{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[405001]新余市渝水区医疗保障局",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":557.964,"d":"557.96"},"社会保障和就业支出",{"v":118.1538,"d":"118.15"}]
["    （一）一般公共预算收入",{"v":557.964,"d":"557.96"},"卫生健康支出",{"v":429.775126,"d":"429.78"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":23.1614,"d":"23.16"}]
["    （三）国有资本经营预算收入",null," "," "]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
{"$rows_empty":30}
["本年收入合计",{"v":557.964,"d":"557.96"},"本年支出合计",{"v":571.090326,"d":"571.09"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":13.126326,"d":"13.13"}]
[]
["收入总计",{"v":571.090326,"d":"571.09"},"支出总计",{"v":571.090326,"d":"571.09"}]

{"sheet":"部门收入总表","index":1,"n_rows":19,"n_cols":15,"rows_kept":19,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[405001]新余市渝水区医疗保障局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":571.090326,"d":"571.09"},{"v":13.126326,"d":"13.13"},{"v":557.964,"d":"557.96"},{"v":557.964,"d":"557.96"}]
["208","社会保障和就业支出",{"v":118.1538,"d":"118.15"},null,{"v":118.1538,"d":"118.15"},{"v":118.1538,"d":"118.15"}]
["　05","　行政事业单位养老支出",{"v":118.1538,"d":"118.15"},null,{"v":118.1538,"d":"118.15"},{"v":118.1538,"d":"118.15"}]
["　　2080502","　　事业单位离退休",{"v":41.3244,"d":"41.32"},null,{"v":41.3244,"d":"41.32"},{"v":41.3244,"d":"41.32"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":51.2196,"d":"51.22"},null,{"v":51.2196,"d":"51.22"},{"v":51.2196,"d":"51.22"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":25.6098,"d":"25.61"},null,{"v":25.6098,"d":"25.61"},{"v":25.6098,"d":"25.61"}]
["210","卫生健康支出",{"v":429.775126,"d":"429.78"},{"v":13.126326,"d":"13.13"},{"v":416.6488,"d":"416.65"},{"v":416.6488,"d":"416.65"}]
["　15","　医疗保障管理事务",{"v":429.775126,"d":"429.78"},{"v":13.126326,"d":"13.13"},{"v":416.6488,"d":"416.65"},{"v":416.6488,"d":"416.65"}]
["　　2101501","　　行政运行",{"v":401.2488,"d":"401.25"},null,{"v":401.2488,"d":"401.25"},{"v":401.2488,"d":"401.25"}]
["　　2101599","　　其他医疗保障管理事务支出",{"v":28.526326,"d":"28.53"},{"v":13.126326,"d":"13.13"},{"v":15.4,"d":"15.40"},{"v":15.4,"d":"15.40"}]
["221","住房保障支出",{"v":23.1614,"d":"23.16"},null,{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]
["　02","　住房改革支出",{"v":23.1614,"d":"23.16"},null,{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]
["　　2210201","　　住房公积金",{"v":23.1614,"d":"23.16"},null,{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]

{"sheet":"部门支出总表","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[405001]新余市渝水区医疗保障局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
["","合计",{"v":571.090326,"d":"571.09"},{"v":542.564,"d":"542.56"},{"v":28.526326,"d":"28.53"}]
["208","社会保障和就业支出",{"v":118.1538,"d":"118.15"},{"v":118.1538,"d":"118.15"}]
["　05","　行政事业单位养老支出",{"v":118.1538,"d":"118.15"},{"v":118.1538,"d":"118.15"}]
["　　2080502","　　事业单位离退休",{"v":41.3244,"d":"41.32"},{"v":41.3244,"d":"41.32"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":51.2196,"d":"51.22"},{"v":51.2196,"d":"51.22"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":25.6098,"d":"25.61"},{"v":25.6098,"d":"25.61"}]
["210","卫生健康支出",{"v":429.775126,"d":"429.78"},{"v":401.2488,"d":"401.25"},{"v":28.526326,"d":"28.53"}]
["　15","　医疗保障管理事务",{"v":429.775126,"d":"429.78"},{"v":401.2488,"d":"401.25"},{"v":28.526326,"d":"28.53"}]
["　　2101501","　　行政运行",{"v":401.2488,"d":"401.25"},{"v":401.2488,"d":"401.25"}]
["　　2101599","　　其他医疗保障管理事务支出",{"v":28.526326,"d":"28.53"},null,{"v":28.526326,"d":"28.53"}]
["221","住房保障支出",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]
["　02","　住房改革支出",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]
["　　2210201","　　住房公积金",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":8,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[405001]新余市渝水区医疗保障局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":557.964,"d":"557.96"},"一、本年支出",{"v":557.964,"d":"557.96"},{"v":557.964,"d":"557.96"}," "," "]
["  一般公共预算拨款收入",{"v":557.964,"d":"557.96"},"社会保障和就业支出",{"v":118.1538,"d":"118.15"},{"v":118.1538,"d":"118.15"}," "," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":416.6488,"d":"416.65"},{"v":416.6488,"d":"416.65"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[]
[]
[{"$nulls":7}," "]
{"$rows_empty":37}
["收入总计",{"v":557.964,"d":"557.96"},"支出总计",{"v":557.964,"d":"557.96"},{"v":557.964,"d":"557.96"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[405001]新余市渝水区医疗保障局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":557.964,"d":"557.96"},{"v":542.564,"d":"542.56"},{"v":15.4,"d":"15.40"}]
["208","社会保障和就业支出",{"v":118.1538,"d":"118.15"},{"v":118.1538,"d":"118.15"}]
["　05","　行政事业单位养老支出",{"v":118.1538,"d":"118.15"},{"v":118.1538,"d":"118.15"}]
["　　2080502","　　事业单位离退休",{"v":41.3244,"d":"41.32"},{"v":41.3244,"d":"41.32"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":51.2196,"d":"51.22"},{"v":51.2196,"d":"51.22"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":25.6098,"d":"25.61"},{"v":25.6098,"d":"25.61"}]
["210","卫生健康支出",{"v":416.6488,"d":"416.65"},{"v":401.2488,"d":"401.25"},{"v":15.4,"d":"15.40"}]
["　15","　医疗保障管理事务",{"v":416.6488,"d":"416.65"},{"v":401.2488,"d":"401.25"},{"v":15.4,"d":"15.40"}]
["　　2101501","　　行政运行",{"v":401.2488,"d":"401.25"},{"v":401.2488,"d":"401.25"}]
["　　2101599","　　其他医疗保障管理事务支出",{"v":15.4,"d":"15.40"},null,{"v":15.4,"d":"15.40"}]
["221","住房保障支出",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]
["　02","　住房改革支出",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]
["　　2210201","　　住房公积金",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[405001]新余市渝水区医疗保障局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["合计","",{"v":542.564,"d":"542.56"},{"v":508.8179,"d":"508.82"},{"v":33.7461,"d":"33.75"}]
["301","工资福利支出",{"v":467.4935,"d":"467.49"},{"v":467.4935,"d":"467.49"}]
["　30101","　基本工资",{"v":117.1044,"d":"117.10"},{"v":117.1044,"d":"117.10"}]
["　30102","　津贴补贴",{"v":14.6112,"d":"14.61"},{"v":14.6112,"d":"14.61"}]
["　30103","　奖金",{"v":20.5748,"d":"20.57"},{"v":20.5748,"d":"20.57"}]
["　30106","　伙食补助费",{"v":15.6,"d":"15.60"},{"v":15.6,"d":"15.60"}]
["　30107","　绩效工资",{"v":171.2959,"d":"171.30"},{"v":171.2959,"d":"171.30"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":51.2196,"d":"51.22"},{"v":51.2196,"d":"51.22"}]
["　30109","　职业年金缴费",{"v":25.6098,"d":"25.61"},{"v":25.6098,"d":"25.61"}]
["　30110","　职工基本医疗保险缴费",{"v":13.5529,"d":"13.55"},{"v":13.5529,"d":"13.55"}]
["　30111","　公务员医疗补助缴费",{"v":9.0268,"d":"9.03"},{"v":9.0268,"d":"9.03"}]
["　30112","　其他社会保障缴费",{"v":3.0327,"d":"3.03"},{"v":3.0327,"d":"3.03"}]
["　30113","　住房公积金",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]
["　30199","　其他工资福利支出",{"v":2.704,"d":"2.70"},{"v":2.704,"d":"2.70"}]
["302","商品和服务支出",{"v":23.7461,"d":"23.75"},null,{"v":23.7461,"d":"23.75"}]
["　30201","　办公费",6.94,null,6.94]
["　30207","　邮电费",{"v":0.612,"d":"0.61"},null,{"v":0.612,"d":"0.61"}]
["　30217","　公务接待费",{"v":8.8,"d":"8.80"},null,{"v":8.8,"d":"8.80"}]
["　30228","　工会经费",{"v":2.3161,"d":"2.32"},null,{"v":2.3161,"d":"2.32"}]
["　30239","　其他交通费用",{"v":5.078,"d":"5.08"},null,{"v":5.078,"d":"5.08"}]
["303","对个人和家庭的补助",{"v":41.3244,"d":"41.32"},{"v":41.3244,"d":"41.32"}]
["　30302","　退休费",{"v":38.0868,"d":"38.09"},{"v":38.0868,"d":"38.09"}]
["　30307","　医疗费补助",{"v":1.3416,"d":"1.34"},{"v":1.3416,"d":"1.34"}]
["　30309","　奖励金",0.96,0.96]
["　30399","　其他对个人和家庭的补助",{"v":0.936,"d":"0.94"},{"v":0.936,"d":"0.94"}]
["310","资本性支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　31002","　办公设备购置",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[405001]新余市渝水区医疗保障局",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5,6,7,8]
["405","新余市渝水区医疗保障局（部门）",{"v":8.8,"d":"8.80"},{"$nulls":3},{"v":8.8,"d":"8.80"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[405001]新余市渝水区医疗保障局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":571.090326,"d":"571.09"}]
["社会保障和就业支出",{"v":118.1538,"d":"118.15"}]
["卫生健康支出",{"v":429.775126,"d":"429.78"}]
["住房保障支出",{"v":23.1614,"d":"23.16"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":557.964,"d":"557.96"},{"v":557.964,"d":"557.96"}]
["社会保障和就业支出",{"v":118.1538,"d":"118.15"},{"v":118.1538,"d":"118.15"}]
["卫生健康支出",{"v":416.6488,"d":"416.65"},{"v":416.6488,"d":"416.65"}]
["住房保障支出",{"v":23.1614,"d":"23.16"},{"v":23.1614,"d":"23.16"}]