{"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","一般公共预算三公表","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:[606001]新余市渝水区行政审批局",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":473.0258,"d":"473.03"},"一般公共服务支出",{"v":421.2486,"d":"421.25"}]
["    （一）一般公共预算收入",{"v":473.0258,"d":"473.03"},"社会保障和就业支出",{"v":30.3961,"d":"30.40"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":21.3811,"d":"21.38"}]
["    （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":473.0258,"d":"473.03"},"本年支出合计",{"v":473.0258,"d":"473.03"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":473.0258,"d":"473.03"},"支出总计",{"v":473.0258,"d":"473.03"}]

{"sheet":"部门收入总表","index":1,"n_rows":17,"n_cols":15,"rows_kept":17,"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"]
["[606001]新余市渝水区行政审批局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":473.0258,"d":"473.03"},null,{"v":473.0258,"d":"473.03"},{"v":473.0258,"d":"473.03"}]
["201","一般公共服务支出",{"v":421.2486,"d":"421.25"},null,{"v":421.2486,"d":"421.25"},{"v":421.2486,"d":"421.25"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":421.2486,"d":"421.25"},null,{"v":421.2486,"d":"421.25"},{"v":421.2486,"d":"421.25"}]
["　　2010306","　　政务公开审批",{"v":421.2486,"d":"421.25"},null,{"v":421.2486,"d":"421.25"},{"v":421.2486,"d":"421.25"}]
["208","社会保障和就业支出",{"v":30.3961,"d":"30.40"},null,{"v":30.3961,"d":"30.40"},{"v":30.3961,"d":"30.40"}]
["　05","　行政事业单位养老支出",{"v":30.3961,"d":"30.40"},null,{"v":30.3961,"d":"30.40"},{"v":30.3961,"d":"30.40"}]
["　　2080501","　　行政单位离退休",{"v":1.1171,"d":"1.12"},null,{"v":1.1171,"d":"1.12"},{"v":1.1171,"d":"1.12"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":29.279,"d":"29.28"},null,{"v":29.279,"d":"29.28"},{"v":29.279,"d":"29.28"}]
["221","住房保障支出",{"v":21.3811,"d":"21.38"},null,{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]
["　02","　住房改革支出",{"v":21.3811,"d":"21.38"},null,{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]
["　　2210201","　　住房公积金",{"v":21.3811,"d":"21.38"},null,{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]

{"sheet":"部门支出总表","index":2,"n_rows":17,"n_cols":5,"rows_kept":17,"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[606001]新余市渝水区行政审批局",{"$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":473.0258,"d":"473.03"},{"v":402.3458,"d":"402.35"},70.68]
["201","一般公共服务支出",{"v":421.2486,"d":"421.25"},{"v":350.5686,"d":"350.57"},70.68]
["　03","　政府办公厅（室）及相关机构事务",{"v":421.2486,"d":"421.25"},{"v":350.5686,"d":"350.57"},70.68]
["　　2010306","　　政务公开审批",{"v":421.2486,"d":"421.25"},{"v":350.5686,"d":"350.57"},70.68]
["208","社会保障和就业支出",{"v":30.3961,"d":"30.40"},{"v":30.3961,"d":"30.40"}]
["　05","　行政事业单位养老支出",{"v":30.3961,"d":"30.40"},{"v":30.3961,"d":"30.40"}]
["　　2080501","　　行政单位离退休",{"v":1.1171,"d":"1.12"},{"v":1.1171,"d":"1.12"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":29.279,"d":"29.28"},{"v":29.279,"d":"29.28"}]
["221","住房保障支出",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]
["　02","　住房改革支出",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]
["　　2210201","　　住房公积金",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]

{"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"]
["[606001]新余市渝水区行政审批局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":473.0258,"d":"473.03"},"一、本年支出",{"v":473.0258,"d":"473.03"},{"v":473.0258,"d":"473.03"}," "," "]
["  一般公共预算拨款收入",{"v":473.0258,"d":"473.03"},"一般公共服务支出",421.2486,{"v":421.2486,"d":"421.25"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":30.3961,"d":"30.40"},{"v":30.3961,"d":"30.40"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":473.0258,"d":"473.03"},"支出总计",{"v":473.0258,"d":"473.03"},{"v":473.0258,"d":"473.03"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"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"]
["[606001]新余市渝水区行政审批局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":473.0258,"d":"473.03"},{"v":402.3458,"d":"402.35"},70.68]
["201","一般公共服务支出",{"v":421.2486,"d":"421.25"},{"v":350.5686,"d":"350.57"},70.68]
["　03","　政府办公厅（室）及相关机构事务",{"v":421.2486,"d":"421.25"},{"v":350.5686,"d":"350.57"},70.68]
["　　2010306","　　政务公开审批",{"v":421.2486,"d":"421.25"},{"v":350.5686,"d":"350.57"},70.68]
["208","社会保障和就业支出",{"v":30.3961,"d":"30.40"},{"v":30.3961,"d":"30.40"}]
["　05","　行政事业单位养老支出",{"v":30.3961,"d":"30.40"},{"v":30.3961,"d":"30.40"}]
["　　2080501","　　行政单位离退休",{"v":1.1171,"d":"1.12"},{"v":1.1171,"d":"1.12"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":29.279,"d":"29.28"},{"v":29.279,"d":"29.28"}]
["221","住房保障支出",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]
["　02","　住房改革支出",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]
["　　2210201","　　住房公积金",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]

{"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"]
["[606001]新余市渝水区行政审批局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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":402.3458,"d":"402.35"},{"v":360.9537,"d":"360.95"},{"v":41.3921,"d":"41.39"}]
["301","工资福利支出",{"v":359.8366,"d":"359.84"},{"v":359.8366,"d":"359.84"}]
["　30101","　基本工资",97.62,97.62]
["　30102","　津贴补贴",{"v":31.712,"d":"31.71"},{"v":31.712,"d":"31.71"}]
["　30103","　奖金",{"v":86.312,"d":"86.31"},{"v":86.312,"d":"86.31"}]
["　30106","　伙食补助费",{"v":19.6,"d":"19.60"},{"v":19.6,"d":"19.60"}]
["　30107","　绩效工资",{"v":51.756,"d":"51.76"},{"v":51.756,"d":"51.76"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":29.279,"d":"29.28"},{"v":29.279,"d":"29.28"}]
["　30110","　职工基本医疗保险缴费",{"v":12.4436,"d":"12.44"},{"v":12.4436,"d":"12.44"}]
["　30111","　公务员医疗补助缴费",{"v":7.043,"d":"7.04"},{"v":7.043,"d":"7.04"}]
["　30112","　其他社会保障缴费",{"v":2.6899,"d":"2.69"},{"v":2.6899,"d":"2.69"}]
["　30113","　住房公积金",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]
["302","商品和服务支出",{"v":41.3921,"d":"41.39"},null,{"v":41.3921,"d":"41.39"}]
["　30201","　办公费",{"v":5.8,"d":"5.80"},null,{"v":5.8,"d":"5.80"}]
["　30202","　印刷费",{"v":3.7,"d":"3.70"},null,{"v":3.7,"d":"3.70"}]
["　30203","　咨询费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30205","　水费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30206","　电费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["　30207","　邮电费",{"v":0.588,"d":"0.59"},null,{"v":0.588,"d":"0.59"}]
["　30211","　差旅费",{"v":2.6,"d":"2.60"},null,{"v":2.6,"d":"2.60"}]
["　30213","　维修（护）费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30214","　租赁费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30215","　会议费",{"v":3.2,"d":"3.20"},null,{"v":3.2,"d":"3.20"}]
["　30216","　培训费",{"v":5.2,"d":"5.20"},null,{"v":5.2,"d":"5.20"}]
["　30217","　公务接待费",{"v":2.8,"d":"2.80"},null,{"v":2.8,"d":"2.80"}]
["　30227","　委托业务费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30228","　工会经费",{"v":2.1381,"d":"2.14"},null,{"v":2.1381,"d":"2.14"}]
["　30231","　公务用车运行维护费",{"v":1.026,"d":"1.03"},null,{"v":1.026,"d":"1.03"}]
["　30239","　其他交通费用",6.84,null,6.84]
["303","对个人和家庭的补助",{"v":1.1171,"d":"1.12"},{"v":1.1171,"d":"1.12"}]
["　30302","　退休费",{"v":0.4416,"d":"0.44"},{"v":0.4416,"d":"0.44"}]
["　30309","　奖励金",{"v":0.344,"d":"0.34"},{"v":0.344,"d":"0.34"}]
["　30399","　其他对个人和家庭的补助",{"v":0.3315,"d":"0.33"},{"v":0.3315,"d":"0.33"}]

{"sheet":"一般公共预算三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[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"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[606001]新余市渝水区行政审批局",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","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 "}]
[null,"合计",{"v":3.826,"d":"3.83"},null,{"v":2.8,"d":"2.80"},{"v":1.026,"d":"1.03"}]
["606001","新余市渝水区行政审批局",{"v":3.826,"d":"3.83"},null,{"v":2.8,"d":"2.80"},{"v":1.026,"d":"1.03"}]

{"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,"2022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:[606001]新余市渝水区行政审批局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":473.0258,"d":"473.03"}]
["一般公共服务支出",{"v":421.2486,"d":"421.25"}]
["社会保障和就业支出",{"v":30.3961,"d":"30.40"}]
["住房保障支出",{"v":21.3811,"d":"21.38"}]

{"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":473.0258,"d":"473.03"},{"v":473.0258,"d":"473.03"}]
["一般公共服务支出",{"v":421.2486,"d":"421.25"},{"v":421.2486,"d":"421.25"}]
["社会保障和就业支出",{"v":30.3961,"d":"30.40"},{"v":30.3961,"d":"30.40"}]
["住房保障支出",{"v":21.3811,"d":"21.38"},{"v":21.3811,"d":"21.38"}]