":3.3301,"d":"3.33"},{"v":3.3301,"d":"3.33"}]
["　30112","　其他社会保障缴费",{"v":1.542,"d":"1.54"},{"v":1.542,"d":"1.54"}]
["　30113","　住房公积金",{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]
["302","商品和服务支出",24.88,null,24.88]
["　30201","　办公费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　30207","　邮电费",{"v":0.288,"d":"0.29"},null,{"v":0.288,"d":"0.29"}]
["　30217","　公务接待费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30228","　工会经费",{"v":1.1108,"d":"1.11"},null,{"v":1.1108,"d":"1.11"}]
["　30231","　公务用车运行维护费",{"v":0.8292,"d":"0.83"},null,{"v":0.8292,"d":"0.83"}]
["　30239","　其他交通费用",{"v":8.652,"d":"8.65"},null,{"v":8.652,"d":"8.65"}]
["303","对个人和家庭的补助",{"v":0.112,"d":"0.11"},{"v":0.112,"d":"0.11"}]
["　30309","　奖励金",{"v":0.112,"d":"0.11"},{"v":0.112,"d":"0.11"}]

{"sheet":"一般公共预算三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[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"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[616001]新余市渝水区房屋拆迁管理办公室",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","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 "}]
[null,"合计",{"v":5.8292,"d":"5.83"},null,{"v":5,"d":"5.00"},{"v":0.8292,"d":"0.83"}]
["616001","新余市渝水区房屋拆迁管理办公室",{"v":5.8292,"d":"5.83"},null,{"v":5,"d":"5.00"},{"v":0.8292,"d":"0.83"}]

{"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,"2022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:[616001]新余市渝水区房屋拆迁管理办公室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":10,"n_cols":3,"rows_kept":10,"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":208.6719,"d":"208.67"}]
["社会保障和就业支出",{"v":15.2233,"d":"15.22"}]
["城乡社区支出",{"v":182.3402,"d":"182.34"}]
["住房保障支出",{"v":11.1084,"d":"11.11"}]

{"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":208.6719,"d":"208.67"},{"v":208.6719,"d":"208.67"}]
["社会保障和就业支出",{"v":15.2233,"d":"15.22"},{"v":15.2233,"d":"15.22"}]
["城乡社区支出",{"v":182.3402,"d":"182.34"},{"v":182.3402,"d":"182.34"}]
["住房保障支出",{"v":11.1084,"d":"11.11"},{"v":11.1084,"d":"11.11"}]