{"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:[402002]新余市渝水区社会救助福利中心",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":304.2062,"d":"304.21"},"社会保障和就业支出",{"v":306.920382,"d":"306.92"}]
["    （一）一般公共预算收入",{"v":304.2062,"d":"304.21"},"住房保障支出",{"v":6.3016,"d":"6.30"}]
["    （二）政府性基金预算收入",null," "," "]
["    （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":304.2062,"d":"304.21"},"本年支出合计",{"v":313.221982,"d":"313.22"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":9.015782,"d":"9.02"}]
[]
["收入总计",{"v":313.221982,"d":"313.22"},"支出总计",{"v":313.221982,"d":"313.22"}]

{"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"]
["[402002]新余市渝水区社会救助福利中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":313.221982,"d":"313.22"},{"v":9.015782,"d":"9.02"},{"v":304.2062,"d":"304.21"},{"v":304.2062,"d":"304.21"}]
["208","社会保障和就业支出",{"v":306.920382,"d":"306.92"},{"v":9.015782,"d":"9.02"},{"v":297.9046,"d":"297.90"},{"v":297.9046,"d":"297.90"}]
["　05","　行政事业单位养老支出",{"v":97.367,"d":"97.37"},null,{"v":97.367,"d":"97.37"},{"v":97.367,"d":"97.37"}]
["　　2080502","　　事业单位离退休",{"v":78.4964,"d":"78.50"},null,{"v":78.4964,"d":"78.50"},{"v":78.4964,"d":"78.50"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.5804,"d":"12.58"},null,{"v":12.5804,"d":"12.58"},{"v":12.5804,"d":"12.58"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.2902,"d":"6.29"},null,{"v":6.2902,"d":"6.29"},{"v":6.2902,"d":"6.29"}]
["　10","　社会福利",{"v":200.5376,"d":"200.54"},null,{"v":200.5376,"d":"200.54"},{"v":200.5376,"d":"200.54"}]
["　　2081001","　　儿童福利",77.22,null,77.22,77.22]
["　　2081005","　　社会福利事业单位",{"v":107.3176,"d":"107.32"},null,{"v":107.3176,"d":"107.32"},{"v":107.3176,"d":"107.32"}]
["　　2081099","　　其他社会福利支出",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["　99","　其他社会保障和就业支出",{"v":9.015782,"d":"9.02"},{"v":9.015782,"d":"9.02"}]
["　　2089999","　　其他社会保障和就业支出",{"v":9.015782,"d":"9.02"},{"v":9.015782,"d":"9.02"}]
["221","住房保障支出",{"v":6.3016,"d":"6.30"},null,{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]
["　02","　住房改革支出",{"v":6.3016,"d":"6.30"},null,{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]
["　　2210201","　　住房公积金",{"v":6.3016,"d":"6.30"},null,{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]

{"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[402002]新余市渝水区社会救助福利中心",{"$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":313.221982,"d":"313.22"},{"v":210.9862,"d":"210.99"},{"v":102.235782,"d":"102.24"}]
["208","社会保障和就业支出",{"v":306.920382,"d":"306.92"},{"v":204.6846,"d":"204.68"},{"v":102.235782,"d":"102.24"}]
["　05","　行政事业单位养老支出",{"v":97.367,"d":"97.37"},{"v":97.367,"d":"97.37"}]
["　　2080502","　　事业单位离退休",{"v":78.4964,"d":"78.50"},{"v":78.4964,"d":"78.50"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.5804,"d":"12.58"},{"v":12.5804,"d":"12.58"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.2902,"d":"6.29"},{"v":6.2902,"d":"6.29"}]
["　10","　社会福利",{"v":200.5376,"d":"200.54"},{"v":107.3176,"d":"107.32"},93.22]
["　　2081001","　　儿童福利",77.22,null,77.22]
["　　2081005","　　社会福利事业单位",{"v":107.3176,"d":"107.32"},{"v":107.3176,"d":"107.32"}]
["　　2081099","　　其他社会福利支出",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]
["　99","　其他社会保障和就业支出",{"v":9.015782,"d":"9.02"},null,{"v":9.015782,"d":"9.02"}]
["　　2089999","　　其他社会保障和就业支出",{"v":9.015782,"d":"9.02"},null,{"v":9.015782,"d":"9.02"}]
["221","住房保障支出",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]
["　02","　住房改革支出",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]
["　　2210201","　　住房公积金",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]

{"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"]
["[402002]新余市渝水区社会救助福利中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":304.2062,"d":"304.21"},"一、本年支出",{"v":304.2062,"d":"304.21"},{"v":304.2062,"d":"304.21"}," "," "]
["  一般公共预算拨款收入",{"v":304.2062,"d":"304.21"},"社会保障和就业支出",{"v":297.9046,"d":"297.90"},{"v":297.9046,"d":"297.90"}," "]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":304.2062,"d":"304.21"},"支出总计",{"v":304.2062,"d":"304.21"},{"v":304.2062,"d":"304.21"}," "," "]

{"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"]
["[402002]新余市渝水区社会救助福利中心",{"$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"]
["**","**",1,2,3]
["","合计",{"v":304.2062,"d":"304.21"},{"v":210.9862,"d":"210.99"},93.22]
["208","社会保障和就业支出",{"v":297.9046,"d":"297.90"},{"v":204.6846,"d":"204.68"},93.22]
["　05","　行政事业单位养老支出",{"v":97.367,"d":"97.37"},{"v":97.367,"d":"97.37"}]
["　　2080502","　　事业单位离退休",{"v":78.4964,"d":"78.50"},{"v":78.4964,"d":"78.50"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.5804,"d":"12.58"},{"v":12.5804,"d":"12.58"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.2902,"d":"6.29"},{"v":6.2902,"d":"6.29"}]
["　10","　社会福利",{"v":200.5376,"d":"200.54"},{"v":107.3176,"d":"107.32"},93.22]
["　　2081001","　　儿童福利",77.22,null,77.22]
["　　2081005","　　社会福利事业单位",{"v":107.3176,"d":"107.32"},{"v":107.3176,"d":"107.32"}]
["　　2081099","　　其他社会福利支出",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]
["221","住房保障支出",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]
["　02","　住房改革支出",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]
["　　2210201","　　住房公积金",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"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"]
["[402002]新余市渝水区社会救助福利中心",{"$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"]
["**","**",1,2,3]
["合计","",{"v":210.9862,"d":"210.99"},{"v":203.6781,"d":"203.68"},{"v":7.3081,"d":"7.31"}]
["301","工资福利支出",{"v":125.1817,"d":"125.18"},{"v":125.1817,"d":"125.18"}]
["　30101","　基本工资",{"v":26.4,"d":"26.40"},{"v":26.4,"d":"26.40"}]
["　30102","　津贴补贴",{"v":6.7572,"d":"6.76"},{"v":6.7572,"d":"6.76"}]
["　30106","　伙食补助费",{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
["　30107","　绩效工资",{"v":52.228,"d":"52.23"},{"v":52.228,"d":"52.23"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":12.5804,"d":"12.58"},{"v":12.5804,"d":"12.58"}]
["　30109","　职业年金缴费",{"v":6.2902,"d":"6.29"},{"v":6.2902,"d":"6.29"}]
["　30110","　职工基本医疗保险缴费",{"v":3.261,"d":"3.26"},{"v":3.261,"d":"3.26"}]
["　30111","　公务员医疗补助缴费",{"v":5.3371,"d":"5.34"},{"v":5.3371,"d":"5.34"}]
["　30112","　其他社会保障缴费",{"v":1.0982,"d":"1.10"},{"v":1.0982,"d":"1.10"}]
["　30113","　住房公积金",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]
["　30199","　其他工资福利支出",{"v":0.728,"d":"0.73"},{"v":0.728,"d":"0.73"}]
["302","商品和服务支出",{"v":6.3081,"d":"6.31"},null,{"v":6.3081,"d":"6.31"}]
["　30201","　办公费",2.01,null,2.01]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30213","　维修（护）费",{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"}]
["　30217","　公务接待费",0.99,null,0.99]
["　30228","　工会经费",{"v":0.6301,"d":"0.63"},null,{"v":0.6301,"d":"0.63"}]
["　30239","　其他交通费用",{"v":0.378,"d":"0.38"},null,{"v":0.378,"d":"0.38"}]
["303","对个人和家庭的补助",{"v":78.4964,"d":"78.50"},{"v":78.4964,"d":"78.50"}]
["　30302","　退休费",{"v":72.6852,"d":"72.69"},{"v":72.6852,"d":"72.69"}]
["　30307","　医疗费补助",{"v":2.5152,"d":"2.52"},{"v":2.5152,"d":"2.52"}]
["　30309","　奖励金",1.32,1.32]
["　30399","　其他对个人和家庭的补助",{"v":1.976,"d":"1.98"},{"v":1.976,"d":"1.98"}]
["310","资本性支出",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　31002","　办公设备购置",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[402002]新余市渝水区社会救助福利中心",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["402002","新余市渝水区社会救助福利中心",0.99,{"$nulls":3},0.99]

{"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"]
["**","**",1,2,3]

{"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:[402002]新余市渝水区社会救助福利中心",{"$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"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":9,"n_cols":3,"rows_kept":9,"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":313.221982,"d":"313.22"}]
["社会保障和就业支出",{"v":306.920382,"d":"306.92"}]
["住房保障支出",{"v":6.3016,"d":"6.30"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":5,"rows_kept":8,"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":304.2062,"d":"304.21"},{"v":304.2062,"d":"304.21"}]
["社会保障和就业支出",{"v":297.9046,"d":"297.90"},{"v":297.9046,"d":"297.90"}]
["住房保障支出",{"v":6.3016,"d":"6.30"},{"v":6.3016,"d":"6.30"}]