{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","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:[506001]新余市渝水区水利局",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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":1092.3103,"d":"1,092.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":1092.3103,"d":"1,092.31"},"本年支出合计",{"v":0,"d":"0.00"}]
["八、使用非财政拨款结余",null,"结转下年",{"v":0,"d":"0.00"}]
["九、上年结转（结余）",{"v":4368.14294,"d":"4,368.14"}]
[]
["收入总计",{"v":5460.45324,"d":"5,460.45"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"单位收入总表","index":1,"n_rows":32,"n_cols":15,"rows_kept":32,"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"]}
[]
["单位收入总表"]
["[506001]新余市渝水区水利局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
["","合计",{"v":5460.45324,"d":"5,460.45"},{"v":4368.14294,"d":"4,368.14"},{"v":1092.3103,"d":"1,092.31"},{"v":1092.3103,"d":"1,092.31"}]
["208","社会保障和就业支出",{"v":284.7654,"d":"284.77"},null,{"v":284.7654,"d":"284.77"},{"v":284.7654,"d":"284.77"}]
["　05","　行政事业单位养老支出",{"v":284.7654,"d":"284.77"},null,{"v":284.7654,"d":"284.77"},{"v":284.7654,"d":"284.77"}]
["　　2080501","　　行政单位离退休",{"v":196.9422,"d":"196.94"},null,{"v":196.9422,"d":"196.94"},{"v":196.9422,"d":"196.94"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":58.5488,"d":"58.55"},null,{"v":58.5488,"d":"58.55"},{"v":58.5488,"d":"58.55"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":29.2744,"d":"29.27"},null,{"v":29.2744,"d":"29.27"},{"v":29.2744,"d":"29.27"}]
["212","城乡社区支出",{"v":1363.157154,"d":"1,363.16"},{"v":1363.157154,"d":"1,363.16"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":1363.157154,"d":"1,363.16"},{"v":1363.157154,"d":"1,363.16"}]
["　　2120814","　　农业生产发展支出",{"v":1363.157154,"d":"1,363.16"},{"v":1363.157154,"d":"1,363.16"}]
["213","农林水支出",{"v":3786.506186,"d":"3,786.51"},{"v":3004.985786,"d":"3,004.99"},{"v":781.5204,"d":"781.52"},{"v":781.5204,"d":"781.52"}]
["　01","　农业农村",{"v":47,"d":"47.00"},{"v":47,"d":"47.00"}]
["　　2130122","　　农业生产发展",{"v":47,"d":"47.00"},{"v":47,"d":"47.00"}]
["　03","　水利",{"v":3739.506186,"d":"3,739.51"},{"v":2957.985786,"d":"2,957.99"},{"v":781.5204,"d":"781.52"},{"v":781.5204,"d":"781.52"}]
["　　2130301","　　行政运行",{"v":471.3404,"d":"471.34"},null,{"v":471.3404,"d":"471.34"},{"v":471.3404,"d":"471.34"}]
["　　2130304","　　水利行业业务管理",{"v":43,"d":"43.00"},{"v":43,"d":"43.00"}]
["　　2130305","　　水利工程建设",{"v":665.427088,"d":"665.43"},{"v":665.427088,"d":"665.43"}]
["　　2130306","　　水利工程运行与维护",{"v":989.154055,"d":"989.15"},{"v":696.974055,"d":"696.97"},292.18,292.18]
["　　2130312","　　水质监测",{"v":376.458,"d":"376.46"},{"v":376.458,"d":"376.46"}]
["　　2130314","　　防汛",{"v":132,"d":"132.00"},{"v":122,"d":"122.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2130316","　　农村水利",{"v":66.264385,"d":"66.26"},{"v":66.264385,"d":"66.26"}]
["　　2130321","　　大中型水库移民后期扶持专项支出",{"v":268.315784,"d":"268.32"},{"v":268.315784,"d":"268.32"}]
["　　2130322","　　水利安全监督",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["　　2130399","　　其他水利支出",{"v":719.546474,"d":"719.55"},{"v":719.546474,"d":"719.55"}]
["221","住房保障支出",{"v":26.0245,"d":"26.02"},null,{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]
["　02","　住房改革支出",{"v":26.0245,"d":"26.02"},null,{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]
["　　2210201","　　住房公积金",{"v":26.0245,"d":"26.02"},null,{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]

{"sheet":"单位支出总表","index":2,"n_rows":32,"n_cols":5,"rows_kept":32,"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"]}
[]
["单位支出总表"]
["填报单位[506001]新余市渝水区水利局",{"$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 "]
["**","**",1,0,0]
["","合计",{"v":5460.45324,"d":"5,460.45"},{"v":782.1303,"d":"782.13"},{"v":4678.32294,"d":"4,678.32"}]
["208","社会保障和就业支出",{"v":284.7654,"d":"284.77"},{"v":284.7654,"d":"284.77"}]
["　05","　行政事业单位养老支出",{"v":284.7654,"d":"284.77"},{"v":284.7654,"d":"284.77"}]
["　　2080501","　　行政单位离退休",{"v":196.9422,"d":"196.94"},{"v":196.9422,"d":"196.94"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":58.5488,"d":"58.55"},{"v":58.5488,"d":"58.55"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":29.2744,"d":"29.27"},{"v":29.2744,"d":"29.27"}]
["212","城乡社区支出",{"v":1363.157154,"d":"1,363.16"},null,{"v":1363.157154,"d":"1,363.16"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":1363.157154,"d":"1,363.16"},null,{"v":1363.157154,"d":"1,363.16"}]
["　　2120814","　　农业生产发展支出",{"v":1363.157154,"d":"1,363.16"},null,{"v":1363.157154,"d":"1,363.16"}]
["213","农林水支出",{"v":3786.506186,"d":"3,786.51"},{"v":471.3404,"d":"471.34"},{"v":3315.165786,"d":"3,315.17"}]
["　01","　农业农村",{"v":47,"d":"47.00"},null,{"v":47,"d":"47.00"}]
["　　2130122","　　农业生产发展",{"v":47,"d":"47.00"},null,{"v":47,"d":"47.00"}]
["　03","　水利",{"v":3739.506186,"d":"3,739.51"},{"v":471.3404,"d":"471.34"},{"v":3268.165786,"d":"3,268.17"}]
["　　2130301","　　行政运行",{"v":471.3404,"d":"471.34"},{"v":471.3404,"d":"471.34"}]
["　　2130304","　　水利行业业务管理",{"v":43,"d":"43.00"},null,{"v":43,"d":"43.00"}]
["　　2130305","　　水利工程建设",{"v":665.427088,"d":"665.43"},null,{"v":665.427088,"d":"665.43"}]
["　　2130306","　　水利工程运行与维护",{"v":989.154055,"d":"989.15"},null,{"v":989.154055,"d":"989.15"}]
["　　2130312","　　水质监测",{"v":376.458,"d":"376.46"},null,{"v":376.458,"d":"376.46"}]
["　　2130314","　　防汛",{"v":132,"d":"132.00"},null,{"v":132,"d":"132.00"}]
["　　2130316","　　农村水利",{"v":66.264385,"d":"66.26"},null,{"v":66.264385,"d":"66.26"}]
["　　2130321","　　大中型水库移民后期扶持专项支出",{"v":268.315784,"d":"268.32"},null,{"v":268.315784,"d":"268.32"}]
["　　2130322","　　水利安全监督",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　　2130399","　　其他水利支出",{"v":719.546474,"d":"719.55"},null,{"v":719.546474,"d":"719.55"}]
["221","住房保障支出",{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]
["　02","　住房改革支出",{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]
["　　2210201","　　住房公积金",{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"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"]
["[506001]新余市渝水区水利局",{"$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":1092.3103,"d":"1,092.31"},"一、本年支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":1092.3103,"d":"1,092.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":1092.3103,"d":"1,092.31"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[506001]新余市渝水区水利局",{"$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"]
["**","**",1,0,0]
["","合计",{"v":1092.3103,"d":"1,092.31"},{"v":782.1303,"d":"782.13"},310.18]
["208","社会保障和就业支出",{"v":284.7654,"d":"284.77"},{"v":284.7654,"d":"284.77"}]
["　05","　行政事业单位养老支出",{"v":284.7654,"d":"284.77"},{"v":284.7654,"d":"284.77"}]
["　　2080501","　　行政单位离退休",{"v":196.9422,"d":"196.94"},{"v":196.9422,"d":"196.94"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":58.5488,"d":"58.55"},{"v":58.5488,"d":"58.55"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":29.2744,"d":"29.27"},{"v":29.2744,"d":"29.27"}]
["213","农林水支出",{"v":781.5204,"d":"781.52"},{"v":471.3404,"d":"471.34"},310.18]
["　03","　水利",{"v":781.5204,"d":"781.52"},{"v":471.3404,"d":"471.34"},310.18]
["　　2130301","　　行政运行",{"v":471.3404,"d":"471.34"},{"v":471.3404,"d":"471.34"}]
["　　2130306","　　水利工程运行与维护",292.18,null,292.18]
["　　2130314","　　防汛",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2130322","　　水利安全监督",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["221","住房保障支出",{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]
["　02","　住房改革支出",{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]
["　　2210201","　　住房公积金",{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":38,"n_cols":5,"rows_kept":38,"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"]
["[506001]新余市渝水区水利局",{"$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"]
["**","**",1,0,0]
["合计","",{"v":782.1303,"d":"782.13"},{"v":741.9767,"d":"741.98"},{"v":40.1536,"d":"40.15"}]
["301","工资福利支出",{"v":540.6665,"d":"540.67"},{"v":540.6665,"d":"540.67"}]
["　30101","　基本工资",{"v":130.2336,"d":"130.23"},{"v":130.2336,"d":"130.23"}]
["　30102","　津贴补贴",{"v":21.0156,"d":"21.02"},{"v":21.0156,"d":"21.02"}]
["　30103","　奖金",{"v":34.4697,"d":"34.47"},{"v":34.4697,"d":"34.47"}]
["　30106","　伙食补助费",{"v":17.4,"d":"17.40"},{"v":17.4,"d":"17.40"}]
["　30107","　绩效工资",{"v":183.8091,"d":"183.81"},{"v":183.8091,"d":"183.81"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":58.5488,"d":"58.55"},{"v":58.5488,"d":"58.55"}]
["　30109","　职业年金缴费",{"v":29.2744,"d":"29.27"},{"v":29.2744,"d":"29.27"}]
["　30110","　职工基本医疗保险缴费",{"v":15.2406,"d":"15.24"},{"v":15.2406,"d":"15.24"}]
["　30111","　公务员医疗补助缴费",{"v":17.7132,"d":"17.71"},{"v":17.7132,"d":"17.71"}]
["　30112","　其他社会保障缴费",{"v":3.921,"d":"3.92"},{"v":3.921,"d":"3.92"}]
["　30113","　住房公积金",{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]
["　30199","　其他工资福利支出",{"v":3.016,"d":"3.02"},{"v":3.016,"d":"3.02"}]
["302","商品和服务支出",{"v":36.1536,"d":"36.15"},null,{"v":36.1536,"d":"36.15"}]
["　30201","　办公费",{"v":5.2,"d":"5.20"},null,{"v":5.2,"d":"5.20"}]
["　30206","　电费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30207","　邮电费",{"v":1.503,"d":"1.50"},null,{"v":1.503,"d":"1.50"}]
["　30211","　差旅费",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["　30213","　维修（护）费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30216","　培训费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30217","　公务接待费",7.01,null,7.01]
["　30228","　工会经费",{"v":2.6024,"d":"2.60"},null,{"v":2.6024,"d":"2.60"}]
["　30239","　其他交通费用",{"v":7.3382,"d":"7.34"},null,{"v":7.3382,"d":"7.34"}]
["303","对个人和家庭的补助",{"v":201.3102,"d":"201.31"},{"v":201.3102,"d":"201.31"}]
["　30302","　退休费",{"v":183.3654,"d":"183.37"},{"v":183.3654,"d":"183.37"}]
["　30305","　生活补助",{"v":4.2648,"d":"4.26"},{"v":4.2648,"d":"4.26"}]
["　30307","　医疗费补助",{"v":6.432,"d":"6.43"},{"v":6.432,"d":"6.43"}]
["　30309","　奖励金",2.88,2.88]
["　30399","　其他对个人和家庭的补助",{"v":4.368,"d":"4.37"},{"v":4.368,"d":"4.37"}]
["310","资本性支出",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　31002","　办公设备购置",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[506001]新余市渝水区水利局",{"$nulls":8},"单位：万元"]
["单位编码","单位名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["506001","新余市渝水区水利局",7.01,{"$nulls":3},7.01]

{"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"]
["**","**",1,0,0]

{"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:[506001]新余市渝水区水利局",{"$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"]
["**","**",1,0,0]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"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":5460.45324,"d":"5,460.45"}]
["社会保障和就业支出",{"v":284.7654,"d":"284.77"}]
["城乡社区支出",{"v":1363.157154,"d":"1,363.16"}]
["农林水支出",{"v":3786.506186,"d":"3,786.51"}]
["住房保障支出",{"v":26.0245,"d":"26.02"}]

{"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":1092.3103,"d":"1,092.31"},{"v":1092.3103,"d":"1,092.31"}]
["社会保障和就业支出",{"v":284.7654,"d":"284.77"},{"v":284.7654,"d":"284.77"}]
["农林水支出",{"v":781.5204,"d":"781.52"},{"v":781.5204,"d":"781.52"}]
["住房保障支出",{"v":26.0245,"d":"26.02"},{"v":26.0245,"d":"26.02"}]