{"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:[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":1691.1628,"d":"1,691.16"},"一般公共服务支出",{"v":1474.189202,"d":"1474.19"}]
["    （一）一般公共预算收入",{"v":1691.1628,"d":"1,691.16"},"社会保障和就业支出",{"v":196.3241,"d":"196.32"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":56.8165,"d":"56.82"}]
["    （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," "," "]
[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":1691.1628,"d":"1,691.16"},"本年支出合计",{"v":1727.329802,"d":"1,727.33"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":36.167002,"d":"36.17"}]
[]
["收入总计",{"v":1727.329802,"d":"1,727.33"},"支出总计",{"v":1727.329802,"d":"1,727.33"}]

{"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"]
["[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]
["","合计",{"v":1727.329802,"d":"1,727.33"},{"v":36.167002,"d":"36.17"},{"v":1691.1628,"d":"1,691.16"},{"v":1691.1628,"d":"1,691.16"}]
["201","一般公共服务支出",{"v":1474.189202,"d":"1,474.19"},{"v":36.167002,"d":"36.17"},{"v":1438.0222,"d":"1,438.02"},{"v":1438.0222,"d":"1,438.02"}]
["　06","　财政事务",{"v":1474.189202,"d":"1,474.19"},{"v":36.167002,"d":"36.17"},{"v":1438.0222,"d":"1,438.02"},{"v":1438.0222,"d":"1,438.02"}]
["　　2010601","　　行政运行",{"v":1138.0222,"d":"1,138.02"},null,{"v":1138.0222,"d":"1,138.02"},{"v":1138.0222,"d":"1,138.02"}]
["　　2010699","　　其他财政事务支出",{"v":336.167002,"d":"336.17"},{"v":36.167002,"d":"36.17"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
["208","社会保障和就业支出",{"v":196.3241,"d":"196.32"},null,{"v":196.3241,"d":"196.32"},{"v":196.3241,"d":"196.32"}]
["　05","　行政事业单位养老支出",{"v":196.3241,"d":"196.32"},null,{"v":196.3241,"d":"196.32"},{"v":196.3241,"d":"196.32"}]
["　　2080501","　　行政单位离退休",{"v":8.4168,"d":"8.42"},null,{"v":8.4168,"d":"8.42"},{"v":8.4168,"d":"8.42"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":125.2715,"d":"125.27"},null,{"v":125.2715,"d":"125.27"},{"v":125.2715,"d":"125.27"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":62.6358,"d":"62.64"},null,{"v":62.6358,"d":"62.64"},{"v":62.6358,"d":"62.64"}]
["221","住房保障支出",{"v":56.8165,"d":"56.82"},null,{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]
["　02","　住房改革支出",{"v":56.8165,"d":"56.82"},null,{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]
["　　2210201","　　住房公积金",{"v":56.8165,"d":"56.82"},null,{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]

{"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[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]
["","合计",{"v":1727.329802,"d":"1,727.33"},{"v":1391.1628,"d":"1,391.16"},{"v":336.167002,"d":"336.17"}]
["201","一般公共服务支出",{"v":1474.189202,"d":"1,474.19"},{"v":1138.0222,"d":"1,138.02"},{"v":336.167002,"d":"336.17"}]
["　06","　财政事务",{"v":1474.189202,"d":"1,474.19"},{"v":1138.0222,"d":"1,138.02"},{"v":336.167002,"d":"336.17"}]
["　　2010601","　　行政运行",{"v":1138.0222,"d":"1,138.02"},{"v":1138.0222,"d":"1,138.02"}]
["　　2010699","　　其他财政事务支出",{"v":336.167002,"d":"336.17"},null,{"v":336.167002,"d":"336.17"}]
["208","社会保障和就业支出",{"v":196.3241,"d":"196.32"},{"v":196.3241,"d":"196.32"}]
["　05","　行政事业单位养老支出",{"v":196.3241,"d":"196.32"},{"v":196.3241,"d":"196.32"}]
["　　2080501","　　行政单位离退休",{"v":8.4168,"d":"8.42"},{"v":8.4168,"d":"8.42"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":125.2715,"d":"125.27"},{"v":125.2715,"d":"125.27"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":62.6358,"d":"62.64"},{"v":62.6358,"d":"62.64"}]
["221","住房保障支出",{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]
["　02","　住房改革支出",{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]
["　　2210201","　　住房公积金",{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]

{"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"]
["[318001]新余市渝水区财政局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1691.1628,"d":"1,691.16"},"一、本年支出",{"v":1691.1628,"d":"1,691.16"},{"v":1691.1628,"d":"1,691.16"}," "," "]
["  一般公共预算拨款收入",{"v":1691.1628,"d":"1,691.16"},"一般公共服务支出",{"v":1438.0222,"d":"1,438.02"},{"v":1438.0222,"d":"1,438.02"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":196.3241,"d":"196.32"},{"v":196.3241,"d":"196.32"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1691.1628,"d":"1,691.16"},"支出总计"," "," "," "," "]

{"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"]
["[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,"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":1691.1628,"d":"1,691.16"},{"v":1391.1628,"d":"1,391.16"},{"v":300,"d":"300.00"}]
["201","一般公共服务支出",{"v":1438.0222,"d":"1,438.02"},{"v":1138.0222,"d":"1,138.02"},{"v":300,"d":"300.00"}]
["　06","　财政事务",{"v":1438.0222,"d":"1,438.02"},{"v":1138.0222,"d":"1,138.02"},{"v":300,"d":"300.00"}]
["　　2010601","　　行政运行",{"v":1138.0222,"d":"1,138.02"},{"v":1138.0222,"d":"1,138.02"}]
["　　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":196.3241,"d":"196.32"},{"v":196.3241,"d":"196.32"}]
["　05","　行政事业单位养老支出",{"v":196.3241,"d":"196.32"},{"v":196.3241,"d":"196.32"}]
["　　2080501","　　行政单位离退休",{"v":8.4168,"d":"8.42"},{"v":8.4168,"d":"8.42"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":125.2715,"d":"125.27"},{"v":125.2715,"d":"125.27"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":62.6358,"d":"62.64"},{"v":62.6358,"d":"62.64"}]
["221","住房保障支出",{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]
["　02","　住房改革支出",{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]
["　　2210201","　　住房公积金",{"v":56.8165,"d":"56.82"},{"v":56.8165,"d":"56.82"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":41,"n_cols":5,"rows_kept":41,"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"]
["[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,"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":1391.1628,"d":"1,391.16"},1267.9916,123.1712]
["301","工资福利支出",{"v":1259.5748,"d":"1,259.57"}]
["　30101","　基本工资",{"v":282.948,"d":"282.95"},282.948]
["　3010201","　行政单位统一津补贴",{"v":61.308,"d":"61.31"},61.308]
["　3010202","　其他津补贴",{"v":12.9744,"d":"12.97"},12.9744]
["　3010301","　年终一次性奖",{"v":8.5154,"d":"8.52"},8.5154]
["　3010302","　公务员（含参公）基础绩效奖",404.85,404.85]
["　30106","　伙食补助费",{"v":44.1,"d":"44.10"},44.1]
["　3010701","　事业单位基础性绩效工资",{"v":131.304,"d":"131.30"},131.304]
["　30108","　机关事业单位基本养老保险缴费",{"v":125.2715,"d":"125.27"},125.2715]
["　30109","　职业年金缴费",{"v":62.6358,"d":"62.64"},62.6358]
["　30110","　职工基本医疗保险缴费",{"v":32.9171,"d":"32.92"},32.9171]
["　30111","　公务员医疗补助缴费",{"v":22.3046,"d":"22.30"},22.3046]
["　30112","　其他社会保障缴费",{"v":7.0775,"d":"7.08"},7.0775]
["　30113","　住房公积金",{"v":56.8165,"d":"56.82"},56.8165]
["　3019999","　其他工资福利支出",{"v":6.552,"d":"6.55"},6.552]
["302","商品和服务支出",{"v":93.1712,"d":"93.17"}]
["　30201","　办公费",{"v":8,"d":"8.00"},null,8]
["　30202","　印刷费",{"v":1,"d":"1.00"},null,1]
["　30205","　水费",{"v":1.3,"d":"1.30"},null,1.3]
["　30206","　电费",{"v":6,"d":"6.00"},null,6]
["　30207","　邮电费",{"v":1.656,"d":"1.66"},null,1.656]
["　30211","　差旅费",{"v":3,"d":"3.00"},null,3]
["　30213","　维修（护）费",{"v":2,"d":"2.00"},null,2]
["　30216","　培训费",{"v":3,"d":"3.00"},null,3]
["　30217","　公务接待费",9.79,null,9.79]
["　30228","　工会经费",{"v":5.6816,"d":"5.68"},null,5.6816]
["　30239","　其他交通费用",{"v":46.5336,"d":"46.53"},null,46.5336]
["　30299","　其他商品和服务支出",5.21,null,5.21]
["303","对个人和家庭的补助",{"v":8.4168,"d":"8.42"}]
["　30302","　退休费",{"v":3.6408,"d":"3.64"},3.6408]
["　30309","　奖励金",2.28,2.28]
["　30399","　其他对个人和家庭的补助",{"v":2.496,"d":"2.50"},2.496]
["310","资本性支出",{"v":30,"d":"30.00"}]
["　31002","　办公设备购置",{"v":30,"d":"30.00"},null,30]

{"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[318001]新余市渝水区财政局",{"$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"]
[]
["**","**",1,2,3,4,5]
["318","新余市渝水区财政局（部门）",9.79,null,9.79]

{"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:[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,"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":1727.329802,"d":"1,727.33"}]
["一般公共服务支出",{"v":1474.189202,"d":"1,474.19"}]
["社会保障和就业支出",{"v":196.3241,"d":"196.32"}]
["住房保障支出",{"v":56.8165,"d":"56.82"}]

{"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":1691.1628,"d":"1,691.16"},1691.1628]
["一般公共服务支出",{"v":1438.0222,"d":"1,438.02"},1438.0222]
["社会保障和就业支出",{"v":196.3241,"d":"196.32"},196.3241]
["住房保障支出",{"v":56.8165,"d":"56.82"},56.8165]