{"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:[318]新余市渝水区财政局（部门） , [318001]新余市渝水区财政局",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":1615.7037,"d":"1,615.70"},"一般公共服务支出",{"v":1457.077082,"d":"1,457.08"}]
["    （一）一般公共预算收入",{"v":1615.7037,"d":"1,615.70"},"社会保障和就业支出",{"v":214.632936,"d":"214.63"}]
["    （二）政府性基金预算收入",null,"农林水支出",{"v":3,"d":"3.00"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":58.1217,"d":"58.12"}]
["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," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":1615.7037,"d":"1,615.70"},"本年支出合计",{"v":1732.831718,"d":"1,732.83"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":117.128018,"d":"117.13"}]
[]
["收入总计",{"v":1732.831718,"d":"1,732.83"},"支出总计",{"v":1732.831718,"d":"1,732.83"}]

{"sheet":"部门收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"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"]
["[318]新余市渝水区财政局（部门） , [318001]新余市渝水区财政局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
[null,"合计",{"v":1732.831718,"d":"1,732.83"},{"v":117.128018,"d":"117.13"},{"v":1615.7037,"d":"1,615.70"},{"v":1615.7037,"d":"1,615.70"}]
["201","一般公共服务支出",{"v":1457.077082,"d":"1,457.08"},{"v":99.917982,"d":"99.92"},{"v":1357.1591,"d":"1,357.16"},{"v":1357.1591,"d":"1,357.16"}]
["　06","　财政事务",{"v":1447.077082,"d":"1,447.08"},{"v":89.917982,"d":"89.92"},{"v":1357.1591,"d":"1,357.16"},{"v":1357.1591,"d":"1,357.16"}]
["　　2010601","　　行政运行",{"v":1094.961482,"d":"1,094.96"},{"v":37.802382,"d":"37.80"},{"v":1057.1591,"d":"1,057.16"},{"v":1057.1591,"d":"1,057.16"}]
["　　2010699","　　其他财政事务支出",{"v":352.1156,"d":"352.12"},{"v":52.1156,"d":"52.12"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
["　11","　纪检监察事务",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2011199","　　其他纪检监察事务支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["208","社会保障和就业支出",{"v":214.632936,"d":"214.63"},{"v":14.210036,"d":"14.21"},{"v":200.4229,"d":"200.42"},{"v":200.4229,"d":"200.42"}]
["　05","　行政事业单位养老支出",{"v":214.632936,"d":"214.63"},{"v":14.210036,"d":"14.21"},{"v":200.4229,"d":"200.42"},{"v":200.4229,"d":"200.42"}]
["　　2080501","　　行政单位离退休",{"v":8.0188,"d":"8.02"},{"v":0.0756,"d":"0.08"},{"v":7.9432,"d":"7.94"},{"v":7.9432,"d":"7.94"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":128.3198,"d":"128.32"},null,{"v":128.3198,"d":"128.32"},{"v":128.3198,"d":"128.32"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":78.294336,"d":"78.29"},{"v":14.134436,"d":"14.13"},{"v":64.1599,"d":"64.16"},{"v":64.1599,"d":"64.16"}]
["213","农林水支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"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":3,"d":"3.00"}]
["221","住房保障支出",{"v":58.1217,"d":"58.12"},null,{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]
["　02","　住房改革支出",{"v":58.1217,"d":"58.12"},null,{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]
["　　2210201","　　住房公积金",{"v":58.1217,"d":"58.12"},null,{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]

{"sheet":"部门支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"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[318]新余市渝水区财政局（部门） , [318001]新余市渝水区财政局",{"$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]
[null,"合计",{"v":1732.831718,"d":"1,732.83"},{"v":1348.646118,"d":"1,348.65"},{"v":384.1856,"d":"384.19"}]
["201","一般公共服务支出",{"v":1457.077082,"d":"1,457.08"},{"v":1075.891482,"d":"1,075.89"},{"v":381.1856,"d":"381.19"}]
["　06","　财政事务",{"v":1447.077082,"d":"1,447.08"},{"v":1075.891482,"d":"1,075.89"},{"v":371.1856,"d":"371.19"}]
["　　2010601","　　行政运行",{"v":1094.961482,"d":"1,094.96"},{"v":1075.891482,"d":"1,075.89"},19.07]
["　　2010699","　　其他财政事务支出",{"v":352.1156,"d":"352.12"},null,{"v":352.1156,"d":"352.12"}]
["　11","　纪检监察事务",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2011199","　　其他纪检监察事务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["208","社会保障和就业支出",{"v":214.632936,"d":"214.63"},{"v":214.632936,"d":"214.63"}]
["　05","　行政事业单位养老支出",{"v":214.632936,"d":"214.63"},{"v":214.632936,"d":"214.63"}]
["　　2080501","　　行政单位离退休",{"v":8.0188,"d":"8.02"},{"v":8.0188,"d":"8.02"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":128.3198,"d":"128.32"},{"v":128.3198,"d":"128.32"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":78.294336,"d":"78.29"},{"v":78.294336,"d":"78.29"}]
["213","农林水支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},null,{"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"},null,{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]
["　02","　住房改革支出",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]
["　　2210201","　　住房公积金",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]

{"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"]
["[318]新余市渝水区财政局（部门） , [318001]新余市渝水区财政局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1615.7037,"d":"1,615.70"},"一、本年支出",{"v":1615.7037,"d":"1,615.70"},{"v":1615.7037,"d":"1,615.70"}," "," "]
["  一般公共预算拨款收入",{"v":1615.7037,"d":"1,615.70"},"一般公共服务支出",{"v":1357.1591,"d":"1,357.16"},{"v":1357.1591,"d":"1,357.16"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":200.4229,"d":"200.42"},{"v":200.4229,"d":"200.42"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1615.7037,"d":"1,615.70"},"支出总计",{"v":1615.7037,"d":"1,615.70"},{"v":1615.7037,"d":"1,615.70"}," "," "]

{"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"]
["[318]新余市渝水区财政局（部门） , [318001]新余市渝水区财政局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":1615.7037,"d":"1,615.70"},{"v":1315.7037,"d":"1,315.70"},{"v":300,"d":"300.00"}]
["201","一般公共服务支出",{"v":1357.1591,"d":"1,357.16"},{"v":1057.1591,"d":"1,057.16"},{"v":300,"d":"300.00"}]
["　06","　财政事务",{"v":1357.1591,"d":"1,357.16"},{"v":1057.1591,"d":"1,057.16"},{"v":300,"d":"300.00"}]
["　　2010601","　　行政运行",{"v":1057.1591,"d":"1,057.16"},{"v":1057.1591,"d":"1,057.16"}]
["　　2010699","　　其他财政事务支出",{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"}]
["208","社会保障和就业支出",{"v":200.4229,"d":"200.42"},{"v":200.4229,"d":"200.42"}]
["　05","　行政事业单位养老支出",{"v":200.4229,"d":"200.42"},{"v":200.4229,"d":"200.42"}]
["　　2080501","　　行政单位离退休",{"v":7.9432,"d":"7.94"},{"v":7.9432,"d":"7.94"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":128.3198,"d":"128.32"},{"v":128.3198,"d":"128.32"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":64.1599,"d":"64.16"},{"v":64.1599,"d":"64.16"}]
["221","住房保障支出",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]
["　02","　住房改革支出",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]
["　　2210201","　　住房公积金",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":39,"n_cols":5,"rows_kept":39,"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"]
["[318]新余市渝水区财政局（部门） , [318001]新余市渝水区财政局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023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]
[null,"合计",{"v":1315.7037,"d":"1,315.70"},{"v":1189.4991,"d":"1,189.50"},{"v":126.2046,"d":"126.20"}]
["301","工资福利支出",{"v":1181.5559,"d":"1,181.56"},{"v":1181.5559,"d":"1,181.56"}]
["　30101","　基本工资",{"v":287.532,"d":"287.53"},{"v":287.532,"d":"287.53"}]
["　30102","　津贴补贴",{"v":77.7876,"d":"77.79"},{"v":77.7876,"d":"77.79"}]
["　30103","　奖金",{"v":331.065,"d":"331.07"},{"v":331.065,"d":"331.07"}]
["　30106","　伙食补助费",{"v":45.5,"d":"45.50"},{"v":45.5,"d":"45.50"}]
["　30107","　绩效工资",{"v":119.028,"d":"119.03"},{"v":119.028,"d":"119.03"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":128.3198,"d":"128.32"},{"v":128.3198,"d":"128.32"}]
["　30109","　职业年金缴费",{"v":64.1599,"d":"64.16"},{"v":64.1599,"d":"64.16"}]
["　30110","　职工基本医疗保险缴费",{"v":33.6528,"d":"33.65"},{"v":33.6528,"d":"33.65"}]
["　30111","　公务员医疗补助缴费",{"v":22.4492,"d":"22.45"},{"v":22.4492,"d":"22.45"}]
["　30112","　其他社会保障缴费",{"v":7.1799,"d":"7.18"},{"v":7.1799,"d":"7.18"}]
["　30113","　住房公积金",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]
["　30199","　其他工资福利支出",6.76,6.76]
["302","商品和服务支出",{"v":96.2046,"d":"96.20"},null,{"v":96.2046,"d":"96.20"}]
["　30201","　办公费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30205","　水费",{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"}]
["　30206","　电费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　30207","　邮电费",{"v":1.656,"d":"1.66"},null,{"v":1.656,"d":"1.66"}]
["　30211","　差旅费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30213","　维修（护）费",2.25,null,2.25]
["　30216","　培训费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30217","　公务接待费",{"v":9.8,"d":"9.80"},null,{"v":9.8,"d":"9.80"}]
["　30228","　工会经费",{"v":5.8121,"d":"5.81"},null,{"v":5.8121,"d":"5.81"}]
["　30239","　其他交通费用",{"v":47.2365,"d":"47.24"},null,{"v":47.2365,"d":"47.24"}]
["　30299","　其他商品和服务支出",7.15,null,7.15]
["303","对个人和家庭的补助",{"v":7.9432,"d":"7.94"},{"v":7.9432,"d":"7.94"}]
["　30302","　退休费",{"v":3.5112,"d":"3.51"},{"v":3.5112,"d":"3.51"}]
["　30309","　奖励金",2.04,2.04]
["　30399","　其他对个人和家庭的补助",{"v":2.392,"d":"2.39"},{"v":2.392,"d":"2.39"}]
["310","资本性支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　31002","　办公设备购置",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[318]新余市渝水区财政局（部门） , [318001]新余市渝水区财政局",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","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 "}]
["318","新余市渝水区财政局（部门）",{"v":9.8,"d":"9.80"},null,{"v":9.8,"d":"9.80"}]

{"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,"2023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:[318]新余市渝水区财政局（部门） , [318001]新余市渝水区财政局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":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":1732.831718,"d":"1,732.83"}]
["一般公共服务支出",{"v":1457.077082,"d":"1,457.08"}]
["社会保障和就业支出",{"v":214.632936,"d":"214.63"}]
["农林水支出",{"v":3,"d":"3.00"}]
["住房保障支出",{"v":58.1217,"d":"58.12"}]

{"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":1615.7037,"d":"1,615.70"},{"v":1615.7037,"d":"1,615.70"}]
["一般公共服务支出",{"v":1357.1591,"d":"1,357.16"},{"v":1357.1591,"d":"1,357.16"}]
["社会保障和就业支出",{"v":200.4229,"d":"200.42"},{"v":200.4229,"d":"200.42"}]
["住房保障支出",{"v":58.1217,"d":"58.12"},{"v":58.1217,"d":"58.12"}]