{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["2022年江门市本级一般公共预算收入调整表","2022年江门市本级一般公共预算支出调整表"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"2022年江门市本级一般公共预算收入调整表","index":0,"n_rows":83,"n_cols":13,"rows_kept":83,"merged":[[1,0,1,3],[3,0,3,3],[29,0,29,3]]}
["附表1-1"]
["2022年江门市本级一般公共预算收入调整表"]
[{"$nulls":3},"金额单位：万元"]
["收    入"]
["项目","2022年预算数","调整金额","调整后预算数","1-10月执行数","1-10月可比执行数","1-12月自然数","1-12月可比数","2022年可比","可比增速","退税数预计","2022年自然","自然增速"]
["一、税收收入",{"$f":"SUM(B7:B19)","v":{"v":383129.76000000007,"d":"383,130"}},{"$f":"SUM(C7:C19)","v":{"v":-115360.76000000002,"d":"-115,361"}},{"$f":"SUM(D7:D19)","v":{"v":267769,"d":"267,769"}},{"$f":"SUM(E7:E19)","v":{"v":231542,"d":"231,542"}},{"$f":"SUM(F7:F19)","v":{"v":274412,"d":"274,412"}},{"v":358097,"d":"358,097"},{"v":372036,"d":"372,036"},{"v":325532,"d":"325,532"},{"$f":"I6/H6-1","v":{"v":-0.1249986560440387,"d":"-12.5%"}},{"$f":"SUM(K7:K19)","v":{"v":57763,"d":"57,763"}},{"$f":"SUM(L7:L19)","v":{"v":267769,"d":"267,769"}},{"$f":"(L6/G6-1)","v":{"v":-0.25224450358422434,"d":"-25.2%"}}]
["     增值税",{"v":125039.28000000001,"d":"125,039"},{"$f":"D7-B7","v":{"v":-74365.28000000001,"d":"-74,365"}},{"v":50674,"d":"50,674"},{"v":54210,"d":"54,210"},{"$f":"E7+42870","v":{"v":97080,"d":"97,080"}},{"v":112648,"d":"112,648"},{"$f":"G7+13939","v":{"v":126587,"d":"126,587"}},{"v":108437,"d":"108,437"},{"$f":"I7/H7-1","v":{"v":-0.14337965193898272,"d":"-14.3%"}},{"$f":"42870+11893+20000*0.15","v":57763},{"$f":"I7-K7","v":{"v":50674,"d":"50,674"}},{"$f":"(L7/G7-1)","v":{"v":-0.550156238903487,"d":"-55.0%"}}]
["     企业所得税",{"v":41294,"d":"41,294"},{"$f":"D8-B8","v":{"v":-9010,"d":"-9,010"}},{"v":32284,"d":"32,284"},{"v":31916,"d":"31,916"},{"$f":"E8","v":{"v":31916,"d":"31,916"}},{"v":37540,"d":"37,540"},{"$f":"G8","v":{"v":37540,"d":"37,540"}},{"v":32284,"d":"32,284"},{"v":-0.1400106553010122,"d":"-14.0%"},null,{"$f":"I8","v":{"v":32284,"d":"32,284"}},{"v":-0.1400106553010122,"d":"-14.0%"}]
["     个人所得税",{"v":13620.25,"d":"13,620"},{"v":63.75,"d":"64"},{"v":13684,"d":"13,684"},{"v":12146,"d":"12,146"},{"$f":"E9","v":{"v":12146,"d":"12,146"}},{"v":12670,"d":"12,670"},{"$f":"G9","v":{"v":12670,"d":"12,670"}},{"v":13684,"d":"13,684"},{"v":0.08003157063930555,"d":"8.0%"},null,{"$f":"I9","v":{"v":13684,"d":"13,684"}},{"v":0.08003157063930555,"d":"8.0%"}]
["     资源税",{"v":3865.9100000000003,"d":"3,866"},{"v":-1878.9100000000003,"d":"-1,879"},{"v":1987,"d":"1,987"},{"v":1839,"d":"1,839"},{"v":1839,"d":"1,839"},{"v":3613,"d":"3,613"},{"v":3613,"d":"3,613"},{"v":1987,"d":"1,987"},{"v":-0.4500415167450872,"d":"-45.0%"},null,{"v":1987,"d":"1,987"},{"v":-0.4500415167450872,"d":"-45.0%"}]
["     城市维护建设税",{"v":36761.990000000005,"d":"36,762"},{"v":-7214.990000000005,"d":"-7,215"},{"v":29547,"d":"29,547"},{"v":26378,"d":"26,378"},{"v":26378,"d":"26,378"},{"v":34357,"d":"34,357"},{"v":34357,"d":"34,357"},{"v":29547,"d":"29,547"},{"v":-0.1400005821230026,"d":"-14.0%"},null,{"v":29547,"d":"29,547"},{"v":-0.1400005821230026,"d":"-14.0%"}]
["     房产税",{"v":32758.050000000003,"d":"32,758"},{"v":-3061.050000000003,"d":"-3,061"},{"v":29697,"d":"29,697"},{"v":20560,"d":"20,560"},{"v":20560,"d":"20,560"},{"v":30615,"d":"30,615"},{"v":30615,"d":"30,615"},{"v":29697,"d":"29,697"},{"v":-0.02998530132288091,"d":"-3.0%"},null,{"v":29697,"d":"29,697"},{"v":-0.02998530132288091,"d":"-3.0%"}]
["     印花税",{"v":12842.140000000001,"d":"12,842"},{"v":-0.1400000000012369,"d":"-0"},{"v":12842,"d":"12,842"},{"v":10930,"d":"10,930"},{"v":10930,"d":"10,930"},{"v":12002,"d":"12,002"},{"v":12002,"d":"12,002"},{"v":12842,"d":"12,842"},{"v":0.06998833527745374,"d":"7.0%"},null,{"v":12842,"d":"12,842"},{"v":0.06998833527745374,"d":"7.0%"}]
["     城镇土地使用税",{"v":15120.17,"d":"15,120"},{"v":-1413.17,"d":"-1,413"},{"v":13707,"d":"13,707"},{"v":6173,"d":"6,173"},{"v":6173,"d":"6,173"},{"v":14131,"d":"14,131"},{"v":14131,"d":"14,131"},{"v":13707,"d":"13,707"},{"v":-0.030004953648007926,"d":"-3.0%"},null,{"v":13707,"d":"13,707"},{"v":-0.030004953648007926,"d":"-3.0%"}]
["     土地增值税",{"v":34180.575,"d":"34,181"},{"v":-876.5749999999971,"d":"-877"},{"v":33304,"d":"33,304"},{"v":28052,"d":"28,052"},{"v":28052,"d":"28,052"},{"v":35057,"d":"35,057"},{"v":35057,"d":"35,057"},{"v":33304,"d":"33,304"},{"v":-0.050004278746042186,"d":"-5.0%"},null,{"v":33304,"d":"33,304"},{"v":-0.050004278746042186,"d":"-5.0%"}]
["     车船税",{"v":8096.6900000000005,"d":"8,097"},{"v":227.3099999999995,"d":"227"},{"v":8324,"d":"8,324"},{"v":6793,"d":"6,793"},{"v":6793,"d":"6,793"},{"v":7567,"d":"7,567"},{"v":7567,"d":"7,567"},{"v":8324,"d":"8,324"},{"v":0.10003964583058012,"d":"10.0%"},null,{"v":8324,"d":"8,324"},{"v":0.10003964583058012,"d":"10.0%"}]
["     耕地占用税",{"v":4532.52,"d":"4,533"},{"v":-550.5200000000004,"d":"-551"},{"v":3982,"d":"3,982"},{"v":3653,"d":"3,653"},{"v":3653,"d":"3,653"},{"v":4236,"d":"4,236"},{"v":4236,"d":"4,236"},{"v":3982,"d":"3,982"},{"v":-0.05996222851746935,"d":"-6.0%"},null,{"v":3982,"d":"3,982"},{"v":-0.05996222851746935,"d":"-6.0%"}]
["     契税",{"v":54645.825,"d":"54,646"},{"v":-17326.824999999997,"d":"-17,327"},{"v":37319,"d":"37,319"},{"v":28491,"d":"28,491"},{"v":28491,"d":"28,491"},{"v":53313,"d":"53,313"},{"v":53313,"d":"53,313"},{"v":37319,"d":"37,319"},{"v":-0.3000018757151164,"d":"-30.0%"},null,{"v":37319,"d":"37,319"},{"v":-0.3000018757151164,"d":"-30.0%"}]
["     环保税",{"v":372.36,"d":"372"},{"v":45.639999999999986,"d":"46"},418,401,401,348,348,418,{"v":0.20114942528735624,"d":"20.1%"},null,418,{"v":0.20114942528735624,"d":"20.1%"}]
["二、非税收入",{"$f":"SUM(B21:B26)","v":{"v":209182.6742021,"d":"209,183"}},{"$f":"SUM(C21:C26)","v":{"v":-2941.6742020999955,"d":"-2,942"}},{"$f":"SUM(D21:D26)","v":{"v":206241,"d":"206,241"}},{"$f":"SUM(E21:E26)","v":{"v":193986,"d":"193,986"}},{"$f":"SUM(F21:F26)","v":{"v":193986,"d":"193,986"}},{"v":206010,"d":"206,010"},{"v":206010,"d":"206,010"},{"v":206241,"d":"206,241"},{"v":1.1213047910294538E-3,"d":"0.1%"},null,{"v":206241,"d":"206,241"},{"v":1.1213047910294538E-3,"d":"0.1%"}]
["    其中：专项收入",{"v":43514.466934975,"d":"43,514"},{"$f":"D21-B21","v":{"v":48269.533065025,"d":"48,270"}},{"v":91784,"d":"91,784"},{"v":74031,"d":"74,031"},{"$f":"E21","v":{"v":74031,"d":"74,031"}},{"v":97319,"d":"97,319"},{"v":97319,"d":"97,319"},{"v":91784,"d":"91,784"},{"v":-0.05687481375682035,"d":"-5.7%"},null,{"v":91784,"d":"91,784"},{"v":-0.05687481375682035,"d":"-5.7%"}]
["          行政事业性收费收入",{"v":18881.769999999997,"d":"18,882"},{"$f":"D22-B22","v":{"v":598.2300000000032,"d":"598"}},{"v":19480,"d":"19,480"},{"v":31480,"d":"31,480"},{"$f":"E22","v":{"v":31480,"d":"31,480"}},{"v":20444,"d":"20,444"},{"v":20444,"d":"20,444"},{"v":19480,"d":"19,480"},{"v":-0.04715319898258663,"d":"-4.7%"},null,{"v":19480,"d":"19,480"},{"v":-0.04715319898258663,"d":"-4.7%"}]
["          罚没收入",{"v":19683,"d":"19,683"},0,{"v":19683,"d":"19,683"},{"v":17319,"d":"17,319"},{"v":17319,"d":"17,319"},{"v":24132,"d":"24,132"},{"v":24132,"d":"24,132"},{"v":19683,"d":"19,683"},{"v":-0.1843610144206862,"d":"-18.4%"},null,{"v":19683,"d":"19,683"},{"v":-0.1843610144206862,"d":"-18.4%"}]
["          国有资本经营收入",0,203,203,203,203,{"v":2404,"d":"2,404"},{"v":2404,"d":"2,404"},203,{"v":-0.9155574043261231,"d":"-91.6%"},null,203,{"v":-0.9155574043261231,"d":"-91.6%"}]
["          国有资源(资产)有偿使用收入",{"v":27499.37,"d":"27,499"},{"v":47429.630000000005,"d":"47,430"},{"v":74929,"d":"74,929"},{"v":70791,"d":"70,791"},{"v":70791,"d":"70,791"},{"v":58054,"d":"58,054"},{"v":58054,"d":"58,054"},{"v":74929,"d":"74,929"},{"v":0.29067764495125226,"d":"29.1%"},null,{"v":74929,"d":"74,929"},{"v":0.29067764495125226,"d":"29.1%"}]
["          其他收入",{"v":99604.067267125,"d":"99,604"},{"v":-99442.067267125,"d":"-99,442"},162,162,162,{"v":3657,"d":"3,657"},{"v":3657,"d":"3,657"},162,{"v":-0.955701394585726,"d":"-95.6%"},null,162,{"v":-0.955701394585726,"d":"-95.6%"}]
[]
[]
["收入合计",{"$f":"B6+B20","v":{"v":592312.4342021,"d":"592,312"}},{"$f":"C6+C20","v":{"v":-118302.43420210002,"d":"-118,302"}},{"$f":"D6+D20","v":{"v":474010,"d":"474,010"}},{"$f":"E6+E20","v":{"v":425528,"d":"425,528"}},{"v":468398,"d":"468,398"},{"v":564107,"d":"564,107"},{"v":578046,"d":"578,046"},{"$f":"I6+I20","v":{"v":531773,"d":"531,773"}},{"v":-0.08005072260685131,"d":"-8.0%"},null,{"v":474010,"d":"474,010"},{"v":-0.1597161531411594,"d":"-16.0%"}]
{"$rows_empty":53}
[null,"支出合计"]

{"sheet":"2022年江门市本级一般公共预算支出调整表","index":1,"n_rows":30,"n_cols":24,"rows_kept":30,"merged":[[1,0,1,4]]}
[null,"附表1-2"]
["2022年江门市本级一般公共预算支出调整表"]
[{"$nulls":4},"金额单位：万元"]
["代码","项目","年初预算数","调整金额","调整后预算数",null,"2021年执行数","增减%","国库预计\n支出数","比国库预计\n增减",null,null,{"$f":"O4-M5","v":-1},{"v":723171,"d":"723,171"},{"$f":"N4-E5","v":-1}]
[null,"合计",{"$f":"SUM(C6:C29)","v":{"v":856328,"d":"856,328"}},{"$f":"E5-C5","v":{"v":-133156,"d":"-133,156"}},{"$f":"SUM(E6:E29)","v":{"v":723172,"d":"723,172"}},null,{"$f":"SUM(G6:G28)","v":{"v":780021,"d":"780,021"}},{"$f":"(K5/G5-1)*100","v":{"v":-7.288137114257176,"d":"-7.3"}},{"$f":"SUM(I6:I28)","v":{"v":719521,"d":"719,521"}},{"$f":"E5-I5","v":{"v":3651,"d":"3,651"}},{"$f":"SUM(K6:K28)","v":{"v":723172,"d":"723,172"}},{"$f":"I5/K5","v":{"v":0.9949514085169227,"d":"99.5%"}},{"$nulls":6},"合计",{"v":723171,"d":"723,171.00"}]
[201,"一般公共服务支出",{"v":116782,"d":"116,782"},{"$f":"E6-C6","v":{"v":-23567,"d":"-23,567"}},{"v":93215,"d":"93,215"},null,{"v":104771,"d":"104,771"},{"v":-10.804516516975117,"d":"-10.8"},{"v":91300,"d":"91,300"},{"v":1915,"d":"1,915"},{"$f":"I6+M6","v":{"v":93451,"d":"93,451"}},{"$f":"I6/K6","v":{"v":0.9769825898064226,"d":"97.7%"}},2151,{"$nulls":5},"一般公共服务支出",{"v":93215,"d":"93,215.00"},null,null,"一、一般公共服务",{"v":116782,"d":"116,782"}]
[202,"外交支出",null,0,null,null,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$nulls":6},"外交支出",{"$nulls":3},"二、外交支出","        -  "]
[203,"国防支出",{"v":2183,"d":"2,183"},-10,{"v":2173,"d":"2,173"},null,{"v":2316,"d":"2,316"},{"v":-8.20379965457686,"d":"-8.2"},{"v":2126,"d":"2,126"},47,{"v":2126,"d":"2,126"},{"v":1,"d":"100.0%"},{"$nulls":6},"国防支出",{"v":2185,"d":"2,185.00"},null,null,"三、国防支出",{"v":2183,"d":"2,183"}]
[204,"公共安全支出",{"v":92073,"d":"92,073"},{"v":-14751,"d":"-14,751"},{"v":77322,"d":"77,322"},null,{"v":87316,"d":"87,316"},{"v":-11.789362774291078,"d":"-11.8"},{"v":77022,"d":"77,022"},300,{"v":77022,"d":"77,022"},{"v":1,"d":"100.0%"},{"$nulls":6},"公共安全支出",{"v":77522,"d":"77,522.00"},null,null,"四、公共安全支出",{"v":92073,"d":"92,073"}]
[205,"教育支出",{"v":142864,"d":"142,864"},{"v":2883,"d":"2,883"},{"v":145747,"d":"145,747"},null,{"v":134789,"d":"134,789"},{"v":6.693424537610637,"d":"6.7"},{"v":143811,"d":"143,811"},{"v":1936,"d":"1,936"},{"v":143811,"d":"143,811"},{"v":1,"d":"100.0%"},{"$nulls":6},"教育支出",{"v":145747,"d":"145,747.00"},null,null,"五、教育支出",{"v":142864,"d":"142,864"}]
[206,"科学技术支出",{"v":43449,"d":"43,449"},{"v":-9268,"d":"-9,268"},{"v":34181,"d":"34,181"},null,{"v":38770,"d":"38,770"},{"v":-10.804745937580606,"d":"-10.8"},{"v":34581,"d":"34,581"},-400,{"v":34581,"d":"34,581"},{"v":1,"d":"100.0%"},{"$nulls":6},"科学技术支出",{"v":34181,"d":"34,181.00"},null,null,"六、科学技术支出",{"v":43449,"d":"43,449"}]
[207,"文化旅游体育与传媒支出",{"v":27675,"d":"27,675"},{"v":-9695,"d":"-9,695"},{"v":17980,"d":"17,980"},null,{"v":27575,"d":"27,575"},{"v":-34.79601087941977,"d":"-34.8"},{"v":17980,"d":"17,980"},0,{"v":17980,"d":"17,980"},{"v":1,"d":"100.0%"},{"$nulls":6},"文化旅游体育与传媒支出",{"v":17980,"d":"17,980.00"},null,null,"七、文化旅游体育与传媒支出",{"v":27675,"d":"27,675"}]
[208,"社会保障和就业支出",{"v":73074,"d":"73,074"},{"v":-4620,"d":"-4,620"},{"v":68454,"d":"68,454"},null,{"v":66274,"d":"66,274"},{"v":4.194706823188588,"d":"4.2"},{"v":68454,"d":"68,454"},0,{"v":69054,"d":"69,054"},{"v":0.991311147797376,"d":"99.1%"},600,{"$nulls":5},"社会保障和就业支出",{"v":68454,"d":"68,454.00"},null,null,"八、社会保障和就业支出",{"v":73074,"d":"73,074"}]
[210,"卫生健康支出",{"v":88648,"d":"88,648"},{"v":-31786,"d":"-31,786"},{"v":56862,"d":"56,862"},null,{"v":85683,"d":"85,683"},{"v":-33.286649627113896,"d":"-33.3"},{"v":56862,"d":"56,862"},0,{"v":57162,"d":"57,162"},{"v":0.994751758161016,"d":"99.5%"},300,{"$nulls":5},"卫生健康支出",{"v":56862,"d":"56,862.00"},null,null,"九、卫生健康支出",{"v":88648,"d":"88,648"}]
[211,"节能环保支出",{"v":12660,"d":"12,660"},{"v":-2859,"d":"-2,859"},{"v":9801,"d":"9,801"},null,{"v":12251,"d":"12,251"},{"v":-19.998367480205694,"d":"-20.0"},{"v":9801,"d":"9,801"},0,{"v":9801,"d":"9,801"},{"v":1,"d":"100.0%"},{"$nulls":6},"节能环保支出",{"v":9801,"d":"9,801.00"},null,null,"十、节能环保支出",{"v":12660,"d":"12,660"}]
[212,"城乡社区支出",{"v":29591,"d":"29,591"},{"v":-8672,"d":"-8,672"},{"v":20919,"d":"20,919"},null,{"v":31430,"d":"31,430"},{"v":-31.85173401209036,"d":"-31.9"},{"v":20919,"d":"20,919"},0,{"v":21419,"d":"21,419"},{"v":0.9766562397871049,"d":"97.7%"},500,{"$nulls":5},"城乡社区支出",{"v":20919,"d":"20,919.00"},null,null,"十一、城乡社区支出",{"v":29591,"d":"29,591"}]
[213,"农林水支出",{"v":31330,"d":"31,330"},{"v":-3777,"d":"-3,777"},{"v":27553,"d":"27,553"},null,{"v":27753,"d":"27,753"},{"v":-0.7206428133895382,"d":"-0.7"},{"v":27553,"d":"27,553"},0,{"v":27553,"d":"27,553"},{"v":1,"d":"100.0%"},{"$nulls":6},"农林水支出",{"v":27553,"d":"27,553.00"},null,null,"十二、农林水支出",{"v":31330,"d":"31,330"}]
[214,"交通运输支出",{"v":71778,"d":"71,778"},{"v":-11634,"d":"-11,634"},{"v":60144,"d":"60,144"},null,{"v":59726,"d":"59,726"},{"v":1.034725245286805,"d":"1.0"},{"v":60244,"d":"60,244"},-100,{"v":60344,"d":"60,344"},{"v":0.9983428344160149,"d":"99.8%"},100,{"$nulls":5},"交通运输支出",{"v":60144,"d":"60,144.00"},null,null,"十三、交通运输支出",{"v":71778,"d":"71,778"}]
[215,"资源勘探工业信息等支出",{"v":13865,"d":"13,865"},{"v":17508,"d":"17,508"},{"v":31373,"d":"31,373"},null,{"v":18179,"d":"18,179"},{"v":72.57824962869243,"d":"72.6"},{"v":31373,"d":"31,373"},0,{"v":31373,"d":"31,373"},{"v":1,"d":"100.0%"},{"$nulls":6},"资源勘探工业信息等支出",{"v":31373,"d":"31,373.00"},null,null,"十四、资源勘探工业信息等支出",{"v":13865,"d":"13,865"}]
[216,"商业服务业等支出",{"v":2313,"d":"2,313"},-489,{"v":1824,"d":"1,824"},null,{"v":1491,"d":"1,491"},{"v":22.33400402414487,"d":"22.3"},{"v":1824,"d":"1,824"},0,{"v":1824,"d":"1,824"},{"v":1,"d":"100.0%"},{"$nulls":6},"商业服务业等支出",{"v":1824,"d":"1,824.00"},null,null,"十五、商业服务业等支出",{"v":2313,"d":"2,313"}]
[217,"金融支出",{"v":1159,"d":"1,159"},0,{"v":1159,"d":"1,159"},null,{"v":5231,"d":"5,231"},{"v":-80.74937870388071,"d":"-80.7"},{"v":1007,"d":"1,007"},152,{"v":1007,"d":"1,007"},{"v":1,"d":"100.0%"},{"$nulls":6},"金融支出",948,null,null,"十六、金融支出",{"v":1159,"d":"1,159"}]
[219,"援助其他地区支出",null,0,{"$nulls":3},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$nulls":6},"援助其他地区支出",{"$nulls":3},"十七、援助其他地区支出","        -  "]
[220,"自然资源海洋气象等支出",{"v":10773,"d":"10,773"},{"v":-2128,"d":"-2,128"},{"v":8645,"d":"8,645"},null,{"v":10895,"d":"10,895"},{"v":-24.323083983478654,"d":"-24.3"},{"v":8245,"d":"8,245"},400,{"v":8245,"d":"8,245"},{"v":1,"d":"100.0%"},{"$nulls":6},"自然资源海洋气象等支出",{"v":8645,"d":"8,645.00"},null,null,"十八、自然资源海洋气象等支出",{"v":10773,"d":"10,773"}]
[221,"住房保障支出",{"v":30567,"d":"30,567"},{"v":-5702,"d":"-5,702"},{"v":24865,"d":"24,865"},null,{"v":24390,"d":"24,390"},{"v":1.9475194751947589,"d":"1.9"},{"v":24865,"d":"24,865"},0,{"v":24865,"d":"24,865"},{"v":1,"d":"100.0%"},{"$nulls":6},"住房保障支出",{"v":24865,"d":"24,865.00"},null,null,"十九、住房保障支出",{"v":30567,"d":"30,567"}]
[222,"粮油物资储备支出",{"v":5682,"d":"5,682"},-518,{"v":5164,"d":"5,164"},null,{"v":7728,"d":"7,728"},{"v":-33.17805383022774,"d":"-33.2"},{"v":5164,"d":"5,164"},0,{"v":5164,"d":"5,164"},{"v":1,"d":"100.0%"},{"$nulls":6},"粮油物资储备支出",{"v":5164,"d":"5,164.00"},null,null,"二十、粮油物资储备支出",{"v":5682,"d":"5,682"}]
[224,"灾害防治及应急管理支出",{"v":16278,"d":"16,278"},{"v":-5854,"d":"-5,854"},{"v":10424,"d":"10,424"},null,{"v":10291,"d":"10,291"},{"v":4.20756000388689,"d":"4.2"},{"v":10724,"d":"10,724"},-300,{"v":10724,"d":"10,724"},{"v":1,"d":"100.0%"},{"$nulls":6},"灾害防治及应急管理支出",{"v":10424,"d":"10,424.00"},null,null,"二十一、灾害防治及应急管理支出",{"v":16278,"d":"16,278"}]
[229,"其他支出（含预备费）",{"v":18643,"d":"18,643"},{"v":-18261,"d":"-18,261"},382,null,20,{"v":3315,"d":"3,315.0"},683,-301,683,{"v":1,"d":"100.0%"},{"$nulls":6},"其他支出（含预备费）",382,null,null,"二十二、预备费",{"v":9500,"d":"9,500"}]
[232,"债务付息支出",{"v":24640,"d":"24,640"},299,{"v":24939,"d":"24,939"},null,{"v":23142,"d":"23,142"},{"v":7.955232909860865,"d":"8.0"},{"$f":"24939+44","v":{"v":24983,"d":"24,983"}},-44,{"v":24983,"d":"24,983"},{"v":1,"d":"100.0%"},{"$nulls":6},"债务付息支出",{"v":24939,"d":"24,939.00"},null,null,"二十三、其他支出",{"v":9143,"d":"9,143"}]
[null,"债务发行费用支出",301,-255,46,{"$nulls":13},"债务发行费用支出",44,null,null,"二十四、债务付息支出",{"v":24640,"d":"24,640"}]
[{"$nulls":22},"二十五、债务发行费用支出",301]