{"text_format":"3","workbook":"xls","n_sheets":33,"sheets":["封面1","主表1-收支","主表2-收入","主表3-支出","主表3-1支出分功能科目明细表","主表3-2支出预算","主表4-财收支","主表5-财政拨款支出","主表5-1财政拨款支出分科目明细","主表5-2财政拨款支出预算","主表6-基本","主表7-三公表","主表8-基金收支","主表9-国有资本收支 ","封面2","附表1-1基人","附表1-2个人","附表1-3基商","附表1-4其他资本","附表2-1项目","附表2-2项目明细","附表3教育收费资金","附表4单位资金收支","附表5结余结转","附表6政府经济科目（全口径）","附表7基本(政府经济科目)","附表8政府经济科目-项目","附表9征收","附表10-1采购","附表10-2采购","附表11政府购买服务预算表","附表12人基","附表13资产配置"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面1","index":0,"n_rows":17,"n_cols":12,"rows_kept":17,"merged":[[0,0,0,1],[2,0,2,13],[3,0,3,12]],"flags":["formulas_cached_only"]}
["附件2"]
[]
["2024年部门预算表"]
["（输出报表）"]
[]
[{"$nulls":4},"部门名称：",null,""]
[]
[]
[]
[{"$nulls":4},"编制日期："]
[]
[]
[{"$nulls":4},"编制单位：",null,""]
[]
[]
[]
["单位负责人签章：",{"$nulls":4},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"主表1-收支","index":1,"n_rows":430,"n_cols":6,"rows_kept":430,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["收支预算总表"]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目（项级）","预算数"]
["一、财政拨款收入",{"v":3414.149,"d":"3414.15"},"人员类",{"v":1268.8031,"d":"1268.80"},"一般公共服务支出",{"v":1353.0405,"d":"1353.04"}]
["    （一）一般公共预算收入",{"v":3414.149,"d":"3414.15"},"　工资福利支出",{"v":1243.6015,"d":"1243.60"},"　政府办公厅（室）及相关机构事务",{"v":1353.0405,"d":"1353.04"}]
["    （二）政府性基金预算收入",null,"　　基本工资",{"v":169.578,"d":"169.58"},"　　行政运行",{"v":920.1623,"d":"920.16"}]
["    （三）国有资本经营预算收入",null,"　　行政单位统一津补贴",{"v":49.512,"d":"49.51"},"　　事业运行",{"v":193.8782,"d":"193.88"}]
["二、教育收费资金收入",null,"　　其他津补贴",{"v":12.046,"d":"12.05"},"　　其他政府办公厅（室）及相关机构事务支出",{"v":239,"d":"239.00"}]
["三、事业收入",null,"　　年终一次性奖",{"v":5.5308,"d":"5.53"},"文化旅游体育与传媒支出",{"v":2,"d":"2.00"}]
["四、事业单位经营收入",null,"　　公务员（含参公）基础绩效奖",{"v":296.1696,"d":"296.17"},"　文化和旅游",{"v":2,"d":"2.00"}]
["五、附属单位上缴收入",null,"　　公务员（含参公）年度考核奖",{"v":112,"d":"112.00"},"　　其他文化和旅游支出",{"v":2,"d":"2.00"}]
["六、上级补助收入",null,"　　伙食补助费",{"v":47.6,"d":"47.60"},"社会保障和就业支出",{"v":179.2016,"d":"179.20"}]
["七、其他收入",null,"　　事业单位基础性绩效工资",{"v":68.8599,"d":"68.86"},"　行政事业单位养老支出",{"v":179.2016,"d":"179.20"}]
[null,null,"　　事业单位超额绩效工资",{"v":25.8052,"d":"25.81"},"　　行政单位离退休",{"v":25.2016,"d":"25.20"}]
[null,null,"　　机关事业单位基本养老保险缴费",{"v":105,"d":"105.00"},"　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"}]
[null,null,"　　职业年金缴费",{"v":49,"d":"49.00"},"　　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"}]
[null,null,"　　职工基本医疗保险缴费",{"v":22.8,"d":"22.80"},"农林水支出",{"v":51.9069,"d":"51.91"}]
[null,null,"　　公务员医疗补助缴费",{"v":15.5,"d":"15.50"},"　农业农村",{"v":6.9069,"d":"6.91"}]
[null,null,"　　其他社会保障缴费",{"v":5,"d":"5.00"},"　　事业运行",{"v":6.9069,"d":"6.91"}]
[null,null,"　　住房公积金",{"v":110,"d":"110.00"},"　农村综合改革",{"v":45,"d":"45.00"}]
[null,null,"　　临时工工资",{"v":115,"d":"115.00"},"　　对村级公益事业建设的补助",{"v":9,"d":"9.00"}]
[null,null,"　　聘用人员工资",{"v":29,"d":"29.00"},"　　对村民委员会和村党支部的补助",{"v":36,"d":"36.00"}]
[null,null,"　　其他工资福利支出",{"v":5.2,"d":"5.20"},"资源勘探工业信息等支出",{"v":1718,"d":"1718.00"}]
[null,null,"　对个人和家庭的补助",{"v":25.2016,"d":"25.20"},"　支持中小企业发展和管理支出",{"v":1718,"d":"1718.00"}]
[null,null,"　　退休费",{"v":2.3016,"d":"2.30"},"　　其他支持中小企业发展和管理支出",{"v":1718,"d":"1718.00"}]
[null,null,"　　生活补助",{"v":7.2,"d":"7.20"},"住房保障支出",{"v":110,"d":"110.00"}]
[null,null,"　　奖励金",{"v":0.7,"d":"0.70"},"　住房改革支出",{"v":110,"d":"110.00"}]
[null,null,"　　其他对个人和家庭的补助",{"v":15,"d":"15.00"},"　　住房公积金",{"v":110,"d":"110.00"}]
[null,null,"公用经费",{"v":141.3459,"d":"141.35"}," "," "]
[null,null,"　商品和服务支出",{"v":135.2659,"d":"135.27"}," "," "]
[null,null,"　　办公费",{"v":10,"d":"10.00"}," "," "]
[null,null,"　　印刷费",{"v":1,"d":"1.00"}," "," "]
[null,null,"　　咨询费",{"v":4,"d":"4.00"}," "," "]
[null,null,"　　水费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　电费",{"v":21,"d":"21.00"}," "," "]
[null,null,"　　邮电费",{"v":2.5,"d":"2.50"}," "," "]
[null,null,"　　差旅费",{"v":5,"d":"5.00"}," "," "]
[null,null,"　　维修（护）费",{"v":10,"d":"10.00"}," "," "]
[null,null,"　　培训费",{"v":2,"d":"2.00"}," "," "]
[null,null,"　　公务接待费",{"v":25,"d":"25.00"}," "," "]
[null,null,"　　工会经费",{"v":3.8067,"d":"3.81"}," "," "]
[null,null,"　　公务用车运行维护费",{"v":6,"d":"6.00"}," "," "]
[null,null,"　　其他交通费用",{"v":34.4592,"d":"34.46"}," "," "]
[null,null,"　　其他商品和服务支出",{"v":10,"d":"10.00"}," "," "]
[null,null,"　资本性支出",6.08," "," "]
[null,null,"　　办公设备购置",6.08," "," "]
[null,null,"特定目标类",{"v":2004,"d":"2004.00"}," "," "]
[null,null,"　工资福利支出",{"v":42,"d":"42.00"}," "," "]
[null,null,"　　其他工资福利支出",{"v":42,"d":"42.00"}," "," "]
[null,null,"　商品和服务支出",{"v":244,"d":"244.00"}," "," "]
[null,null,"　　办公费",{"v":2,"d":"2.00"}," "," "]
[null,null,"　　物业管理费",{"v":100,"d":"100.00"}," "," "]
[null,null,"　　劳务费",{"v":20,"d":"20.00"}," "," "]
[null,null,"　　其他商品和服务支出",{"v":122,"d":"122.00"}," "," "]
[null,null,"　对企业补助",{"v":1718,"d":"1718.00"}," "," "]
[null,null,"　　费用补贴",{"v":1718,"d":"1718.00"}," "," "]
[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," "," "," "," "]
[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," "," "," "," "]
[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," "," "," "," "]
[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," "," "," "," "]
[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,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,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,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," "," "," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
{"$rows_empty":8}
["本年收入合计",{"v":3414.149,"d":"3,414.15"},"本年支出合计",{"v":3414.149,"d":"3414.15"},"本年支出合计",{"v":3414.149,"d":"3414.15"}]
["八、使用非财政拨款结余"]
["九、上年结转（结余）",null,"三、结转下年",null,"结转下年"]
["    国库集中支付结转（结余）"]
["    其他资金结转（结余）"]
[]
["收入总计",{"v":3414.149,"d":"3414.15"},"支出总计",{"v":3414.149,"d":"3414.15"},"支出总计",{"v":3414.149,"d":"3414.15"}]

{"sheet":"主表2-收入","index":2,"n_rows":21,"n_cols":19,"rows_kept":21,"merged":[[1,0,1,18],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,4,3],[3,1,4,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,3,15],[3,16,5,16],[3,16,5,16],[3,16,5,16],[3,17,3,18],[4,6,4,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算02表"]
["收入预算总表"]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":17},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转（结余）"]
[{"$nulls":6},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入",null,"国库集中支付结转(结余)","其他资金结转(结余)"]
[null,"类","款","项",null,null,"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入"]
["**",null,"**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","","",{"v":3414.149,"d":"3,414.15"},{"v":3414.149,"d":"3,414.15"},{"v":3414.149,"d":"3,414.15"}]
["932001",{"$nulls":3},"新余市渝水区鹄山镇人民政府",{"v":3414.149,"d":"3,414.15"},{"v":3414.149,"d":"3,414.15"},{"v":3414.149,"d":"3,414.15"}]
["　932001","201","03","01","　行政运行",{"v":920.1623,"d":"920.16"},{"v":920.1623,"d":"920.16"},{"v":920.1623,"d":"920.16"}]
["　932001","201","03","50","　事业运行",{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"}]
["　932001","201","03","99","　其他政府办公厅（室）及相关机构事务支出",{"v":239,"d":"239.00"},{"v":239,"d":"239.00"},{"v":239,"d":"239.00"}]
["　932001","207","01","99","　其他文化和旅游支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　932001","208","05","01","　行政单位离退休",{"v":25.2016,"d":"25.20"},{"v":25.2016,"d":"25.20"},{"v":25.2016,"d":"25.20"}]
["　932001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　932001","208","05","06","　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["　932001","213","01","04","　事业运行",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
["　932001","213","07","01","　对村级公益事业建设的补助",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"}]
["　932001","213","07","05","　对村民委员会和村党支部的补助",{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
["　932001","215","08","99","　其他支持中小企业发展和管理支出",{"v":1718,"d":"1,718.00"},{"v":1718,"d":"1,718.00"},{"v":1718,"d":"1,718.00"}]
["　932001","221","02","01","　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"主表3-支出","index":3,"n_rows":21,"n_cols":21,"rows_kept":21,"merged":[[0,0,1,19],[0,0,1,19],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,11],[3,12,3,20]],"flags":["formulas_cached_only"]}
["支出预算总表",{"$nulls":19},"预算03表"]
[]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":19},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","基本支出",{"$nulls":5},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","其他相关支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
["","","","","合计",{"v":3414.149,"d":"3,414.15"},{"v":1410.149,"d":"1,410.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},{"v":25.2016,"d":"25.20"},6.08,null,{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},null,{"v":1718,"d":"1,718.00"}]
["932",{"$nulls":3},"渝水区鹄山镇",{"v":3414.149,"d":"3,414.15"},{"v":1410.149,"d":"1,410.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},{"v":25.2016,"d":"25.20"},6.08,null,{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},null,{"v":1718,"d":"1,718.00"}]
["　932001",{"$nulls":3},"　新余市渝水区鹄山镇人民政府",{"v":3414.149,"d":"3,414.15"},{"v":1410.149,"d":"1,410.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},{"v":25.2016,"d":"25.20"},6.08,null,{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},null,{"v":1718,"d":"1,718.00"}]
["　　932001","201","03","01","　　行政运行",{"v":920.1623,"d":"920.16"},{"v":920.1623,"d":"920.16"},{"v":778.8164,"d":"778.82"},{"v":135.2659,"d":"135.27"},null,6.08]
["　　932001","201","03","50","　　事业运行",{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"}]
["　　932001","201","03","99","　　其他政府办公厅（室）及相关机构事务支出",{"v":239,"d":"239.00"},{"$nulls":6},{"v":239,"d":"239.00"},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
["　　932001","207","01","99","　　其他文化和旅游支出",{"v":2,"d":"2.00"},{"$nulls":6},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　932001","208","05","01","　　行政单位离退休",{"v":25.2016,"d":"25.20"},{"v":25.2016,"d":"25.20"},null,null,{"v":25.2016,"d":"25.20"}]
["　　932001","208","05","05","　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　932001","208","05","06","　　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["　　932001","213","01","04","　　事业运行",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
["　　932001","213","07","01","　　对村级公益事业建设的补助",{"v":9,"d":"9.00"},{"$nulls":6},{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　　932001","213","07","05","　　对村民委员会和村党支部的补助",{"v":36,"d":"36.00"},{"$nulls":6},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
["　　932001","215","08","99","　　其他支持中小企业发展和管理支出",{"v":1718,"d":"1,718.00"},{"$nulls":6},{"v":1718,"d":"1,718.00"},{"$nulls":3},{"v":1718,"d":"1,718.00"}]
["　　932001","221","02","01","　　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"主表3-1支出分功能科目明细表","index":4,"n_rows":32,"n_cols":20,"rows_kept":32,"merged":[[0,0,1,18],[0,0,1,18],[3,0,3,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
["支出预算分科目明细表"]
[]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":18},"单位：万元"]
["科目",null,null,"功能科目名称","合计","基本支出",{"$nulls":5},"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","其他相关支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
["","","","合计",{"v":3414.149,"d":"3,414.15"},{"v":1410.149,"d":"1,410.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},{"v":25.2016,"d":"25.20"},6.08,null,{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},null,{"v":1718,"d":"1,718.00"}]
["201",null,null,"一般公共服务支出",{"v":1353.0405,"d":"1,353.04"},{"v":1114.0405,"d":"1,114.04"},{"v":972.6946,"d":"972.69"},{"v":135.2659,"d":"135.27"},null,6.08,null,{"v":239,"d":"239.00"},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
[null,"　03",null,"　政府办公厅（室）及相关机构事务",{"v":1353.0405,"d":"1,353.04"},{"v":1114.0405,"d":"1,114.04"},{"v":972.6946,"d":"972.69"},{"v":135.2659,"d":"135.27"},null,6.08,null,{"v":239,"d":"239.00"},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
["　　201","　　03","01","　　行政运行",{"v":920.1623,"d":"920.16"},{"v":920.1623,"d":"920.16"},{"v":778.8164,"d":"778.82"},{"v":135.2659,"d":"135.27"},null,6.08]
["　　201","　　03","50","　　事业运行",{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"}]
["　　201","　　03","99","　　其他政府办公厅（室）及相关机构事务支出",{"v":239,"d":"239.00"},{"$nulls":6},{"v":239,"d":"239.00"},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
["207",null,null,"文化旅游体育与传媒支出",{"v":2,"d":"2.00"},{"$nulls":6},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[null,"　01",null,"　文化和旅游",{"v":2,"d":"2.00"},{"$nulls":6},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　207","　　01","99","　　其他文化和旅游支出",{"v":2,"d":"2.00"},{"$nulls":6},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["208",null,null,"社会保障和就业支出",{"v":179.2016,"d":"179.20"},{"v":179.2016,"d":"179.20"},{"v":154,"d":"154.00"},null,{"v":25.2016,"d":"25.20"}]
[null,"　05",null,"　行政事业单位养老支出",{"v":179.2016,"d":"179.20"},{"v":179.2016,"d":"179.20"},{"v":154,"d":"154.00"},null,{"v":25.2016,"d":"25.20"}]
["　　208","　　05","01","　　行政单位离退休",{"v":25.2016,"d":"25.20"},{"v":25.2016,"d":"25.20"},null,null,{"v":25.2016,"d":"25.20"}]
["　　208","　　05","05","　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　208","　　05","06","　　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["213",null,null,"农林水支出",{"v":51.9069,"d":"51.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"$nulls":4},{"v":45,"d":"45.00"},{"v":36,"d":"36.00"},{"v":9,"d":"9.00"}]
[null,"　01",null,"　农业农村",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
["　　213","　　01","04","　　事业运行",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
[null,"　07",null,"　农村综合改革",{"v":45,"d":"45.00"},{"$nulls":6},{"v":45,"d":"45.00"},{"v":36,"d":"36.00"},{"v":9,"d":"9.00"}]
["　　213","　　07","01","　　对村级公益事业建设的补助",{"v":9,"d":"9.00"},{"$nulls":6},{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　　213","　　07","05","　　对村民委员会和村党支部的补助",{"v":36,"d":"36.00"},{"$nulls":6},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
["215",null,null,"资源勘探工业信息等支出",{"v":1718,"d":"1,718.00"},{"$nulls":6},{"v":1718,"d":"1,718.00"},{"$nulls":3},{"v":1718,"d":"1,718.00"}]
[null,"　08",null,"　支持中小企业发展和管理支出",{"v":1718,"d":"1,718.00"},{"$nulls":6},{"v":1718,"d":"1,718.00"},{"$nulls":3},{"v":1718,"d":"1,718.00"}]
["　　215","　　08","99","　　其他支持中小企业发展和管理支出",{"v":1718,"d":"1,718.00"},{"$nulls":6},{"v":1718,"d":"1,718.00"},{"$nulls":3},{"v":1718,"d":"1,718.00"}]
["221",null,null,"住房保障支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
[null,"　02",null,"　住房改革支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　　221","　　02","01","　　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"主表3-2支出预算","index":5,"n_rows":60,"n_cols":2,"rows_kept":60,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"预算03表-1"]
["支出预算表"]
[]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所","单位：万元"]
["支出经济分类","预算数"]
["**",1]
["合计",{"v":3414.149,"d":"3,414.15"}]
["人员类",{"v":1268.8031,"d":"1,268.80"}]
["　工资福利支出",{"v":1243.6015,"d":"1,243.60"}]
["　　基本工资",{"v":169.578,"d":"169.58"}]
["　　行政单位统一津补贴",{"v":49.512,"d":"49.51"}]
["　　其他津补贴",{"v":12.046,"d":"12.05"}]
["　　年终一次性奖",{"v":5.5308,"d":"5.53"}]
["　　公务员（含参公）基础绩效奖",{"v":296.1696,"d":"296.17"}]
["　　公务员（含参公）年度考核奖",{"v":112,"d":"112.00"}]
["　　伙食补助费",{"v":47.6,"d":"47.60"}]
["　　事业单位基础性绩效工资",{"v":68.8599,"d":"68.86"}]
["　　事业单位超额绩效工资",{"v":25.8052,"d":"25.81"}]
["　　机关事业单位基本养老保险缴费",{"v":105,"d":"105.00"}]
["　　职业年金缴费",{"v":49,"d":"49.00"}]
["　　职工基本医疗保险缴费",{"v":22.8,"d":"22.80"}]
["　　公务员医疗补助缴费",{"v":15.5,"d":"15.50"}]
["　　其他社会保障缴费",{"v":5,"d":"5.00"}]
["　　住房公积金",{"v":110,"d":"110.00"}]
["　　临时工工资",{"v":115,"d":"115.00"}]
["　　聘用人员工资",{"v":29,"d":"29.00"}]
["　　其他工资福利支出",{"v":5.2,"d":"5.20"}]
["　对个人和家庭的补助",{"v":25.2016,"d":"25.20"}]
["　　退休费",{"v":2.3016,"d":"2.30"}]
["　　生活补助",{"v":7.2,"d":"7.20"}]
["　　奖励金",{"v":0.7,"d":"0.70"}]
["　　其他对个人和家庭的补助",{"v":15,"d":"15.00"}]
["公用经费",{"v":141.3459,"d":"141.35"}]
["　商品和服务支出",{"v":135.2659,"d":"135.27"}]
["　　办公费",{"v":10,"d":"10.00"}]
["　　印刷费",{"v":1,"d":"1.00"}]
["　　咨询费",{"v":4,"d":"4.00"}]
["　　水费",{"v":0.5,"d":"0.50"}]
["　　电费",{"v":21,"d":"21.00"}]
["　　邮电费",{"v":2.5,"d":"2.50"}]
["　　差旅费",{"v":5,"d":"5.00"}]
["　　维修（护）费",{"v":10,"d":"10.00"}]
["　　培训费",{"v":2,"d":"2.00"}]
["　　公务接待费",{"v":25,"d":"25.00"}]
["　　工会经费",{"v":3.8067,"d":"3.81"}]
["　　公务用车运行维护费",{"v":6,"d":"6.00"}]
["　　其他交通费用",{"v":34.4592,"d":"34.46"}]
["　　其他商品和服务支出",{"v":10,"d":"10.00"}]
["　资本性支出",6.08]
["　　办公设备购置",6.08]
["特定目标类",{"v":2004,"d":"2,004.00"}]
["　工资福利支出",{"v":42,"d":"42.00"}]
["　　其他工资福利支出",{"v":42,"d":"42.00"}]
["　商品和服务支出",{"v":244,"d":"244.00"}]
["　　办公费",{"v":2,"d":"2.00"}]
["　　物业管理费",{"v":100,"d":"100.00"}]
["　　劳务费",{"v":20,"d":"20.00"}]
["　　其他商品和服务支出",{"v":122,"d":"122.00"}]
["　对企业补助",{"v":1718,"d":"1,718.00"}]
["　　费用补贴",{"v":1718,"d":"1,718.00"}]

{"sheet":"主表4-财收支","index":6,"n_rows":424,"n_cols":6,"rows_kept":424,"merged":[[1,0,1,5],[424,0,424,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["财政拨款收支预算总表"]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目（项级）","预算数"]
["一、财政拨款收入",{"v":3414.149,"d":"3,414.15"},"人员类",{"v":1268.8031,"d":"1268.80"},"一般公共服务支出",{"v":1353.0405,"d":"1353.04"}]
["    （一）一般公共预算收入",{"v":3414.149,"d":"3,414.15"},"　工资福利支出",{"v":1243.6015,"d":"1243.60"},"　政府办公厅（室）及相关机构事务",{"v":1353.0405,"d":"1353.04"}]
["    （二）政府性基金预算收入",null,"　　基本工资",{"v":169.578,"d":"169.58"},"　　行政运行",{"v":920.1623,"d":"920.16"}]
["    （三）国有资本经营预算收入",null,"　　行政单位统一津补贴",{"v":49.512,"d":"49.51"},"　　事业运行",{"v":193.8782,"d":"193.88"}]
[null,null,"　　其他津补贴",{"v":12.046,"d":"12.05"},"　　其他政府办公厅（室）及相关机构事务支出",{"v":239,"d":"239.00"}]
[null,null,"　　年终一次性奖",{"v":5.5308,"d":"5.53"},"文化旅游体育与传媒支出",{"v":2,"d":"2.00"}]
[null,null,"　　公务员（含参公）基础绩效奖",{"v":296.1696,"d":"296.17"},"　文化和旅游",{"v":2,"d":"2.00"}]
[null,null,"　　公务员（含参公）年度考核奖",{"v":112,"d":"112.00"},"　　其他文化和旅游支出",{"v":2,"d":"2.00"}]
[null,null,"　　伙食补助费",{"v":47.6,"d":"47.60"},"社会保障和就业支出",{"v":179.2016,"d":"179.20"}]
[null,null,"　　事业单位基础性绩效工资",{"v":68.8599,"d":"68.86"},"　行政事业单位养老支出",{"v":179.2016,"d":"179.20"}]
[null,null,"　　事业单位超额绩效工资",{"v":25.8052,"d":"25.81"},"　　行政单位离退休",{"v":25.2016,"d":"25.20"}]
[null,null,"　　机关事业单位基本养老保险缴费",{"v":105,"d":"105.00"},"　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"}]
[null,null,"　　职业年金缴费",{"v":49,"d":"49.00"},"　　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"}]
[null,null,"　　职工基本医疗保险缴费",{"v":22.8,"d":"22.80"},"农林水支出",{"v":51.9069,"d":"51.91"}]
[null,null,"　　公务员医疗补助缴费",{"v":15.5,"d":"15.50"},"　农业农村",{"v":6.9069,"d":"6.91"}]
[null,null,"　　其他社会保障缴费",{"v":5,"d":"5.00"},"　　事业运行",{"v":6.9069,"d":"6.91"}]
[null,null,"　　住房公积金",{"v":110,"d":"110.00"},"　农村综合改革",{"v":45,"d":"45.00"}]
[null,null,"　　临时工工资",{"v":115,"d":"115.00"},"　　对村级公益事业建设的补助",{"v":9,"d":"9.00"}]
[null,null,"　　聘用人员工资",{"v":29,"d":"29.00"},"　　对村民委员会和村党支部的补助",{"v":36,"d":"36.00"}]
[null,null,"　　其他工资福利支出",{"v":5.2,"d":"5.20"},"资源勘探工业信息等支出",{"v":1718,"d":"1718.00"}]
[null,null,"　对个人和家庭的补助",{"v":25.2016,"d":"25.20"},"　支持中小企业发展和管理支出",{"v":1718,"d":"1718.00"}]
[null,null,"　　退休费",{"v":2.3016,"d":"2.30"},"　　其他支持中小企业发展和管理支出",{"v":1718,"d":"1718.00"}]
[null,null,"　　生活补助",{"v":7.2,"d":"7.20"},"住房保障支出",{"v":110,"d":"110.00"}]
[null,null,"　　奖励金",{"v":0.7,"d":"0.70"},"　住房改革支出",{"v":110,"d":"110.00"}]
[null,null,"　　其他对个人和家庭的补助",{"v":15,"d":"15.00"},"　　住房公积金",{"v":110,"d":"110.00"}]
[null,null,"公用经费",{"v":141.3459,"d":"141.35"}," "," "]
[null,null,"　商品和服务支出",{"v":135.2659,"d":"135.27"}," "," "]
[null,null,"　　办公费",{"v":10,"d":"10.00"}," "," "]
[null,null,"　　印刷费",{"v":1,"d":"1.00"}," "," "]
[null,null,"　　咨询费",{"v":4,"d":"4.00"}," "," "]
[null,null,"　　水费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　电费",{"v":21,"d":"21.00"}," "," "]
[null,null,"　　邮电费",{"v":2.5,"d":"2.50"}," "," "]
[null,null,"　　差旅费",{"v":5,"d":"5.00"}," "," "]
[null,null,"　　维修（护）费",{"v":10,"d":"10.00"}," "," "]
[null,null,"　　培训费",{"v":2,"d":"2.00"}," "," "]
[null,null,"　　公务接待费",{"v":25,"d":"25.00"}," "," "]
[null,null,"　　工会经费",{"v":3.8067,"d":"3.81"}," "," "]
[null,null,"　　公务用车运行维护费",{"v":6,"d":"6.00"}," "," "]
[null,null,"　　其他交通费用",{"v":34.4592,"d":"34.46"}," "," "]
[null,null,"　　其他商品和服务支出",{"v":10,"d":"10.00"}," "," "]
[null,null,"　资本性支出",6.08," "," "]
[null,null,"　　办公设备购置",6.08," "," "]
[null,null,"特定目标类",{"v":2004,"d":"2004.00"}," "," "]
[null,null,"　工资福利支出",{"v":42,"d":"42.00"}," "," "]
[null,null,"　　其他工资福利支出",{"v":42,"d":"42.00"}," "," "]
[null,null,"　商品和服务支出",{"v":244,"d":"244.00"}," "," "]
[null,null,"　　办公费",{"v":2,"d":"2.00"}," "," "]
[null,null,"　　物业管理费",{"v":100,"d":"100.00"}," "," "]
[null,null,"　　劳务费",{"v":20,"d":"20.00"}," "," "]
[null,null,"　　其他商品和服务支出",{"v":122,"d":"122.00"}," "," "]
[null,null,"　对企业补助",{"v":1718,"d":"1718.00"}," "," "]
[null,null,"　　费用补贴",{"v":1718,"d":"1718.00"}," "," "]
[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," "," "," "," "]
[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," "," "," "," "]
[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," "," "," "," "]
[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," "," "," "," "]
[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,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,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,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,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,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,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[]
["收入总计",{"v":3414.149,"d":"3414.15"},"支出总计",{"v":3414.149,"d":"3414.15"},"支出总计",{"v":3414.149,"d":"3414.15"}]

{"sheet":"主表5-财政拨款支出","index":7,"n_rows":20,"n_cols":20,"rows_kept":20,"merged":[[1,0,1,19],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算05"]
["财政拨款支出预算表"]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","","合计",{"v":3414.149,"d":"3,414.15"},{"v":1410.149,"d":"1,410.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},{"v":25.2016,"d":"25.20"},6.08,{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},null,{"v":1718,"d":"1,718.00"}]
["932001",{"$nulls":3},"新余市渝水区鹄山镇人民政府",{"v":3414.149,"d":"3,414.15"},{"v":1410.149,"d":"1,410.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},{"v":25.2016,"d":"25.20"},6.08,{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},null,{"v":1718,"d":"1,718.00"}]
["　932001","201","03","01","　行政运行",{"v":920.1623,"d":"920.16"},{"v":920.1623,"d":"920.16"},{"v":778.8164,"d":"778.82"},{"v":135.2659,"d":"135.27"},null,6.08]
["　932001","201","03","50","　事业运行",{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"}]
["　932001","201","03","99","　其他政府办公厅（室）及相关机构事务支出",{"v":239,"d":"239.00"},{"$nulls":5},{"v":239,"d":"239.00"},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
["　932001","207","01","99","　其他文化和旅游支出",{"v":2,"d":"2.00"},{"$nulls":5},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　932001","208","05","01","　行政单位离退休",{"v":25.2016,"d":"25.20"},{"v":25.2016,"d":"25.20"},null,null,{"v":25.2016,"d":"25.20"}]
["　932001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　932001","208","05","06","　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["　932001","213","01","04","　事业运行",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
["　932001","213","07","01","　对村级公益事业建设的补助",{"v":9,"d":"9.00"},{"$nulls":5},{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　932001","213","07","05","　对村民委员会和村党支部的补助",{"v":36,"d":"36.00"},{"$nulls":5},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
["　932001","215","08","99","　其他支持中小企业发展和管理支出",{"v":1718,"d":"1,718.00"},{"$nulls":5},{"v":1718,"d":"1,718.00"},{"$nulls":3},{"v":1718,"d":"1,718.00"}]
["　932001","221","02","01","　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"主表5-1财政拨款支出分科目明细","index":8,"n_rows":32,"n_cols":19,"rows_kept":32,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算05"]
["支出预算分科目明细表"]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","合计",{"v":3414.149,"d":"3,414.15"},{"v":1410.149,"d":"1,410.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},{"v":25.2016,"d":"25.20"},6.08,{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},null,{"v":1718,"d":"1,718.00"}]
["201",null,null,"一般公共服务支出",{"v":1353.0405,"d":"1,353.04"},{"v":1114.0405,"d":"1,114.04"},{"v":972.6946,"d":"972.69"},{"v":135.2659,"d":"135.27"},null,6.08,{"v":239,"d":"239.00"},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
[null,"　03",null,"　政府办公厅（室）及相关机构事务",{"v":1353.0405,"d":"1,353.04"},{"v":1114.0405,"d":"1,114.04"},{"v":972.6946,"d":"972.69"},{"v":135.2659,"d":"135.27"},null,6.08,{"v":239,"d":"239.00"},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
["　　201","　　03","01","　　行政运行",{"v":920.1623,"d":"920.16"},{"v":920.1623,"d":"920.16"},{"v":778.8164,"d":"778.82"},{"v":135.2659,"d":"135.27"},null,6.08]
["　　201","　　03","50","　　事业运行",{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"}]
["　　201","　　03","99","　　其他政府办公厅（室）及相关机构事务支出",{"v":239,"d":"239.00"},{"$nulls":5},{"v":239,"d":"239.00"},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
["207",null,null,"文化旅游体育与传媒支出",{"v":2,"d":"2.00"},{"$nulls":5},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[null,"　01",null,"　文化和旅游",{"v":2,"d":"2.00"},{"$nulls":5},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　207","　　01","99","　　其他文化和旅游支出",{"v":2,"d":"2.00"},{"$nulls":5},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["208",null,null,"社会保障和就业支出",{"v":179.2016,"d":"179.20"},{"v":179.2016,"d":"179.20"},{"v":154,"d":"154.00"},null,{"v":25.2016,"d":"25.20"}]
[null,"　05",null,"　行政事业单位养老支出",{"v":179.2016,"d":"179.20"},{"v":179.2016,"d":"179.20"},{"v":154,"d":"154.00"},null,{"v":25.2016,"d":"25.20"}]
["　　208","　　05","01","　　行政单位离退休",{"v":25.2016,"d":"25.20"},{"v":25.2016,"d":"25.20"},null,null,{"v":25.2016,"d":"25.20"}]
["　　208","　　05","05","　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　208","　　05","06","　　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["213",null,null,"农林水支出",{"v":51.9069,"d":"51.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"$nulls":3},{"v":45,"d":"45.00"},{"v":36,"d":"36.00"},{"v":9,"d":"9.00"}]
[null,"　01",null,"　农业农村",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
["　　213","　　01","04","　　事业运行",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
[null,"　07",null,"　农村综合改革",{"v":45,"d":"45.00"},{"$nulls":5},{"v":45,"d":"45.00"},{"v":36,"d":"36.00"},{"v":9,"d":"9.00"}]
["　　213","　　07","01","　　对村级公益事业建设的补助",{"v":9,"d":"9.00"},{"$nulls":5},{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　　213","　　07","05","　　对村民委员会和村党支部的补助",{"v":36,"d":"36.00"},{"$nulls":5},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
["215",null,null,"资源勘探工业信息等支出",{"v":1718,"d":"1,718.00"},{"$nulls":5},{"v":1718,"d":"1,718.00"},{"$nulls":3},{"v":1718,"d":"1,718.00"}]
[null,"　08",null,"　支持中小企业发展和管理支出",{"v":1718,"d":"1,718.00"},{"$nulls":5},{"v":1718,"d":"1,718.00"},{"$nulls":3},{"v":1718,"d":"1,718.00"}]
["　　215","　　08","99","　　其他支持中小企业发展和管理支出",{"v":1718,"d":"1,718.00"},{"$nulls":5},{"v":1718,"d":"1,718.00"},{"$nulls":3},{"v":1718,"d":"1,718.00"}]
["221",null,null,"住房保障支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
[null,"　02",null,"　住房改革支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　　221","　　02","01","　　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"主表5-2财政拨款支出预算","index":9,"n_rows":60,"n_cols":2,"rows_kept":60,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"主表：5-2"]
["财政拨款支出预算表"]
[]
["填报单位:[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所","单位：万元"]
["支出经济分类","预算数"]
["**",1]
["合计",{"v":3414.149,"d":"3,414.15"}]
["人员类",{"v":1268.8031,"d":"1,268.80"}]
["　工资福利支出",{"v":1243.6015,"d":"1,243.60"}]
["　　基本工资",{"v":169.578,"d":"169.58"}]
["　　行政单位统一津补贴",{"v":49.512,"d":"49.51"}]
["　　其他津补贴",{"v":12.046,"d":"12.05"}]
["　　年终一次性奖",{"v":5.5308,"d":"5.53"}]
["　　公务员（含参公）基础绩效奖",{"v":296.1696,"d":"296.17"}]
["　　公务员（含参公）年度考核奖",{"v":112,"d":"112.00"}]
["　　伙食补助费",{"v":47.6,"d":"47.60"}]
["　　事业单位基础性绩效工资",{"v":68.8599,"d":"68.86"}]
["　　事业单位超额绩效工资",{"v":25.8052,"d":"25.81"}]
["　　机关事业单位基本养老保险缴费",{"v":105,"d":"105.00"}]
["　　职业年金缴费",{"v":49,"d":"49.00"}]
["　　职工基本医疗保险缴费",{"v":22.8,"d":"22.80"}]
["　　公务员医疗补助缴费",{"v":15.5,"d":"15.50"}]
["　　其他社会保障缴费",{"v":5,"d":"5.00"}]
["　　住房公积金",{"v":110,"d":"110.00"}]
["　　临时工工资",{"v":115,"d":"115.00"}]
["　　聘用人员工资",{"v":29,"d":"29.00"}]
["　　其他工资福利支出",{"v":5.2,"d":"5.20"}]
["　对个人和家庭的补助",{"v":25.2016,"d":"25.20"}]
["　　退休费",{"v":2.3016,"d":"2.30"}]
["　　生活补助",{"v":7.2,"d":"7.20"}]
["　　奖励金",{"v":0.7,"d":"0.70"}]
["　　其他对个人和家庭的补助",{"v":15,"d":"15.00"}]
["公用经费",{"v":141.3459,"d":"141.35"}]
["　商品和服务支出",{"v":135.2659,"d":"135.27"}]
["　　办公费",{"v":10,"d":"10.00"}]
["　　印刷费",{"v":1,"d":"1.00"}]
["　　咨询费",{"v":4,"d":"4.00"}]
["　　水费",{"v":0.5,"d":"0.50"}]
["　　电费",{"v":21,"d":"21.00"}]
["　　邮电费",{"v":2.5,"d":"2.50"}]
["　　差旅费",{"v":5,"d":"5.00"}]
["　　维修（护）费",{"v":10,"d":"10.00"}]
["　　培训费",{"v":2,"d":"2.00"}]
["　　公务接待费",{"v":25,"d":"25.00"}]
["　　工会经费",{"v":3.8067,"d":"3.81"}]
["　　公务用车运行维护费",{"v":6,"d":"6.00"}]
["　　其他交通费用",{"v":34.4592,"d":"34.46"}]
["　　其他商品和服务支出",{"v":10,"d":"10.00"}]
["　资本性支出",6.08]
["　　办公设备购置",6.08]
["特定目标类",{"v":2004,"d":"2,004.00"}]
["　工资福利支出",{"v":42,"d":"42.00"}]
["　　其他工资福利支出",{"v":42,"d":"42.00"}]
["　商品和服务支出",{"v":244,"d":"244.00"}]
["　　办公费",{"v":2,"d":"2.00"}]
["　　物业管理费",{"v":100,"d":"100.00"}]
["　　劳务费",{"v":20,"d":"20.00"}]
["　　其他商品和服务支出",{"v":122,"d":"122.00"}]
["　对企业补助",{"v":1718,"d":"1,718.00"}]
["　　费用补贴",{"v":1718,"d":"1,718.00"}]

{"sheet":"主表6-基本","index":10,"n_rows":20,"n_cols":20,"rows_kept":20,"merged":[[1,0,1,19],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,19],[4,1,6,1],[4,1,6,1],[4,1,6,1],[4,2,6,2],[4,2,6,2],[4,2,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,4,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,4,19],[5,7,5,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算06表"]
["基本支出预算表"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","经济分类科目（类）","收入来源"]
[null,"类","款","项",null,null,"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[{"$nulls":7},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入",null,"国库集中支付结转(结余)","其他资金结转(结余)"]
[{"$nulls":7},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","","合计","",{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"}]
["932",{"$nulls":3},"渝水区鹄山镇",null,{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"}]
["　932001",{"$nulls":3},"　新余市渝水区鹄山镇人民政府",null,{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"}]
["　　932001","201","03","01","　　行政运行","资本性支出",6.08,6.08,6.08]
["　　932001","201","03","01","　　行政运行","商品和服务支出",{"v":135.2659,"d":"135.27"},{"v":135.2659,"d":"135.27"},{"v":135.2659,"d":"135.27"}]
["　　932001","201","03","01","　　行政运行","工资福利支出",{"v":778.8164,"d":"778.82"},{"v":778.8164,"d":"778.82"},{"v":778.8164,"d":"778.82"}]
["　　932001","201","03","50","　　事业运行","工资福利支出",{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"}]
["　　932001","208","05","01","　　行政单位离退休","对个人和家庭的补助",{"v":25.2016,"d":"25.20"},{"v":25.2016,"d":"25.20"},{"v":25.2016,"d":"25.20"}]
["　　932001","208","05","05","　　机关事业单位基本养老保险缴费支出","工资福利支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　932001","208","05","06","　　机关事业单位职业年金缴费支出","工资福利支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["　　932001","213","01","04","　　事业运行","工资福利支出",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
["　　932001","221","02","01","　　住房公积金","工资福利支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"主表7-三公表","index":11,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[1,0,1,14],[4,0,6,0],[4,0,6,0],[4,0,6,0],[4,1,6,1],[4,1,6,1],[4,1,6,1],[4,2,4,4],[4,5,4,7],[4,8,4,14],[5,2,6,2],[5,2,6,2],[5,3,6,3],[5,3,6,3],[5,4,6,4],[5,4,6,4],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,8,6,8],[5,8,6,8],[5,9,5,11],[5,12,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算07表"]
["“三公经费”支出预算表"]
[]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":13},"单位：万元"]
["单位编码","单位名称","\n因公出国（境）费用\n",null,null,"公务接待费",null,null,"公务用车购置及运行维护费"]
[null,null,"小计","财政拨款","其他资金","小计","财政拨款","其他资金","合计","公务用车运行维护费",null,null,"公务用车购置"]
[{"$nulls":9},"小计","财政拨款","其他资金","小计","财政拨款","其他资金"]
["**","**",2,3,4,8,9,10,11,12,13,14,15,16,17]
["","合计",{"$nulls":3},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},null,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["932",{"$nulls":4},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},null,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["　932001","新余市渝水区鹄山镇人民政府",{"$nulls":3},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},null,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]

{"sheet":"主表8-基金收支","index":12,"n_rows":7,"n_cols":19,"rows_kept":7,"merged":[[1,0,1,18],[3,0,3,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,5,3,18],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,4,10],[4,11,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算08表"]
["政府性基金收支预算表"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","收入","支                出"]
["类","款","项",null,"本年收入","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"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","对企业补助","债务利息及费用支出","资本性支出","其他支出"]
["**","**","**","**",1,2,3,2,4,5,6,7,8,9,10,11,12,13,14]

{"sheet":"主表9-国有资本收支 ","index":13,"n_rows":7,"n_cols":19,"rows_kept":7,"merged":[[1,0,1,18],[3,0,3,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,5,3,18],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,4,10],[4,11,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算09表"]
["国有资本经营收支预算表"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","收入","支                出"]
["类","款","项",null,"本年收入","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"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","对企业补助","债务利息及费用支出","资本性支出","其他支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]

{"sheet":"封面2","index":14,"n_rows":5,"n_cols":1,"rows_kept":5,"merged":[[3,0,3,12],[4,0,5,15],[4,0,5,15]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
["2024年部门预算附表"]

{"sheet":"附表1-1基人","index":15,"n_rows":15,"n_cols":19,"rows_kept":15,"merged":[[1,0,1,18],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,3,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,3,18],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18]],"flags":["formulas_cached_only"]}
[]
["基本支出——工资福利支出预算表"]
["填报单位[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","工资福利支出"]
[null,"类","款","项",null,null,"基本工资","津补贴","绩效工资","奖金","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","伙食补助费","其他工资福利支出"]
[]
["**","**","**","**","**",1,2,3,5,8,9,10,11,null,12,15,16,17,18]
["","","","","合计",{"v":1243.6015,"d":"1,243.60"},{"v":169.578,"d":"169.58"},{"v":61.558,"d":"61.56"},{"v":94.6651,"d":"94.67"},{"v":413.7004,"d":"413.70"},{"v":105,"d":"105.00"},{"v":49,"d":"49.00"},{"v":22.8,"d":"22.80"},{"v":15.5,"d":"15.50"},{"v":5,"d":"5.00"},{"v":110,"d":"110.00"},null,{"v":47.6,"d":"47.60"},{"v":149.2,"d":"149.20"}]
["932001",{"$nulls":3},"新余市渝水区鹄山镇人民政府",{"v":1243.6015,"d":"1,243.60"},{"v":169.578,"d":"169.58"},{"v":61.558,"d":"61.56"},{"v":94.6651,"d":"94.67"},{"v":413.7004,"d":"413.70"},{"v":105,"d":"105.00"},{"v":49,"d":"49.00"},{"v":22.8,"d":"22.80"},{"v":15.5,"d":"15.50"},{"v":5,"d":"5.00"},{"v":110,"d":"110.00"},null,{"v":47.6,"d":"47.60"},{"v":149.2,"d":"149.20"}]
["　932001","201","03","01","　行政运行",{"v":778.8164,"d":"778.82"},{"v":66.3696,"d":"66.37"},{"v":58.6464,"d":"58.65"},null,{"v":413.7004,"d":"413.70"},null,null,{"v":22.8,"d":"22.80"},{"v":15.5,"d":"15.50"},{"v":5,"d":"5.00"},null,null,{"v":47.6,"d":"47.60"},{"v":149.2,"d":"149.20"}]
["　932001","201","03","50","　事业运行",{"v":193.8782,"d":"193.88"},{"v":99.7416,"d":"99.74"},{"v":2.4436,"d":"2.44"},{"v":91.693,"d":"91.69"}]
["　932001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"$nulls":4},{"v":105,"d":"105.00"}]
["　932001","208","05","06","　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"},{"$nulls":5},{"v":49,"d":"49.00"}]
["　932001","213","01","04","　事业运行",{"v":6.9069,"d":"6.91"},{"v":3.4668,"d":"3.47"},{"v":0.468,"d":"0.47"},{"v":2.9721,"d":"2.97"}]
["　932001","221","02","01","　住房公积金",{"v":110,"d":"110.00"},{"$nulls":9},{"v":110,"d":"110.00"}]

{"sheet":"附表1-2个人","index":16,"n_rows":9,"n_cols":17,"rows_kept":9,"merged":[[1,0,1,16],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,16]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算附表1-2"]
["基本支出——对个人和家庭的补助预算表"]
["填报单位[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":15},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","对个人和家庭的补助"]
[null,"类","款","项",null,null,"离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,15]
["","","","","合计",{"v":25.2016,"d":"25.20"},null,{"v":2.3016,"d":"2.30"},null,null,{"v":7.2,"d":"7.20"},{"$nulls":3},{"v":0.7,"d":"0.70"},null,{"v":15,"d":"15.00"}]
["932001",{"$nulls":3},"新余市渝水区鹄山镇人民政府",{"v":25.2016,"d":"25.20"},null,{"v":2.3016,"d":"2.30"},null,null,{"v":7.2,"d":"7.20"},{"$nulls":3},{"v":0.7,"d":"0.70"},null,{"v":15,"d":"15.00"}]
["　932001","208","05","01","　行政单位离退休",{"v":25.2016,"d":"25.20"},null,{"v":2.3016,"d":"2.30"},null,null,{"v":7.2,"d":"7.20"},{"$nulls":3},{"v":0.7,"d":"0.70"},null,{"v":15,"d":"15.00"}]

{"sheet":"附表1-3基商","index":17,"n_rows":10,"n_cols":33,"rows_kept":10,"merged":[[1,0,1,32],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,3,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,3,32],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18],[4,19,5,19],[4,19,5,19],[4,20,5,20],[4,20,5,20],[4,21,5,21],[4,21,5,21],[4,22,5,22],[4,22,5,22],[4,23,5,23],[4,23,5,23],[4,24,5,24],[4,24,5,24],[4,25,5,25],[4,25,5,25],[4,26,5,26],[4,26,5,26],[4,27,5,27],[4,27,5,27],[4,28,5,28],[4,28,5,28],[4,29,5,29],[4,29,5,29],[4,30,5,30],[4,30,5,30],[4,31,5,31],[4,31,5,31],[4,32,5,32],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":32},"预算附表1-3"]
["基本支出——商品和服务支出预算表"]
["填报单位[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":31},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称\n(科目)","合计","商品和服务支出"]
[null,"类","款","项",null,null,"办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
["","","","","合计",{"v":135.2659,"d":"135.27"},{"v":10,"d":"10.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},null,{"v":0.5,"d":"0.50"},{"v":21,"d":"21.00"},{"v":2.5,"d":"2.50"},null,null,{"v":5,"d":"5.00"},null,{"v":10,"d":"10.00"},null,null,{"v":2,"d":"2.00"},{"v":25,"d":"25.00"},{"$nulls":5},{"v":3.8067,"d":"3.81"},null,{"v":6,"d":"6.00"},{"v":34.4592,"d":"34.46"},null,{"v":10,"d":"10.00"}]
["932001",{"$nulls":3},"新余市渝水区鹄山镇人民政府",{"v":135.2659,"d":"135.27"},{"v":10,"d":"10.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},null,{"v":0.5,"d":"0.50"},{"v":21,"d":"21.00"},{"v":2.5,"d":"2.50"},null,null,{"v":5,"d":"5.00"},null,{"v":10,"d":"10.00"},null,null,{"v":2,"d":"2.00"},{"v":25,"d":"25.00"},{"$nulls":5},{"v":3.8067,"d":"3.81"},null,{"v":6,"d":"6.00"},{"v":34.4592,"d":"34.46"},null,{"v":10,"d":"10.00"}]
["　932001","201","03","01","　行政运行",{"v":135.2659,"d":"135.27"},{"v":10,"d":"10.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},null,{"v":0.5,"d":"0.50"},{"v":21,"d":"21.00"},{"v":2.5,"d":"2.50"},null,null,{"v":5,"d":"5.00"},null,{"v":10,"d":"10.00"},null,null,{"v":2,"d":"2.00"},{"v":25,"d":"25.00"},{"$nulls":5},{"v":3.8067,"d":"3.81"},null,{"v":6,"d":"6.00"},{"v":34.4592,"d":"34.46"},null,{"v":10,"d":"10.00"}]

{"sheet":"附表1-4其他资本","index":18,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,0,1,10],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算附表1-4"]
["基本支出-资本性支出预算表"]
["填报单位[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":9},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","资本性支出"]
[null,"类","款","项",null,null,"办公设备购置","专用设备购置","信息网络购置及软件购置更新","公务用车购置","其他 "]
["**","**","**","**","**",1,2,3,4,5,6]
["","","","","合计",6.08,6.08]
["932001",{"$nulls":3},"新余市渝水区鹄山镇人民政府",6.08,6.08]
["　932001","201","03","01","　行政运行",6.08,6.08]

{"sheet":"附表2-1项目","index":19,"n_rows":20,"n_cols":19,"rows_kept":20,"merged":[[1,0,1,18],[3,0,3,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,3,18],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,4,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,5,18],[4,17,5,18],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[5,6,5,9],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算附表2-1"]
["项目支出预算表"]
["填报单位[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","项目名称","收入来源"]
[{"$nulls":5},"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
["类","款","项",{"$nulls":3},"财政拨款",{"$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"]
[{"$nulls":6},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转（结余）","其他资金结转（结余）"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","合计","",{"v":2004,"d":"2004.00"},{"v":2004,"d":"2004.00"},{"v":2004,"d":"2004.00"}]
[{"$nulls":3},"新余市渝水区鹄山镇人民政府",null,{"v":2004,"d":"2004.00"},{"v":2004,"d":"2004.00"},{"v":2004,"d":"2004.00"}]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出","综治信访维稳工作经费",{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},{"v":46,"d":"46.00"}]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出","消防、应急、环保、食品安全、武装、统计、退役军人、森林防火、高标准农田管护、档案、防汛抗旱、人大、工作经费",{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"}]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出","基层党建工作经费",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出","政府后勤保障费",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出","年度耕地整改工程费",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出","鹄山镇集镇颐养之家规划所改造费用",{"v":33,"d":"33.00"},{"v":33,"d":"33.00"},{"v":33,"d":"33.00"}]
["207","01","99","　其他文化和旅游支出","消防、应急、环保、食品安全、武装、统计、退役军人、森林防火、高标准农田管护、档案、防汛抗旱、人大、工作经费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["213","07","01","　对村级公益事业建设的补助","村庄长效管护镇级配套资金",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"}]
["213","07","05","　对村民委员会和村党支部的补助","城乡环卫一体化PPP项目支出",{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
["215","08","99","　其他支持中小企业发展和管理支出","总部经济企业扶持资金项目",{"v":1718,"d":"1718.00"},{"v":1718,"d":"1718.00"},{"v":1718,"d":"1718.00"}]

{"sheet":"附表2-2项目明细","index":20,"n_rows":18,"n_cols":15,"rows_kept":18,"merged":[[1,0,1,14],[3,0,3,2],[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],[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"]}
[{"$nulls":14},"预算附表2-2"]
["项目支出预算表（按经济分类）"]
["填报单位[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":13},"单位：万元"]
["科目",null,null,"单位编码","单位名称(科目)","项目名称","合计","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"]
["类","款","项"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9]
["","","","","合计","",{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},{"$nulls":4},{"v":1718,"d":"1,718.00"}]
[{"$nulls":3},"932001","新余市渝水区鹄山镇人民政府",null,{"v":2004,"d":"2,004.00"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},{"$nulls":4},{"v":1718,"d":"1,718.00"}]
["201","03","99","　932001","　其他政府办公厅（室）及相关机构事务支出","消防、应急、环保、食品安全、武装、统计、退役军人、森林防火、高标准农田管护、档案、防汛抗旱、人大、工作经费",{"v":32,"d":"32.00"},null,{"v":32,"d":"32.00"}]
["201","03","99","　932001","　其他政府办公厅（室）及相关机构事务支出","政府后勤保障费",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["201","03","99","　932001","　其他政府办公厅（室）及相关机构事务支出","鹄山镇集镇颐养之家规划所改造费用",{"v":33,"d":"33.00"},null,{"v":33,"d":"33.00"}]
["201","03","99","　932001","　其他政府办公厅（室）及相关机构事务支出","综治信访维稳工作经费",{"v":46,"d":"46.00"},{"v":6,"d":"6.00"},{"v":40,"d":"40.00"}]
["201","03","99","　932001","　其他政府办公厅（室）及相关机构事务支出","年度耕地整改工程费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["201","03","99","　932001","　其他政府办公厅（室）及相关机构事务支出","基层党建工作经费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["207","01","99","　932001","　其他文化和旅游支出","消防、应急、环保、食品安全、武装、统计、退役军人、森林防火、高标准农田管护、档案、防汛抗旱、人大、工作经费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["213","07","01","　932001","　对村级公益事业建设的补助","村庄长效管护镇级配套资金",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["213","07","05","　932001","　对村民委员会和村党支部的补助","城乡环卫一体化PPP项目支出",{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
["215","08","99","　932001","　其他支持中小企业发展和管理支出","总部经济企业扶持资金项目",{"v":1718,"d":"1,718.00"},{"$nulls":6},{"v":1718,"d":"1,718.00"}]

{"sheet":"附表3教育收费资金","index":21,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[1,0,1,19],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算附表3"]
["教育收费资金支出预算表"]
["填报单位：[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"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","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息支出","资本性支出（基本建设）","资本性支出","对企事业单位的补贴","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,null,14]

{"sheet":"附表4单位资金收支","index":22,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算附表4"]
["单位资金收支预算总表"]
["填报单位[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",null,null,"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","项目","预算数"]
["一、本年收入",null,"一、基本支出"]
["1.上级补助收入",null,"二、项目支出"]
["2.附属单位上缴收入"]
["3.事业收入"]
["4.事业单位经营收入"]
["5.其他收入"]
[]
["本年收入合计",null,"本年支出合计"]
[null,null,"三、结转下年"]
["二、使用非财政拨款结余"]
["三、上年结转"]
[]
["收入总计",null,"支出总计"]

{"sheet":"附表5结余结转","index":23,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[1,0,1,19],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算附表5"]
["结余结转资金支出预算表"]
["填报单位[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"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","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息支出","资本性支出（基本建设）","资本性支出","对企事业单位的补贴","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]

{"sheet":"附表6政府经济科目（全口径）","index":24,"n_rows":21,"n_cols":17,"rows_kept":21,"merged":[[1,0,1,16],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,8],[3,9,3,16]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算附表6"]
["政府预算支出经济分类情况表"]
["填报单位：[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":15},"单位：万元"]
["功能科目编码","功能科目（单位）","总计","基本支出",{"$nulls":5},"项目支出"]
[{"$nulls":3},"机关工资福利支出","机关商品服务支出","机关资本性支出（一）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","机关工资福利支出","机关商品服务支出","机关资本性支出（一）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息支出","其他支出"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["","合计",{"v":3414.149,"d":"3,414.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},6.08,null,null,{"v":25.2016,"d":"25.20"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},{"$nulls":5},{"v":1718,"d":"1,718.00"}]
["932","渝水区鹄山镇",{"v":3414.149,"d":"3,414.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},6.08,null,null,{"v":25.2016,"d":"25.20"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},{"$nulls":5},{"v":1718,"d":"1,718.00"}]
["　932001","　新余市渝水区鹄山镇人民政府",{"v":3414.149,"d":"3,414.15"},{"v":1243.6015,"d":"1,243.60"},{"v":135.2659,"d":"135.27"},6.08,null,null,{"v":25.2016,"d":"25.20"},{"v":42,"d":"42.00"},{"v":244,"d":"244.00"},{"$nulls":5},{"v":1718,"d":"1,718.00"}]
["　　2010301","　　行政运行",{"v":920.1623,"d":"920.16"},{"v":778.8164,"d":"778.82"},{"v":135.2659,"d":"135.27"},6.08]
["　　2010350","　　事业运行",{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":239,"d":"239.00"},{"$nulls":6},{"v":6,"d":"6.00"},{"v":233,"d":"233.00"}]
["　　2070199","　　其他文化和旅游支出",{"v":2,"d":"2.00"},{"$nulls":7},{"v":2,"d":"2.00"}]
["　　2080501","　　行政单位离退休",{"v":25.2016,"d":"25.20"},{"$nulls":5},{"v":25.2016,"d":"25.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["　　2130104","　　事业运行",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":9,"d":"9.00"},{"$nulls":7},{"v":9,"d":"9.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":36,"d":"36.00"},{"$nulls":6},{"v":36,"d":"36.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":1718,"d":"1,718.00"},{"$nulls":13},{"v":1718,"d":"1,718.00"}]
["　　2210201","　　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"附表7基本(政府经济科目)","index":25,"n_rows":30,"n_cols":20,"rows_kept":30,"merged":[[1,1,1,19],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,4,3],[3,1,4,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,19],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,4,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,5,19],[4,18,5,19],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[5,3,6,3],[5,3,6,3],[5,7,5,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算附表8"]
[null,"基本支出预算表(政府预算支出经济分类)"]
["填报单位：[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","政府经济分类科目","收入来源"]
[{"$nulls":6},"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[null,"类","款","项",{"$nulls":3},"财政拨款",{"$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"]
[{"$nulls":7},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转(结余)","其他资金结转(结余)"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","","","",{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"}]
["932",{"$nulls":3},"渝水区鹄山镇",null,{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"}]
["　932001",{"$nulls":3},"　新余市渝水区鹄山镇人民政府",null,{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"},{"v":1410.149,"d":"1,410.15"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50101】工资奖金津补贴",{"v":538.7164,"d":"538.72"},{"v":538.7164,"d":"538.72"},{"v":538.7164,"d":"538.72"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50102】社会保障缴费",{"v":43.3,"d":"43.30"},{"v":43.3,"d":"43.30"},{"v":43.3,"d":"43.30"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50199】其他工资福利支出",{"v":196.8,"d":"196.80"},{"v":196.8,"d":"196.80"},{"v":196.8,"d":"196.80"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50201】办公经费",{"v":78.2659,"d":"78.27"},{"v":78.2659,"d":"78.27"},{"v":78.2659,"d":"78.27"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50205】委托业务费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50209】维修（护）费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50299】其他商品和服务支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50306】设备购置",6.08,6.08,6.08]
["　　932001","201","03","01","　　【2010301】行政运行","【50206】公务接待费",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50208】公务用车运行维护费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["　　932001","201","03","01","　　【2010301】行政运行","【50203】培训费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　932001","201","03","50","　　【2010350】事业运行","【50101】工资奖金津补贴",{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"},{"v":193.8782,"d":"193.88"}]
["　　932001","208","05","01","　　【2080501】行政单位离退休","【50999】其他对个人和家庭的补助",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　　932001","208","05","01","　　【2080501】行政单位离退休","【50901】社会福利和救助",{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"}]
["　　932001","208","05","01","　　【2080501】行政单位离退休","【50905】离退休费",{"v":2.3016,"d":"2.30"},{"v":2.3016,"d":"2.30"},{"v":2.3016,"d":"2.30"}]
["　　932001","208","05","05","　　【2080505】机关事业单位基本养老保险缴费支出","【50102】社会保障缴费",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　932001","208","05","06","　　【2080506】机关事业单位职业年金缴费支出","【50102】社会保障缴费",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["　　932001","213","01","04","　　【2130104】事业运行","【50101】工资奖金津补贴",{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"},{"v":6.9069,"d":"6.91"}]
["　　932001","221","02","01","　　【2210201】住房公积金","【50103】住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]

{"sheet":"附表8政府经济科目-项目","index":26,"n_rows":22,"n_cols":20,"rows_kept":22,"merged":[[1,0,1,19],[3,0,4,2],[3,0,4,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,19],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,4,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,5,19],[4,18,5,19],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[5,7,5,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算附表8"]
["项目支出预算表(政府预算支出经济分类)"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":18},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","项目名称","政府经济分类科目","收入来源"]
[{"$nulls":6},"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
["类","款","项",{"$nulls":4},"财政拨款",{"$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"]
[{"$nulls":7},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转(结余)","其他资金结转(结余)"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","合计","","",{"v":2004,"d":"2,004.00"},{"v":2004,"d":"2,004.00"},{"v":2004,"d":"2,004.00"}]
[{"$nulls":3},"渝水区鹄山镇",null,null,{"v":2004,"d":"2,004.00"},{"v":2004,"d":"2,004.00"},{"v":2004,"d":"2,004.00"}]
[{"$nulls":3},"　新余市渝水区鹄山镇人民政府",null,null,{"v":2004,"d":"2,004.00"},{"v":2004,"d":"2,004.00"},{"v":2004,"d":"2,004.00"}]
["201","03","99","　　【2010399】其他政府办公厅（室）及相关机构事务支出","综治信访维稳工作经费","【50199】其他工资福利支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["201","03","99","　　【2010399】其他政府办公厅（室）及相关机构事务支出","政府后勤保障费","【50201】办公经费",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["201","03","99","　　【2010399】其他政府办公厅（室）及相关机构事务支出","年度耕地整改工程费","【50205】委托业务费",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["201","03","99","　　【2010399】其他政府办公厅（室）及相关机构事务支出","综治信访维稳工作经费","【50299】其他商品和服务支出",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["201","03","99","　　【2010399】其他政府办公厅（室）及相关机构事务支出","基层党建工作经费","【50299】其他商品和服务支出",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["201","03","99","　　【2010399】其他政府办公厅（室）及相关机构事务支出","消防、应急、环保、食品安全、武装、统计、退役军人、森林防火、高标准农田管护、档案、防汛抗旱、人大、工作经费","【50299】其他商品和服务支出",{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"}]
["201","03","99","　　【2010399】其他政府办公厅（室）及相关机构事务支出","鹄山镇集镇颐养之家规划所改造费用","【50299】其他商品和服务支出",{"v":33,"d":"33.00"},{"v":33,"d":"33.00"},{"v":33,"d":"33.00"}]
["207","01","99","　　【2070199】其他文化和旅游支出","消防、应急、环保、食品安全、武装、统计、退役军人、森林防火、高标准农田管护、档案、防汛抗旱、人大、工作经费","【50201】办公经费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["213","07","01","　　【2130701】对村级公益事业建设的补助","村庄长效管护镇级配套资金","【50299】其他商品和服务支出",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"}]
["213","07","05","　　【2130705】对村民委员会和村党支部的补助","城乡环卫一体化PPP项目支出","【50199】其他工资福利支出",{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
["215","08","99","　　【2150899】其他支持中小企业发展和管理支出","总部经济企业扶持资金项目","【50701】费用补贴",{"v":1718,"d":"1,718.00"},{"v":1718,"d":"1,718.00"},{"v":1718,"d":"1,718.00"}]

{"sheet":"附表9征收","index":27,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[1,0,1,8],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,4,3,5],[3,6,3,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算附表9"]
["非税收入计划表"]
["填报单位：","[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","收入科目名称","2022年","2023年",null,"2024年",null,"备注"]
[{"$nulls":3},"征收数","全年预计数","截止8月31日征收情况","预计数","较上年增减变化金额"]
[]
["**","**","**",1,2,3,4,5,"**"]

{"sheet":"附表10-1采购","index":28,"n_rows":15,"n_cols":21,"rows_kept":15,"merged":[[1,0,1,20],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,18],[3,19,5,20],[3,19,5,20],[3,19,5,20],[4,6,4,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,5,18],[4,17,5,18],[5,6,5,9],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算附表10-1"]
["政府采购-----集中采购预算表"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":19},"单位：万元"]
["单位编码","单位名称","采购项目","采购目录","数量","金额","收入来源",{"$nulls":12},"面向中小微企业政府采购支出"]
[{"$nulls":6},"本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[{"$nulls":6},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":6},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转(结余)","其他资金结转(结余)","中小企业","小微企业"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["932","渝水区鹄山镇",{"$nulls":3},6.08,6.08,6.08,{"$nulls":12},6.08]
["　932001","　新余市渝水区鹄山镇人民政府","新余市渝水区鹄山镇人民政府_基本运转支出","复印机","3",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"$nulls":12},{"v":0.6,"d":"0.60"}]
["　932001","　新余市渝水区鹄山镇人民政府","新余市渝水区鹄山镇人民政府_基本运转支出","文件柜","3",0.18,0.18,0.18,{"$nulls":12},0.18]
["　932001","　新余市渝水区鹄山镇人民政府","新余市渝水区鹄山镇人民政府_基本运转支出","空调机","5",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"$nulls":12},{"v":1.8,"d":"1.80"}]
["　932001","　新余市渝水区鹄山镇人民政府","新余市渝水区鹄山镇人民政府_基本运转支出","三人沙发","2",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"$nulls":12},{"v":0.3,"d":"0.30"}]
["　932001","　新余市渝水区鹄山镇人民政府","新余市渝水区鹄山镇人民政府_基本运转支出","其他办公用品","300",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":12},{"v":3,"d":"3.00"}]
["　932001","　新余市渝水区鹄山镇人民政府","新余市渝水区鹄山镇人民政府_基本运转支出","碎纸机","2",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"$nulls":12},{"v":0.2,"d":"0.20"}]

{"sheet":"附表10-2采购","index":29,"n_rows":8,"n_cols":21,"rows_kept":8,"merged":[[1,0,1,20],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,18],[3,19,5,20],[3,19,5,20],[3,19,5,20],[4,6,4,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,5,18],[4,17,5,18],[5,6,5,9],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算附表10-2"]
["政府采购-----分散采购预算表"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":19},"单位：万元"]
["单位编码","单位名称","采购项目","采购目录","数量","金额","收入来源",{"$nulls":12},"面向中小微企业政府采购支出"]
[{"$nulls":6},"本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[{"$nulls":6},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":6},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转(结余)","其他资金结转(结余)","中小企业","小微企业"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]

{"sheet":"附表11政府购买服务预算表","index":30,"n_rows":8,"n_cols":22,"rows_kept":8,"merged":[[0,20,0,21],[1,0,1,21],[2,20,2,21],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,3,21],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,4,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,5,21],[4,20,5,21],[5,9,5,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算附表11"]
["2024年政府购买服务预算表"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":19},"单位：万元"]
["单位编码","单位名称","功能科目","项目名称","购买服务项目","购买服务内容","购买数量","购买金额","收入来源"]
[{"$nulls":8},"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转（结余）"]
[{"$nulls":9},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入"]
[{"$nulls":9},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转（结余）资金","其他资金结转（结余）"]
["**","**","**","**","**","**","**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13]

{"sheet":"附表12人基","index":31,"n_rows":7,"n_cols":35,"rows_kept":7,"merged":[[1,0,1,34],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,3,7],[3,8,3,21],[3,22,3,31],[3,32,3,34],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,4,14],[4,15,4,17],[4,18,5,18],[4,18,5,18],[4,19,5,19],[4,19,5,19],[4,20,5,20],[4,20,5,20],[4,21,5,21],[4,21,5,21],[4,22,4,25],[4,26,4,28],[4,29,4,31],[4,32,5,32],[4,32,5,32],[4,33,5,33],[4,33,5,33],[4,34,5,34],[4,34,5,34]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算12表"]
["人员情况表"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所",{"$nulls":33},"单位：人"]
["单位编码","单位名称","编制人数",{"$nulls":5},"实有人数",{"$nulls":13},"领导干部人数",{"$nulls":9},"学生人数"]
[null,null,"小计","行政","参照公务员管理的事业","全部补助事业","部分补助事业","自收自支","合计","在职人数",{"$nulls":5},"离退休人员",null,null,"退职人员","临时工","聘用人员","遗属人数","在职",{"$nulls":3},"离休",null,null,"退休",null,null,"高等学校","中等专业(职业)学校","其他"]
[{"$nulls":9},"小计","行政","参照公务员管理的事业","全部补助事业","部分补助事业","自收自支","小计","离休","退休",{"$nulls":4},"省级","厅级","处级","科级","省级","厅级","处级","省级","厅级","处级"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33]

{"sheet":"附表13资产配置","index":32,"n_rows":8,"n_cols":39,"rows_kept":8,"merged":[[1,0,1,38],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,3,17],[3,18,3,29],[3,30,3,38],[4,2,6,2],[4,2,6,2],[4,2,6,2],[4,3,4,8],[4,9,4,10],[4,11,4,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,4,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,4,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,4,35],[4,36,4,38],[5,3,6,3],[5,3,6,3],[5,4,6,4],[5,4,6,4],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,8,6,8],[5,8,6,8],[5,9,6,9],[5,9,6,9],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,5,13],[5,14,5,15],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[5,20,6,20],[5,20,6,20],[5,21,6,21],[5,21,6,21],[5,22,6,22],[5,22,6,22],[5,23,6,23],[5,23,6,23],[5,25,6,25],[5,25,6,25],[5,26,6,26],[5,26,6,26],[5,27,6,27],[5,27,6,27],[5,30,6,30],[5,30,6,30],[5,31,6,31],[5,31,6,31],[5,32,6,32],[5,32,6,32],[5,33,6,33],[5,33,6,33],[5,34,6,34],[5,34,6,34],[5,35,6,35],[5,35,6,35],[5,36,6,36],[5,36,6,36],[5,37,6,37],[5,37,6,37],[5,38,6,38],[5,38,6,38]],"flags":["formulas_cached_only"]}
[{"$nulls":38},"预算附表13"]
["新增资产配置表"]
["[932001]新余市渝水区鹄山镇人民政府 , [932004]新余市渝水区鹄山镇财政所"]
["单位名称","单位代码","截至2022年10月底资产存量情况",{"$nulls":15},"2023年计划处置数量",{"$nulls":11},"2023年新增资产数"]
[null,null,"车辆编制数","车辆实有数（辆/台）",{"$nulls":5},"土地\n（平方米）",null,"房屋（平方米）",{"$nulls":4},"单价50万元及以上的通用设备实有数(台/套)","单价100万元及以上的专用设备实有数(台/套)","车辆（辆/台）",{"$nulls":5},"土地（平方米）","房屋（平方米）",null,null,"单价50万元及以上的通用设备数(台/套)","单价100万元及以上的专用设备数(台/套)","车辆（辆/台）",{"$nulls":5},"设备（台/套）"]
[{"$nulls":3},"小计","轿车","越野汽车","小型载客汽车","大中型载客汽车","其他车型","小计","其中租用面积","小计","自有\n房屋",null,"租用\n房屋",{"$nulls":3},"小计","轿车","越野汽车","小型载客汽车","大中型载客汽车","其他车型",null,"小计","办公用房","业务用房",null,null,"小计","轿车","越野汽车","小型载客汽车","大中型载客汽车","其他车型","小计","单价50万元及以上的通用设备","单价100万元及以上的专用设备"]
[{"$nulls":12},"办公用房","业务用房","办公用房","业务用房"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37]