{"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:[211007]新余市渝水生态环境局",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":187.395742,"d":"187.40"},"社会保障和就业支出",{"v":18.152112,"d":"18.15"}]
["    （一）一般公共预算收入",{"v":187.395742,"d":"187.40"},"节能环保支出",{"v":467.319454,"d":"467.32"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":5.404176,"d":"5.40"}]
["    （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",{"v":145,"d":"145.00"}," "," "]
[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," "," "]
[]
["本年收入合计",{"v":332.395742,"d":"332.40"},"本年支出合计",{"v":490.875742,"d":"490.88"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",158.48]
[]
["收入总计",{"v":490.875742,"d":"490.88"},"支出总计",{"v":490.875742,"d":"490.88"}]

{"sheet":"单位收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"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"]
["[211007]新余市渝水生态环境局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":490.875742,"d":"490.88"},158.48,{"v":187.395742,"d":"187.40"},{"v":187.395742,"d":"187.40"},{"$nulls":7},{"v":145,"d":"145.00"}]
["208","社会保障和就业支出",{"v":18.152112,"d":"18.15"},null,{"v":18.152112,"d":"18.15"},{"v":18.152112,"d":"18.15"}]
["　05","　行政事业单位养老支出",{"v":18.152112,"d":"18.15"},null,{"v":18.152112,"d":"18.15"},{"v":18.152112,"d":"18.15"}]
["　　2080501","　　行政单位离退休",{"v":0.8292,"d":"0.83"},null,{"v":0.8292,"d":"0.83"},{"v":0.8292,"d":"0.83"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.548608,"d":"11.55"},null,{"v":11.548608,"d":"11.55"},{"v":11.548608,"d":"11.55"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.774304,"d":"5.77"},null,{"v":5.774304,"d":"5.77"},{"v":5.774304,"d":"5.77"}]
["211","节能环保支出",{"v":467.319454,"d":"467.32"},158.48,{"v":163.839454,"d":"163.84"},{"v":163.839454,"d":"163.84"},{"$nulls":7},{"v":145,"d":"145.00"}]
["　01","　环境保护管理事务",{"v":246.939454,"d":"246.94"},null,{"v":101.939454,"d":"101.94"},{"v":101.939454,"d":"101.94"},{"$nulls":7},{"v":145,"d":"145.00"}]
["　　2110101","　　行政运行",{"v":101.939454,"d":"101.94"},null,{"v":101.939454,"d":"101.94"},{"v":101.939454,"d":"101.94"}]
["　　2110199","　　其他环境保护管理事务支出",{"v":145,"d":"145.00"},{"$nulls":10},{"v":145,"d":"145.00"}]
["　02","　环境监测与监察",220.38,158.48,{"v":61.9,"d":"61.90"},{"v":61.9,"d":"61.90"}]
["　　2110299","　　其他环境监测与监察支出",220.38,158.48,{"v":61.9,"d":"61.90"},{"v":61.9,"d":"61.90"}]
["221","住房保障支出",{"v":5.404176,"d":"5.40"},null,{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]
["　02","　住房改革支出",{"v":5.404176,"d":"5.40"},null,{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]
["　　2210201","　　住房公积金",{"v":5.404176,"d":"5.40"},null,{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]

{"sheet":"单位支出总表","index":2,"n_rows":21,"n_cols":5,"rows_kept":21,"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[211007]新余市渝水生态环境局",{"$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":490.875742,"d":"490.88"},{"v":125.495742,"d":"125.50"},365.38]
["208","社会保障和就业支出",{"v":18.152112,"d":"18.15"},{"v":18.152112,"d":"18.15"}]
["　05","　行政事业单位养老支出",{"v":18.152112,"d":"18.15"},{"v":18.152112,"d":"18.15"}]
["　　2080501","　　行政单位离退休",{"v":0.8292,"d":"0.83"},{"v":0.8292,"d":"0.83"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.548608,"d":"11.55"},{"v":11.548608,"d":"11.55"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.774304,"d":"5.77"},{"v":5.774304,"d":"5.77"}]
["211","节能环保支出",{"v":467.319454,"d":"467.32"},{"v":101.939454,"d":"101.94"},365.38]
["　01","　环境保护管理事务",{"v":246.939454,"d":"246.94"},{"v":101.939454,"d":"101.94"},{"v":145,"d":"145.00"}]
["　　2110101","　　行政运行",{"v":101.939454,"d":"101.94"},{"v":101.939454,"d":"101.94"}]
["　　2110199","　　其他环境保护管理事务支出",{"v":145,"d":"145.00"},null,{"v":145,"d":"145.00"}]
["　02","　环境监测与监察",220.38,null,220.38]
["　　2110299","　　其他环境监测与监察支出",220.38,null,220.38]
["221","住房保障支出",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]
["　02","　住房改革支出",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]
["　　2210201","　　住房公积金",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]

{"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"]
["[211007]新余市渝水生态环境局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":187.395742,"d":"187.40"},"一、本年支出",{"v":187.395742,"d":"187.40"},{"v":187.395742,"d":"187.40"}," "," "]
["  一般公共预算拨款收入",{"v":187.395742,"d":"187.40"},"社会保障和就业支出",{"v":18.152112,"d":"18.15"},{"v":18.152112,"d":"18.15"}," "]
["  政府性基金预算拨款收入",null,"节能环保支出",{"v":163.839454,"d":"163.84"},{"v":163.839454,"d":"163.84"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":187.395742,"d":"187.40"},"支出总计",{"v":187.395742,"d":"187.40"},{"v":187.395742,"d":"187.40"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[211007]新余市渝水生态环境局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":187.395742,"d":"187.40"},{"v":125.495742,"d":"125.50"},{"v":61.9,"d":"61.90"}]
["208","社会保障和就业支出",{"v":18.152112,"d":"18.15"},{"v":18.152112,"d":"18.15"}]
["　05","　行政事业单位养老支出",{"v":18.152112,"d":"18.15"},{"v":18.152112,"d":"18.15"}]
["　　2080501","　　行政单位离退休",{"v":0.8292,"d":"0.83"},{"v":0.8292,"d":"0.83"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.548608,"d":"11.55"},{"v":11.548608,"d":"11.55"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.774304,"d":"5.77"},{"v":5.774304,"d":"5.77"}]
["211","节能环保支出",{"v":163.839454,"d":"163.84"},{"v":101.939454,"d":"101.94"},{"v":61.9,"d":"61.90"}]
["　01","　环境保护管理事务",{"v":101.939454,"d":"101.94"},{"v":101.939454,"d":"101.94"}]
["　　2110101","　　行政运行",{"v":101.939454,"d":"101.94"},{"v":101.939454,"d":"101.94"}]
["　02","　环境监测与监察",{"v":61.9,"d":"61.90"},null,{"v":61.9,"d":"61.90"}]
["　　2110299","　　其他环境监测与监察支出",{"v":61.9,"d":"61.90"},null,{"v":61.9,"d":"61.90"}]
["221","住房保障支出",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]
["　02","　住房改革支出",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]
["　　2210201","　　住房公积金",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[211007]新余市渝水生态环境局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024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":125.495742,"d":"125.50"},{"v":113.867742,"d":"113.87"},11.628]
["301","工资福利支出",{"v":113.038542,"d":"113.04"},{"v":113.038542,"d":"113.04"}]
["　30101","　基本工资",{"v":25.8912,"d":"25.89"},{"v":25.8912,"d":"25.89"}]
["　30102","　津贴补贴",{"v":17.7012,"d":"17.70"},{"v":17.7012,"d":"17.70"}]
["　30103","　奖金",{"v":41.9904,"d":"41.99"},{"v":41.9904,"d":"41.99"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":11.548608,"d":"11.55"},{"v":11.548608,"d":"11.55"}]
["　30109","　职业年金缴费",{"v":5.774304,"d":"5.77"},{"v":5.774304,"d":"5.77"}]
["　30110","　职工基本医疗保险缴费",{"v":2.702088,"d":"2.70"},{"v":2.702088,"d":"2.70"}]
["　30111","　公务员医疗补助缴费",{"v":1.576218,"d":"1.58"},{"v":1.576218,"d":"1.58"}]
["　30112","　其他社会保障缴费",{"v":0.450348,"d":"0.45"},{"v":0.450348,"d":"0.45"}]
["　30113","　住房公积金",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]
["302","商品和服务支出",{"v":11.628,"d":"11.63"},null,11.628]
["　30201","　办公费",{"v":1.4,"d":"1.40"},null,1.4]
["　30202","　印刷费",0.42,null,0.42]
["　30206","　电费",{"v":0.5,"d":"0.50"},null,0.5]
["　30208","　取暖费",{"v":0.696,"d":"0.70"},null,0.696]
["　30211","　差旅费",{"v":0.5,"d":"0.50"},null,0.5]
["　30217","　公务接待费",{"v":3.9,"d":"3.90"},null,3.9]
["　30239","　其他交通费用",{"v":4.212,"d":"4.21"},null,4.212]
["303","对个人和家庭的补助",{"v":0.8292,"d":"0.83"},{"v":0.8292,"d":"0.83"}]
["　30302","　退休费",{"v":0.4392,"d":"0.44"},{"v":0.4392,"d":"0.44"}]
["　30307","　医疗费补助",0.39,0.39]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[211007]新余市渝水生态环境局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["211007","新余市渝水生态环境局",{"v":3.9,"d":"3.90"},{"$nulls":3},{"v":3.9,"d":"3.90"}]

{"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,"2024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:[211007]新余市渝水生态环境局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":490.875742,"d":"490.88"}]
["社会保障和就业支出",{"v":18.152112,"d":"18.15"}]
["节能环保支出",{"v":467.319454,"d":"467.32"}]
["住房保障支出",{"v":5.404176,"d":"5.40"}]

{"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":187.395742,"d":"187.40"},{"v":187.395742,"d":"187.40"}]
["社会保障和就业支出",{"v":18.152112,"d":"18.15"},{"v":18.152112,"d":"18.15"}]
["节能环保支出",{"v":163.839454,"d":"163.84"},{"v":163.839454,"d":"163.84"}]
["住房保障支出",{"v":5.404176,"d":"5.40"},{"v":5.404176,"d":"5.40"}]