{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","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","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:311901中共新余市渝水区委统战部",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",{"v":196.126,"d":"196.13"},0,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":196.126,"d":"196.13"},0,{"v":0,"d":"0.00"}]
["    专项收入",null,0,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":0,"d":"0.00"},"本年支出合计",{"v":0,"d":"0.00"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":0,"d":"0.00"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"部门收入总表","index":2,"n_rows":18,"n_cols":15,"rows_kept":18,"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],[3,4,3,8],[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"]
["填报单位:311901中共新余市渝水区委统战部",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$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","专项收入","预算内投资收入"]
["**","**",1,0,0,0,0,0,0,0,0,0,0,0,0]
["","合计",{"v":196.126,"d":"196.13"},null,{"v":196.126,"d":"196.13"},{"v":196.126,"d":"196.13"}]
["201","一般公共服务支出",{"v":174.8326,"d":"174.83"},null,{"v":174.8326,"d":"174.83"},{"v":174.8326,"d":"174.83"}]
["　34","　统战事务",{"v":174.8326,"d":"174.83"},null,{"v":174.8326,"d":"174.83"},{"v":174.8326,"d":"174.83"}]
["　　2013401","　　行政运行",{"v":171.8326,"d":"171.83"},null,{"v":171.8326,"d":"171.83"},{"v":171.8326,"d":"171.83"}]
["　　2013404","　　宗教事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["208","社会保障和就业支出",{"v":12.7792,"d":"12.78"},null,{"v":12.7792,"d":"12.78"},{"v":12.7792,"d":"12.78"}]
["　05","　行政事业单位养老支出",{"v":12.7792,"d":"12.78"},null,{"v":12.7792,"d":"12.78"},{"v":12.7792,"d":"12.78"}]
["　　2080501","　　行政单位离退休",{"v":1.078,"d":"1.08"},null,{"v":1.078,"d":"1.08"},{"v":1.078,"d":"1.08"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.7012,"d":"11.70"},null,{"v":11.7012,"d":"11.70"},{"v":11.7012,"d":"11.70"}]
["221","住房保障支出",{"v":8.5142,"d":"8.51"},null,{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]
["　02","　住房改革支出",{"v":8.5142,"d":"8.51"},null,{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]
["　　2210201","　　住房公积金",{"v":8.5142,"d":"8.51"},null,{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]

{"sheet":"部门支出总表","index":3,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[1,0,1,7],[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],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:311901中共新余市渝水区委统战部",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,0,0,0,0,0]
["","合计",{"v":196.126,"d":"196.13"},{"v":154.126,"d":"154.13"},{"v":42,"d":"42.00"}]
["201","一般公共服务支出",{"v":174.8326,"d":"174.83"},{"v":132.8326,"d":"132.83"},{"v":42,"d":"42.00"}]
["　34","　统战事务",{"v":174.8326,"d":"174.83"},{"v":132.8326,"d":"132.83"},{"v":42,"d":"42.00"}]
["　　2013401","　　行政运行",{"v":171.8326,"d":"171.83"},{"v":132.8326,"d":"132.83"},{"v":39,"d":"39.00"}]
["　　2013404","　　宗教事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["208","社会保障和就业支出",{"v":12.7792,"d":"12.78"},{"v":12.7792,"d":"12.78"}]
["　05","　行政事业单位养老支出",{"v":12.7792,"d":"12.78"},{"v":12.7792,"d":"12.78"}]
["　　2080501","　　行政单位离退休",{"v":1.078,"d":"1.08"},{"v":1.078,"d":"1.08"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.7012,"d":"11.70"},{"v":11.7012,"d":"11.70"}]
["221","住房保障支出",{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]
["　02","　住房改革支出",{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]
["　　2210201","　　住房公积金",{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:311901中共新余市渝水区委统战部",{"$nulls":4},"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"]
["一、财政拨款收入",{"v":196.126,"d":"196.13"},"一、本年支出",{"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":196.126,"d":"196.13"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  专项收入",null,0,{"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,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",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"}]
[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"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":0,"d":"0.00"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["填报单位:311901中共新余市渝水区委统战部",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021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]
["","合计",{"v":196.126,"d":"196.13"},{"v":154.126,"d":"154.13"},{"v":42,"d":"42.00"}]
["201","一般公共服务支出",{"v":174.8326,"d":"174.83"},{"v":132.8326,"d":"132.83"},{"v":42,"d":"42.00"}]
["　34","　统战事务",{"v":174.8326,"d":"174.83"},{"v":132.8326,"d":"132.83"},{"v":42,"d":"42.00"}]
["　　2013401","　　行政运行",{"v":171.8326,"d":"171.83"},{"v":132.8326,"d":"132.83"},{"v":39,"d":"39.00"}]
["　　2013404","　　宗教事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["208","社会保障和就业支出",{"v":12.7792,"d":"12.78"},{"v":12.7792,"d":"12.78"}]
["　05","　行政事业单位养老支出",{"v":12.7792,"d":"12.78"},{"v":12.7792,"d":"12.78"}]
["　　2080501","　　行政单位离退休",{"v":1.078,"d":"1.08"},{"v":1.078,"d":"1.08"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.7012,"d":"11.70"},{"v":11.7012,"d":"11.70"}]
["221","住房保障支出",{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]
["　02","　住房改革支出",{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]
["　　2210201","　　住房公积金",{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]

{"sheet":"一般公共预算基本支出表","index":6,"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"]
["填报单位:311901中共新余市渝水区委统战部",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2021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]
["","合计",{"v":154.126,"d":"154.13"},{"v":106.4466,"d":"106.45"},{"v":47.6794,"d":"47.68"}]
[null,"工资福利支出",{"v":105.2886,"d":"105.29"},{"v":105.2886,"d":"105.29"}]
["30101","　基本工资",{"v":41.4324,"d":"41.43"},{"v":41.4324,"d":"41.43"}]
["3010201","　规范性补贴",{"v":22.884,"d":"22.88"},{"v":22.884,"d":"22.88"}]
["3010204","　医疗工龄补贴",{"v":1.128,"d":"1.13"},{"v":1.128,"d":"1.13"}]
["3010205","　降温费和烤火费",1.04,1.04]
["3010299","　其他津贴补贴",{"v":0.144,"d":"0.14"},{"v":0.144,"d":"0.14"}]
["3010301","　年终一次性奖金",{"v":3.4527,"d":"3.45"},{"v":3.4527,"d":"3.45"}]
["3010701","　基础性绩效工资",{"v":3.756,"d":"3.76"},{"v":3.756,"d":"3.76"}]
["3010702","　奖励性绩效工资",{"v":1.608,"d":"1.61"},{"v":1.608,"d":"1.61"}]
["30108","　机关事业单位基本养老保险缴费",{"v":11.7012,"d":"11.70"},{"v":11.7012,"d":"11.70"}]
["30110","　职工基本医疗保险缴费",{"v":5.7043,"d":"5.70"},{"v":5.7043,"d":"5.70"}]
["30111","　公务员医疗补助缴费",{"v":3.4329,"d":"3.43"},{"v":3.4329,"d":"3.43"}]
["3011201","　失业保险",{"v":0.0616,"d":"0.06"},{"v":0.0616,"d":"0.06"}]
["3011202","　工伤保险",{"v":0.2193,"d":"0.22"},{"v":0.2193,"d":"0.22"}]
["3011203","　大病医疗保险",0.21,0.21]
["30113","　住房公积金",{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]
[null,"商品和服务支出",{"v":47.6794,"d":"47.68"},null,{"v":47.6794,"d":"47.68"}]
["30201","　办公费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["30202","　印刷费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["30207","　邮电费",{"v":2.2,"d":"2.20"},null,{"v":2.2,"d":"2.20"}]
["3020701","　领导干部电话费补助",{"v":1.428,"d":"1.43"},null,{"v":1.428,"d":"1.43"}]
["30211","　差旅费",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["30213","　维修（护）费",{"v":1.4,"d":"1.40"},null,{"v":1.4,"d":"1.40"}]
["30215","　会议费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["30216","　培训费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["30217","　公务接待费",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["30226","　劳务费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["30228","　工会经费",{"v":0.8514,"d":"0.85"},null,{"v":0.8514,"d":"0.85"}]
["30231","　公务用车运行维护费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["30239","　其他交通费用",{"v":6.5,"d":"6.50"},null,{"v":6.5,"d":"6.50"}]
["3029999","　其他_其他商品和服务支出",{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"}]
[null,"对个人和家庭的补助",{"v":1.158,"d":"1.16"},{"v":1.158,"d":"1.16"}]
["30302","　退休费",{"v":0.636,"d":"0.64"},{"v":0.636,"d":"0.64"}]
["3039901","　离退休人员活动经费",{"v":0.442,"d":"0.44"},{"v":0.442,"d":"0.44"}]
["3039902","　书报费",0.08,0.08]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:311901中共新余市渝水区委统战部",{"$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":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["","合计",{"v":8.5,"d":"8.50"},null,{"v":7,"d":"7.00"},{"v":1.5,"d":"1.50"}]
["311","统战部",{"v":8.5,"d":"8.50"},null,{"v":7,"d":"7.00"},{"v":1.5,"d":"1.50"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:311901中共新余市渝水区委统战部",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021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":196.126,"d":"196.13"}]
["一般公共服务支出",{"v":174.8326,"d":"174.83"}]
["社会保障和就业支出",{"v":12.7792,"d":"12.78"}]
["住房保障支出",{"v":8.5142,"d":"8.51"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,0,1,3],[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]],"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"]
[]
["**",1,2,3]
["",{"v":196.126,"d":"196.13"},{"v":196.126,"d":"196.13"}]
["一般公共服务支出",{"v":174.8326,"d":"174.83"},{"v":174.8326,"d":"174.83"}]
["社会保障和就业支出",{"v":12.7792,"d":"12.78"},{"v":12.7792,"d":"12.78"}]
["住房保障支出",{"v":8.5142,"d":"8.51"},{"v":8.5142,"d":"8.51"}]