{"text_format":"3","workbook":"xlsx","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）"],"read":"whole","date_system":"1900"}

{"sheet":"收支预算总表","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
["","","","主表01表"]
["收支预算总表"]
["填报单位：506新余市渝水区水利局（部门）,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":1063.9488,"d":"1,063.95"},"201一般公共服务支出",""]
["    （一）一般公共预算收入",{"v":1063.9488,"d":"1,063.95"},"202外交支出",""]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"203国防支出",""]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"204公共安全支出",""]
["二、教育收费资金收入",{"v":0,"d":"0.00"},"205教育支出",""]
["三、事业收入",{"v":0,"d":"0.00"},"206科学技术支出",""]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"207文化旅游体育与传媒支出",""]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"208社会保障和就业支出",{"v":272.3331,"d":"272.33"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"210卫生健康支出",{"v":24.9661,"d":"24.97"}]
["七、其他收入",{"v":0,"d":"0.00"},"211节能环保支出",""]
["","","212城乡社区支出",{"v":1660.687963,"d":"1,660.69"}]
["","","213农林水支出",{"v":9685.710565,"d":"9,685.71"}]
["","","214交通运输支出",""]
["","","215资源勘探工业信息等支出",""]
["","","216商业服务业等支出",""]
["","","217金融支出",""]
["","","219援助其他地区支出",""]
["","","220自然资源海洋气象等支出",""]
["","","221住房保障支出",{"v":26.4701,"d":"26.47"}]
["","","222粮油物资储备支出",""]
["","","223国有资本经营预算支出",""]
["","","224灾害防治及应急管理支出",""]
["","","229其他支出",""]
["","","",""]
["","","",""]
["","","",""]
["        本年收入合计",{"v":1063.9488,"d":"1,063.95"},"本年支出合计",{"v":11670.167828,"d":"11,670.17"}]
["八、使用非财政拨款结余",{"v":0,"d":"0.00"},"",""]
["九、上年结转（结余）",{"v":0,"d":"0.00"},"结转下年(非财政拨款）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":10606.219028,"d":"10,606.22"},"",""]
["    其他资金结转（结余）",{"v":0,"d":"0.00"},"",""]
["","","",""]
["        收入总计",{"v":11670.167828,"d":"11,670.17"},"支出总计",{"v":11670.167828,"d":"11,670.17"}]

{"sheet":"部门收入总表","index":1,"n_rows":39,"n_cols":15,"rows_kept":39,"merged":[[1,0,1,14],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]]}
["","","","","","","","","","","","","","","主表02表"]
["部门收入总表"]
["填报单位：506新余市渝水区水利局（部门）,506001新余市渝水区水利局",null,"","","","","","","","","","","","","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","6","7","8","9","10","11","12","13"]
["208","社会保障和就业支出",{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"},{"v":272.3331,"d":"272.33"},{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"},{"v":272.3331,"d":"272.33"},{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":184.2174,"d":"184.22"},{"v":0,"d":"0.00"},{"v":184.2174,"d":"184.22"},{"v":184.2174,"d":"184.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":58.7438,"d":"58.74"},{"v":0,"d":"0.00"},{"v":58.7438,"d":"58.74"},{"v":58.7438,"d":"58.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":29.3719,"d":"29.37"},{"v":0,"d":"0.00"},{"v":29.3719,"d":"29.37"},{"v":29.3719,"d":"29.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"},{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"},{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"},{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","城乡社区支出",{"v":1660.687963,"d":"1,660.69"},{"v":1660.687963,"d":"1,660.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21208","国有土地使用权出让收入安排的支出",{"v":1660.687963,"d":"1,660.69"},{"v":1660.687963,"d":"1,660.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2120801","征地和拆迁补偿支出",{"v":3.888598,"d":"3.89"},{"v":3.888598,"d":"3.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2120814","农业生产发展支出",{"v":1656.799365,"d":"1,656.80"},{"v":1656.799365,"d":"1,656.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":9685.710565,"d":"9,685.71"},{"v":8945.531065,"d":"8,945.53"},{"v":740.1795,"d":"740.18"},{"v":740.1795,"d":"740.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21303","水利",{"v":5300.857116,"d":"5,300.86"},{"v":4560.677616,"d":"4,560.68"},{"v":740.1795,"d":"740.18"},{"v":740.1795,"d":"740.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130301","行政运行",{"v":428.7795,"d":"428.78"},{"v":0,"d":"0.00"},{"v":428.7795,"d":"428.78"},{"v":428.7795,"d":"428.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130305","水利工程建设",{"v":2935.24,"d":"2,935.24"},{"v":2935.24,"d":"2,935.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130306","水利工程运行与维护",{"v":1151.396301,"d":"1,151.40"},{"v":857.996301,"d":"858.00"},{"v":293.4,"d":"293.40"},{"v":293.4,"d":"293.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130310","水土保持",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130311","水资源节约管理与保护",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130312","水质监测",{"v":287.6,"d":"287.60"},{"v":287.6,"d":"287.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130314","防汛",{"v":41,"d":"41.00"},{"v":31,"d":"31.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130316","农村水利",{"v":175.663821,"d":"175.66"},{"v":175.663821,"d":"175.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130321","大中型水库移民后期扶持专项支出",{"v":182.777494,"d":"182.78"},{"v":182.777494,"d":"182.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130322","水利安全监督",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130335","农村供水",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130399","其他水利支出",{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21305","巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130599","其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21372","大中型水库移民后期扶持基金支出",{"v":4381.853449,"d":"4,381.85"},{"v":4381.853449,"d":"4,381.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2137202","基础设施建设和经济发展",{"v":4381.853449,"d":"4,381.85"},{"v":4381.853449,"d":"4,381.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"},{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"},{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"},{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]]}
["","","","",""]
["单位支出总表"]
["填报单位","","","","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"]
[null,"合计",{"v":11670.167828,"d":"11,670.17"},{"v":752.5488,"d":"752.55"},{"v":10917.619028,"d":"10,917.62"}]
["208","社会保障和就业支出",{"v":272.3331,"d":"272.33"},{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":272.3331,"d":"272.33"},{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":184.2174,"d":"184.22"},{"v":184.2174,"d":"184.22"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":58.7438,"d":"58.74"},{"v":58.7438,"d":"58.74"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":29.3719,"d":"29.37"},{"v":29.3719,"d":"29.37"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","城乡社区支出",{"v":1660.687963,"d":"1,660.69"},{"v":0,"d":"0.00"},{"v":1660.687963,"d":"1,660.69"}]
["21208","国有土地使用权出让收入安排的支出",{"v":1660.687963,"d":"1,660.69"},{"v":0,"d":"0.00"},{"v":1660.687963,"d":"1,660.69"}]
["2120801","征地和拆迁补偿支出",{"v":3.888598,"d":"3.89"},{"v":0,"d":"0.00"},{"v":3.888598,"d":"3.89"}]
["2120814","农业生产发展支出",{"v":1656.799365,"d":"1,656.80"},{"v":0,"d":"0.00"},{"v":1656.799365,"d":"1,656.80"}]
["213","农林水支出",{"v":9685.710565,"d":"9,685.71"},{"v":428.7795,"d":"428.78"},{"v":9256.931065,"d":"9,256.93"}]
["21303","水利",{"v":5300.857116,"d":"5,300.86"},{"v":428.7795,"d":"428.78"},{"v":4872.077616,"d":"4,872.08"}]
["2130301","行政运行",{"v":428.7795,"d":"428.78"},{"v":428.7795,"d":"428.78"},{"v":0,"d":"0.00"}]
["2130305","水利工程建设",{"v":2935.24,"d":"2,935.24"},{"v":0,"d":"0.00"},{"v":2935.24,"d":"2,935.24"}]
["2130306","水利工程运行与维护",{"v":1151.396301,"d":"1,151.40"},{"v":0,"d":"0.00"},{"v":1151.396301,"d":"1,151.40"}]
["2130310","水土保持",{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":10.4,"d":"10.40"}]
["2130311","水资源节约管理与保护",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["2130312","水质监测",{"v":287.6,"d":"287.60"},{"v":0,"d":"0.00"},{"v":287.6,"d":"287.60"}]
["2130314","防汛",{"v":41,"d":"41.00"},{"v":0,"d":"0.00"},{"v":41,"d":"41.00"}]
["2130316","农村水利",{"v":175.663821,"d":"175.66"},{"v":0,"d":"0.00"},{"v":175.663821,"d":"175.66"}]
["2130321","大中型水库移民后期扶持专项支出",{"v":182.777494,"d":"182.78"},{"v":0,"d":"0.00"},{"v":182.777494,"d":"182.78"}]
["2130322","水利安全监督",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["2130335","农村供水",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["2130399","其他水利支出",{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":49,"d":"49.00"}]
["21305","巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["2130599","其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["21372","大中型水库移民后期扶持基金支出",{"v":4381.853449,"d":"4,381.85"},{"v":0,"d":"0.00"},{"v":4381.853449,"d":"4,381.85"}]
["2137202","基础设施建设和经济发展",{"v":4381.853449,"d":"4,381.85"},{"v":0,"d":"0.00"},{"v":4381.853449,"d":"4,381.85"}]
["221","住房保障支出",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]]}
["","","","","","",""]
["财政拨款收支总表",{"$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":1063.9488,"d":"1,063.95"},"208社会保障和就业支出",{"v":272.3331,"d":"272.33"},{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":1063.9488,"d":"1,063.95"},"210卫生健康支出",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"212城乡社区支出",{"v":1660.687963,"d":"1,660.69"},{"v":0,"d":"0.00"},{"v":1660.687963,"d":"1,660.69"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"213农林水支出",{"v":9685.710565,"d":"9,685.71"},{"v":5303.857116,"d":"5,303.86"},{"v":4381.853449,"d":"4,381.85"},{"v":0,"d":"0.00"}]
["","","221住房保障支出",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","","","","","",""]
["二、上年结转",{"v":10606.219028,"d":"10,606.22"},"","","","",""]
["      （一） 一般公共预算拨款",{"v":4563.677616,"d":"4,563.68"},"","","","",""]
["      （二）政府性基金预算拨款",{"v":6042.541412,"d":"6,042.54"},"","","","",""]
["      （三） 国有资本经营预算拨款",{"v":0,"d":"0.00"},"","","","",""]
["        收入总计",{"v":11670.167828,"d":"11,670.17"},"支出总计",{"v":11670.167828,"d":"11,670.17"},{"v":5627.626416,"d":"5,627.63"},{"v":6042.541412,"d":"6,042.54"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","","",""]
["一般公共预算支出表"]
["","","","","单位：万元"]
["支出功能分类科目",null,"2026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"]
[null,"合计",{"v":1063.9488,"d":"1,063.95"},{"v":752.5488,"d":"752.55"},{"v":311.4,"d":"311.40"}]
["208","社会保障和就业支出",{"v":272.3331,"d":"272.33"},{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":272.3331,"d":"272.33"},{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":184.2174,"d":"184.22"},{"v":184.2174,"d":"184.22"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":58.7438,"d":"58.74"},{"v":58.7438,"d":"58.74"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":29.3719,"d":"29.37"},{"v":29.3719,"d":"29.37"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","农林水支出",{"v":740.1795,"d":"740.18"},{"v":428.7795,"d":"428.78"},{"v":311.4,"d":"311.40"}]
["21303","水利",{"v":740.1795,"d":"740.18"},{"v":428.7795,"d":"428.78"},{"v":311.4,"d":"311.40"}]
["2130301","行政运行",{"v":428.7795,"d":"428.78"},{"v":428.7795,"d":"428.78"},{"v":0,"d":"0.00"}]
["2130306","水利工程运行与维护",{"v":293.4,"d":"293.40"},{"v":0,"d":"0.00"},{"v":293.4,"d":"293.40"}]
["2130314","防汛",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["2130322","水利安全监督",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["221","住房保障支出",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]

{"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]]}
["","","","",""]
["一般公共预算基本支出表"]
["","","","","单位：万元"]
["支出经济分类科目",null,"2026年预算数"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**","1","2","3"]
[null,"合计",{"v":752.5488,"d":"752.55"},{"v":715.9711,"d":"715.97"},{"v":36.5777,"d":"36.58"}]
["301","工资福利支出",{"v":530.7937,"d":"530.79"},{"v":530.7937,"d":"530.79"},{"v":0,"d":"0.00"}]
["30101","基本工资",{"v":140.652,"d":"140.65"},{"v":140.652,"d":"140.65"},{"v":0,"d":"0.00"}]
["30102","津贴补贴",{"v":11.946,"d":"11.95"},{"v":11.946,"d":"11.95"},{"v":0,"d":"0.00"}]
["30103","奖金",{"v":23.3556,"d":"23.36"},{"v":23.3556,"d":"23.36"},{"v":0,"d":"0.00"}]
["30106","伙食补助费",{"v":16.8,"d":"16.80"},{"v":16.8,"d":"16.80"},{"v":0,"d":"0.00"}]
["30107","绩效工资",{"v":191.5194,"d":"191.52"},{"v":191.5194,"d":"191.52"},{"v":0,"d":"0.00"}]
["30108","机关事业单位基本养老保险缴费",{"v":58.7438,"d":"58.74"},{"v":58.7438,"d":"58.74"},{"v":0,"d":"0.00"}]
["30109","职业年金缴费",{"v":29.3719,"d":"29.37"},{"v":29.3719,"d":"29.37"},{"v":0,"d":"0.00"}]
["30110","职工基本医疗保险缴费",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["30111","公务员医疗补助缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30112","其他社会保障缴费",{"v":4.0568,"d":"4.06"},{"v":4.0568,"d":"4.06"},{"v":0,"d":"0.00"}]
["30113","住房公积金",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]
["30199","其他工资福利支出",{"v":2.912,"d":"2.91"},{"v":2.912,"d":"2.91"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":34.0777,"d":"34.08"},{"v":0,"d":"0.00"},{"v":34.0777,"d":"34.08"}]
["30201","办公费",5.59,{"v":0,"d":"0.00"},5.59]
["30205","水费",0.43,{"v":0,"d":"0.00"},0.43]
["30206","电费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["30207","邮电费",{"v":0.852,"d":"0.85"},{"v":0,"d":"0.00"},{"v":0.852,"d":"0.85"}]
["30211","差旅费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["30213","维修（护）费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["30216","培训费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["30217","公务接待费",{"v":6.7,"d":"6.70"},{"v":0,"d":"0.00"},{"v":6.7,"d":"6.70"}]
["30228","工会经费",{"v":2.6431,"d":"2.64"},{"v":0,"d":"0.00"},{"v":2.6431,"d":"2.64"}]
["30239","其他交通费用",{"v":5.3626,"d":"5.36"},{"v":0,"d":"0.00"},{"v":5.3626,"d":"5.36"}]
["303","对个人和家庭的补助",{"v":185.1774,"d":"185.18"},{"v":185.1774,"d":"185.18"},{"v":0,"d":"0.00"}]
["30302","退休费",{"v":175.695,"d":"175.70"},{"v":175.695,"d":"175.70"},{"v":0,"d":"0.00"}]
["30305","生活补助",{"v":5.7624,"d":"5.76"},{"v":5.7624,"d":"5.76"},{"v":0,"d":"0.00"}]
["30309","奖励金",2.76,2.76,{"v":0,"d":"0.00"}]
["30399","其他对个人和家庭的补助",0.96,0.96,{"v":0,"d":"0.00"}]
["310","资本性支出",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["31002","办公设备购置",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,3,9]]}
["","","","","","","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","","","","","","","","",""]
["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"]
["**","**","1","2","3","4","5","6","7","8"]
[null,"合计","6.7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.7,"d":"6.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1","行政单位","6.7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.7,"d":"6.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["506001","新余市渝水区水利局","6.7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.7,"d":"6.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["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"]
["","","","","单位：万元"]
["支出功能分类科目",null,"2026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":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","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:","","","","单位：万元"]
["支出功能分类科目",null,"2026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":24,"n_cols":3,"rows_kept":24,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]]}
["","",""]
["支出预算总表"]
["","",""]
["科目名称","合计","结转下年"]
[]
["**","1","2"]
["合计",{"v":1063.9488,"d":"1,063.95"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"}]
["20805行政事业单位养老支出",{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"}]
["2080501行政单位离退休",{"v":184.2174,"d":"184.22"},{"v":0,"d":"0.00"}]
["2080505机关事业单位基本养老保险缴费支出",{"v":58.7438,"d":"58.74"},{"v":0,"d":"0.00"}]
["2080506机关事业单位职业年金缴费支出",{"v":29.3719,"d":"29.37"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["21011行政事业单位医疗",{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["2101101行政单位医疗",{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"}]
["213农林水支出",{"v":740.1795,"d":"740.18"},{"v":0,"d":"0.00"}]
["21303水利",{"v":740.1795,"d":"740.18"},{"v":0,"d":"0.00"}]
["2130301行政运行",{"v":428.7795,"d":"428.78"},{"v":0,"d":"0.00"}]
["2130306水利工程运行与维护",{"v":293.4,"d":"293.40"},{"v":0,"d":"0.00"}]
["2130314防汛",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["2130322水利安全监督",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]
["22102住房改革支出",{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]
["2210201住房公积金",{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]]}
["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","国有资本经营预算支出"]
[]
["**","1","2","3","4"]
["208社会保障和就业支出",{"v":272.3331,"d":"272.33"},{"v":272.3331,"d":"272.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":24.9661,"d":"24.97"},{"v":24.9661,"d":"24.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212城乡社区支出",{"v":1660.687963,"d":"1,660.69"},{"v":0,"d":"0.00"},{"v":1660.687963,"d":"1,660.69"},{"v":0,"d":"0.00"}]
["213农林水支出",{"v":9685.710565,"d":"9,685.71"},{"v":5303.857116,"d":"5,303.86"},{"v":4381.853449,"d":"4,381.85"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":26.4701,"d":"26.47"},{"v":26.4701,"d":"26.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]