{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["收支","支出预算分科目明细表","财政拨款支出预算分科目明细表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支","index":0,"n_rows":299,"n_cols":6,"rows_kept":299,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["收支预算总表",null,"收支预算总表"]
["填报单位：[925001]新余市渝水区罗坊镇人民政府",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类(类级)","预算数","按支出功能科目","预算数"]
["一、财政拨款",{"v":6269,"d":"6,269.00"},"一、基本支出",{"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":6269,"d":"6,269.00"},"   工资福利支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   （二）政府性基金预算收入",null,"   商品和服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   （三）国有资本经营预算收入",null,"   对个人和家庭的补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,"   资本性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,"二、项目支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,"   工资福利支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、其他收入",null,"   商品和服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、附属单位上缴收入",null,"   对个人和家庭的补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、上级补助收入",null," 债务利息及费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"   资本性支出(基本建设)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"   资本性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"   对企业补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"   其他相关支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":6269,"d":"6,269.00"},"本年支出合计",{"v":0,"d":"0.00"},"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",null,"结转下年"]
["九、上年结转（结余）",{"v":2684.642222,"d":"2,684.64"}]
["   财政拨款结转（结余）",{"v":2684.642222,"d":"2,684.64"}]
["   其他资金结转（结余）"]
["收入总计",{"v":8953.642222,"d":"8,953.64"},"支出总计",{"v":0,"d":"0.00"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"支出预算分科目明细表","index":1,"n_rows":37,"n_cols":19,"rows_kept":37,"merged":[[1,0,1,18],[3,0,3,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,3,9],[3,10,3,18],[7,0,14,0],[7,0,14,0],[7,0,14,0],[7,0,14,0],[7,0,14,0],[7,0,14,0],[7,0,14,0],[7,0,14,0],[15,0,18,0],[15,0,18,0],[15,0,18,0],[15,0,18,0],[20,0,22,0],[20,0,22,0],[20,0,22,0],[23,0,28,0],[23,0,28,0],[23,0,28,0],[23,0,28,0],[23,0,28,0],[23,0,28,0],[30,0,33,0],[30,0,33,0],[30,0,33,0],[30,0,33,0],[35,0,36,0],[35,0,36,0]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算02表"]
["支出预算分科目明细表"]
["填报单位：[925001]新余市渝水区罗坊镇人民政府",{"$nulls":17},"单位：万元"]
["科目",null,null,"功能科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出(基本建设)","资本性支出","对企业补助","其他支出"]
["**","**","**","**",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","合计",{"v":8953.642222,"d":"8,953.64"},{"v":3033.8957,"d":"3,033.90"},{"v":2415.5,"d":"2,415.50"},{"v":261.3957,"d":"261.40"},{"v":327,"d":"327.00"},{"v":30,"d":"30.00"},{"v":5919.746522,"d":"5,919.75"},{"v":55.744,"d":"55.74"},{"v":238.7393,"d":"238.74"},{"v":175.782,"d":"175.78"},null,143.08,{"v":2306.401222,"d":"2,306.40"},{"v":3000,"d":"3,000.00"}]
["201","03","01","行政运行",{"v":1300.8957,"d":"1,300.90"},{"v":1300.8957,"d":"1,300.90"},{"v":1009.5,"d":"1,009.50"},{"v":241.3957,"d":"241.40"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"}]
["201","03","50","事业运行",{"v":871,"d":"871.00"},{"v":871,"d":"871.00"},{"v":871,"d":"871.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",{"v":93.1043,"d":"93.10"},{"$nulls":5},{"v":93.1043,"d":"93.10"},null,{"v":93.1043,"d":"93.10"}]
["201","06","07","信息化建设",{"v":25.2,"d":"25.20"},{"$nulls":5},{"v":25.2,"d":"25.20"},null,{"v":25.2,"d":"25.20"}]
["201","11","99","其他纪检监察事务支出",{"v":5,"d":"5.00"},{"$nulls":5},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["201","31","05","专项业务",19.56,{"$nulls":5},19.56,19.56]
["201","36","99","其他共产党事务支出",{"v":26.688,"d":"26.69"},{"$nulls":5},{"v":26.688,"d":"26.69"},{"v":4.2,"d":"4.20"},null,{"v":22.488,"d":"22.49"}]
["201","39","04","专项业务",{"v":57.2,"d":"57.20"},{"$nulls":5},{"v":57.2,"d":"57.20"},{"v":28,"d":"28.00"},{"v":29.2,"d":"29.20"}]
["208","05","01","行政单位离退休",{"v":307,"d":"307.00"},{"v":307,"d":"307.00"},null,null,{"v":307,"d":"307.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["208","99","99","其他社会保障和就业支出",28.68,{"$nulls":5},28.68,null,null,28.68]
["211","03","02","水体",126.08,{"$nulls":5},126.08,{"$nulls":4},126.08]
["212","05","01","城乡社区环境卫生",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["212","08","01","征地和拆迁补偿支出",17.55,{"$nulls":5},17.55,null,17.55]
["212","08","14","农业生产发展支出",{"v":537.236,"d":"537.24"},{"$nulls":5},{"v":537.236,"d":"537.24"},{"$nulls":5},{"v":537.236,"d":"537.24"}]
["213","01","26","农村社会事业",{"v":1320.705,"d":"1,320.71"},{"$nulls":5},{"v":1320.705,"d":"1,320.71"},{"$nulls":5},{"v":1320.705,"d":"1,320.71"}]
["213","01","99","其他农业农村支出",{"v":19,"d":"19.00"},{"$nulls":5},{"v":19,"d":"19.00"},null,{"v":19,"d":"19.00"}]
["213","02","05","森林资源培育",{"v":7.926,"d":"7.93"},{"$nulls":5},{"v":7.926,"d":"7.93"},null,null,{"v":7.926,"d":"7.93"}]
["213","05","99","其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":37.685,"d":"37.69"},{"$nulls":5},{"v":37.685,"d":"37.69"},null,{"v":37.685,"d":"37.69"}]
["213","07","01","对村级公益事业建设的补助",{"v":242.700222,"d":"242.70"},{"$nulls":5},{"v":242.700222,"d":"242.70"},{"$nulls":5},{"v":242.700222,"d":"242.70"}]
["213","07","05","对村民委员会和村党支部的补助",{"v":111.7512,"d":"111.75"},{"$nulls":5},{"v":111.7512,"d":"111.75"},{"v":3.984,"d":"3.98"},null,{"v":107.7672,"d":"107.77"}]
["215","08","99","其他支持中小企业发展和管理支出",{"v":3000,"d":"3,000.00"},{"$nulls":5},{"v":3000,"d":"3,000.00"},{"$nulls":6},{"v":3000,"d":"3,000.00"}]
["221","01","03","棚户区改造",{"v":166.5,"d":"166.50"},{"$nulls":5},{"v":166.5,"d":"166.50"},{"$nulls":5},{"v":166.5,"d":"166.50"}]
["221","01","08","老旧小区改造",39.26,{"$nulls":5},39.26,{"$nulls":5},39.26]
["221","02","01","住房公积金",{"v":235,"d":"235.00"},{"v":235,"d":"235.00"},{"v":235,"d":"235.00"}]
["221","03","99","其他城乡社区住宅支出",{"v":17,"d":"17.00"},{"$nulls":5},{"v":17,"d":"17.00"},{"$nulls":4},{"v":17,"d":"17.00"}]
["224","01","06","安全监管",{"v":2,"d":"2.00"},{"$nulls":5},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["229","60","02","用于社会福利的彩票公益金支出",{"v":4.5,"d":"4.50"},{"$nulls":5},{"v":4.5,"d":"4.50"},null,null,{"v":4.5,"d":"4.50"}]
["229","99","99","其他支出",{"v":4.4208,"d":"4.42"},{"$nulls":5},{"v":4.4208,"d":"4.42"},null,null,{"v":4.4208,"d":"4.42"}]

{"sheet":"财政拨款支出预算分科目明细表","index":2,"n_rows":25,"n_cols":19,"rows_kept":25,"merged":[[0,0,0,18],[2,0,2,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4],[2,5,2,9],[2,10,2,18],[2,19,3,19],[2,19,3,19],[2,20,3,20],[2,20,3,20],[2,21,3,21],[2,21,3,21],[7,0,10,0],[7,0,10,0],[7,0,10,0],[7,0,10,0],[12,0,14,0],[12,0,14,0],[12,0,14,0]],"flags":["formulas_cached_only"]}
["财政拨款支出预算分科目明细表"]
["填报单位：[925001]新余市渝水区罗坊镇人民政府",{"$nulls":17},"单位：万元"]
["科目",null,null,"功能科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出(基本建设)","资本性支出","对企业补助","其他支出"]
["**","**","**","**",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","合计",{"v":6269,"d":"6,269.00"},{"v":3033.8957,"d":"3,033.90"},{"v":2415.5,"d":"2,415.50"},{"v":261.3957,"d":"261.40"},{"v":327,"d":"327.00"},{"v":30,"d":"30.00"},{"v":3235.1043,"d":"3,235.10"},{"v":28,"d":"28.00"},{"v":107.1043,"d":"107.10"},{"v":100,"d":"100.00"},{"$nulls":3},{"v":3000,"d":"3,000.00"}]
["201",null,null,"一般公共服务支出",{"v":2295,"d":"2,295.00"},{"v":2171.8957,"d":"2,171.90"},{"v":1880.5,"d":"1,880.50"},{"v":241.3957,"d":"241.40"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":123.1043,"d":"123.10"},{"v":28,"d":"28.00"},{"v":95.1043,"d":"95.10"}]
["201","03","01","行政运行",{"v":1300.8957,"d":"1,300.90"},{"v":1300.8957,"d":"1,300.90"},{"v":1009.5,"d":"1,009.50"},{"v":241.3957,"d":"241.40"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"}]
["201","03","50","事业运行",{"v":871,"d":"871.00"},{"v":871,"d":"871.00"},{"v":871,"d":"871.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",{"v":93.1043,"d":"93.10"},{"$nulls":5},{"v":93.1043,"d":"93.10"},null,{"v":93.1043,"d":"93.10"}]
["201","39","04","专项业务",{"v":30,"d":"30.00"},{"$nulls":5},{"v":30,"d":"30.00"},{"v":28,"d":"28.00"},{"v":2,"d":"2.00"}]
["208",null,null,"社会保障和就业支出",{"v":607,"d":"607.00"},{"v":607,"d":"607.00"},{"v":300,"d":"300.00"},null,{"v":307,"d":"307.00"}]
["208","05","01","行政单位离退休",{"v":307,"d":"307.00"},{"v":307,"d":"307.00"},null,null,{"v":307,"d":"307.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["212",null,null,"城乡社区支出",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["212","05","01","城乡社区环境卫生",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["213",null,null,"农林水支出",{"v":100,"d":"100.00"},{"$nulls":5},{"v":100,"d":"100.00"},null,null,{"v":100,"d":"100.00"}]
["213","07","05","对村民委员会和村党支部的补助",{"v":100,"d":"100.00"},{"$nulls":5},{"v":100,"d":"100.00"},null,null,{"v":100,"d":"100.00"}]
["215",null,null,"资源勘探工业信息等支出",{"v":3000,"d":"3,000.00"},{"$nulls":5},{"v":3000,"d":"3,000.00"},{"$nulls":6},{"v":3000,"d":"3,000.00"}]
["215","08","99","其他支持中小企业发展和管理支出",{"v":3000,"d":"3,000.00"},{"$nulls":5},{"v":3000,"d":"3,000.00"},{"$nulls":6},{"v":3000,"d":"3,000.00"}]
["221",null,null,"住房保障支出",{"v":235,"d":"235.00"},{"v":235,"d":"235.00"},{"v":235,"d":"235.00"}]
["221","02","01","住房公积金",{"v":235,"d":"235.00"},{"v":235,"d":"235.00"},{"v":235,"d":"235.00"}]
["224",null,null,"灾害防治及应急管理支出",{"v":2,"d":"2.00"},{"$nulls":5},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["224","01","06","安全监管",{"v":2,"d":"2.00"},{"$nulls":5},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]