{"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:[934]渝水区南安乡 , [934001]新余市渝水区南安乡人民政府 , [934004]新余市渝水区南安乡财政所",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":3017,"d":"3,017.00"},"一般公共服务支出",{"v":921.549372,"d":"921.55"}]
["    （一）一般公共预算收入",{"v":3017,"d":"3,017.00"},"社会保障和就业支出",{"v":228.302,"d":"228.30"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":13.7,"d":"13.70"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",313.24]
["二、教育收费资金收入",null,"农林水支出",{"v":979.755586,"d":"979.76"}]
["三、事业收入",null,"资源勘探工业信息等支出",{"v":1127.0178,"d":"1,127.02"}]
["四、事业单位经营收入",null,"自然资源海洋气象等支出",4.07]
["五、附属单位上缴收入",null,"住房保障支出",{"v":110,"d":"110.00"}]
["六、上级补助收入",null,"灾害防治及应急管理支出",{"v":2,"d":"2.00"}]
["七、其他收入",null,"其他支出",{"v":1.6344,"d":"1.63"}]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":3017,"d":"3,017.00"},"本年支出合计",{"v":3701.269158,"d":"3,701.27"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":684.269158,"d":"684.27"}]
[]
["收入总计",{"v":3701.269158,"d":"3,701.27"},"支出总计",{"v":3701.269158,"d":"3,701.27"}]

{"sheet":"部门收入总表","index":1,"n_rows":71,"n_cols":15,"rows_kept":71,"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"]
["[934]渝水区南安乡 , [934001]新余市渝水区南安乡人民政府 , [934004]新余市渝水区南安乡财政所",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":3701.269158,"d":"3,701.27"},{"v":684.269158,"d":"684.27"},{"v":3017,"d":"3,017.00"},{"v":3017,"d":"3,017.00"}]
["201","一般公共服务支出",{"v":921.549372,"d":"921.55"},{"v":31.487172,"d":"31.49"},{"v":890.0622,"d":"890.06"},{"v":890.0622,"d":"890.06"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":865.5622,"d":"865.56"},null,{"v":865.5622,"d":"865.56"},{"v":865.5622,"d":"865.56"}]
["　　2010301","　　行政运行",{"v":590.5622,"d":"590.56"},null,{"v":590.5622,"d":"590.56"},{"v":590.5622,"d":"590.56"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":275,"d":"275.00"},null,{"v":275,"d":"275.00"},{"v":275,"d":"275.00"}]
["　06","　财政事务",{"v":32.5,"d":"32.50"},{"v":8,"d":"8.00"},{"v":24.5,"d":"24.50"},{"v":24.5,"d":"24.50"}]
["　　2010607","　　信息化建设",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["　　2010650","　　事业运行",{"v":24.5,"d":"24.50"},null,{"v":24.5,"d":"24.50"},{"v":24.5,"d":"24.50"}]
["　11","　纪检监察事务",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2011199","　　其他纪检监察事务支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　29","　群众团体事务",{"v":1.125172,"d":"1.13"},{"v":1.125172,"d":"1.13"}]
["　　2012999","　　其他群众团体事务支出",{"v":1.125172,"d":"1.13"},{"v":1.125172,"d":"1.13"}]
["　31","　党委办公厅（室）及相关机构事务",5.04,5.04]
["　　2013105","　　专项业务",5.04,5.04]
["　36","　其他共产党事务支出",{"v":5.922,"d":"5.92"},{"v":5.922,"d":"5.92"}]
["　　2013699","　　其他共产党事务支出",{"v":5.922,"d":"5.92"},{"v":5.922,"d":"5.92"}]
["　39","　社会工作事务",{"v":6.4,"d":"6.40"},{"v":6.4,"d":"6.40"}]
["　　2013904","　　专项业务",{"v":6.4,"d":"6.40"},{"v":6.4,"d":"6.40"}]
["208","社会保障和就业支出",{"v":228.302,"d":"228.30"},{"v":7.782,"d":"7.78"},220.52,220.52]
["　05","　行政事业单位养老支出",220.52,null,220.52,220.52]
["　　2080501","　　行政单位离退休",63.52,null,63.52,63.52]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},null,{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":52,"d":"52.00"},null,{"v":52,"d":"52.00"},{"v":52,"d":"52.00"}]
["　99","　其他社会保障和就业支出",{"v":7.782,"d":"7.78"},{"v":7.782,"d":"7.78"}]
["　　2089999","　　其他社会保障和就业支出",{"v":7.782,"d":"7.78"},{"v":7.782,"d":"7.78"}]
["210","卫生健康支出",{"v":13.7,"d":"13.70"},null,{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["　07","　计划生育事务",{"v":13.7,"d":"13.70"},null,{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["　　2100716","　　计划生育机构",{"v":13.7,"d":"13.70"},null,{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["212","城乡社区支出",313.24,253.24,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　05","　城乡社区环境卫生",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2120501","　　城乡社区环境卫生",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　08","　国有土地使用权出让收入安排的支出",248.24,248.24]
["　　2120814","　　农业生产发展支出",248.24,248.24]
["　99","　其他城乡社区支出",{"v":63,"d":"63.00"},{"v":3,"d":"3.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　　2129999","　　其他城乡社区支出",{"v":63,"d":"63.00"},{"v":3,"d":"3.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["213","农林水支出",{"v":979.755586,"d":"979.76"},{"v":386.055586,"d":"386.06"},{"v":593.7,"d":"593.70"},{"v":593.7,"d":"593.70"}]
["　01","　农业农村",{"v":700.835806,"d":"700.84"},{"v":218.035806,"d":"218.04"},{"v":482.8,"d":"482.80"},{"v":482.8,"d":"482.80"}]
["　　2130104","　　事业运行",{"v":482.8,"d":"482.80"},null,{"v":482.8,"d":"482.80"},{"v":482.8,"d":"482.80"}]
["　　2130126","　　农村社会事业",{"v":215.035806,"d":"215.04"},{"v":215.035806,"d":"215.04"}]
["　　2130199","　　其他农业农村支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　02","　林业和草原",{"v":26.00398,"d":"26.00"},{"v":20.80398,"d":"20.80"},{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"}]
["　　2130204","　　事业机构",{"v":5.2,"d":"5.20"},null,{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"}]
["　　2130205","　　森林资源培育",{"v":20.80398,"d":"20.80"},{"v":20.80398,"d":"20.80"}]
["　03","　水利",{"v":5.7,"d":"5.70"},null,{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"}]
["　　2130301","　　行政运行",{"v":5.7,"d":"5.70"},null,{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["　07","　农村综合改革",{"v":241.2158,"d":"241.22"},{"v":141.2158,"d":"141.22"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":66.546,"d":"66.55"},{"v":66.546,"d":"66.55"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":174.6698,"d":"174.67"},{"v":74.6698,"d":"74.67"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["215","资源勘探工业信息等支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"},{"v":1127.0178,"d":"1,127.02"}]
["　08","　支持中小企业发展和管理支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"},{"v":1127.0178,"d":"1,127.02"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"},{"v":1127.0178,"d":"1,127.02"}]
["220","自然资源海洋气象等支出",4.07,4.07]
["　01","　自然资源事务",4.07,4.07]
["　　2200106","　　自然资源利用与保护",4.07,4.07]
["221","住房保障支出",{"v":110,"d":"110.00"},null,{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　02","　住房改革支出",{"v":110,"d":"110.00"},null,{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　　2210201","　　住房公积金",{"v":110,"d":"110.00"},null,{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["229","其他支出",{"v":1.6344,"d":"1.63"},{"v":1.6344,"d":"1.63"}]
["　99","　其他支出",{"v":1.6344,"d":"1.63"},{"v":1.6344,"d":"1.63"}]
["　　2299999","　　其他支出",{"v":1.6344,"d":"1.63"},{"v":1.6344,"d":"1.63"}]

{"sheet":"部门支出总表","index":2,"n_rows":71,"n_cols":5,"rows_kept":71,"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[934]渝水区南安乡 , [934001]新余市渝水区南安乡人民政府 , [934004]新余市渝水区南安乡财政所",{"$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":3701.269158,"d":"3,701.27"},{"v":1452.9822,"d":"1,452.98"},{"v":2248.286958,"d":"2,248.29"}]
["201","一般公共服务支出",{"v":921.549372,"d":"921.55"},{"v":615.0622,"d":"615.06"},{"v":306.487172,"d":"306.49"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":865.5622,"d":"865.56"},{"v":590.5622,"d":"590.56"},{"v":275,"d":"275.00"}]
["　　2010301","　　行政运行",{"v":590.5622,"d":"590.56"},{"v":590.5622,"d":"590.56"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":275,"d":"275.00"},null,{"v":275,"d":"275.00"}]
["　06","　财政事务",{"v":32.5,"d":"32.50"},{"v":24.5,"d":"24.50"},{"v":8,"d":"8.00"}]
["　　2010607","　　信息化建设",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　　2010650","　　事业运行",{"v":24.5,"d":"24.50"},{"v":24.5,"d":"24.50"}]
["　11","　纪检监察事务",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2011199","　　其他纪检监察事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　29","　群众团体事务",{"v":1.125172,"d":"1.13"},null,{"v":1.125172,"d":"1.13"}]
["　　2012999","　　其他群众团体事务支出",{"v":1.125172,"d":"1.13"},null,{"v":1.125172,"d":"1.13"}]
["　31","　党委办公厅（室）及相关机构事务",5.04,null,5.04]
["　　2013105","　　专项业务",5.04,null,5.04]
["　36","　其他共产党事务支出",{"v":5.922,"d":"5.92"},null,{"v":5.922,"d":"5.92"}]
["　　2013699","　　其他共产党事务支出",{"v":5.922,"d":"5.92"},null,{"v":5.922,"d":"5.92"}]
["　39","　社会工作事务",{"v":6.4,"d":"6.40"},null,{"v":6.4,"d":"6.40"}]
["　　2013904","　　专项业务",{"v":6.4,"d":"6.40"},null,{"v":6.4,"d":"6.40"}]
["208","社会保障和就业支出",{"v":228.302,"d":"228.30"},220.52,{"v":7.782,"d":"7.78"}]
["　05","　行政事业单位养老支出",220.52,220.52]
["　　2080501","　　行政单位离退休",63.52,63.52]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":52,"d":"52.00"},{"v":52,"d":"52.00"}]
["　99","　其他社会保障和就业支出",{"v":7.782,"d":"7.78"},null,{"v":7.782,"d":"7.78"}]
["　　2089999","　　其他社会保障和就业支出",{"v":7.782,"d":"7.78"},null,{"v":7.782,"d":"7.78"}]
["210","卫生健康支出",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["　07","　计划生育事务",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["　　2100716","　　计划生育机构",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["212","城乡社区支出",313.24,null,313.24]
["　05","　城乡社区环境卫生",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2120501","　　城乡社区环境卫生",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　08","　国有土地使用权出让收入安排的支出",248.24,null,248.24]
["　　2120814","　　农业生产发展支出",248.24,null,248.24]
["　99","　其他城乡社区支出",{"v":63,"d":"63.00"},null,{"v":63,"d":"63.00"}]
["　　2129999","　　其他城乡社区支出",{"v":63,"d":"63.00"},null,{"v":63,"d":"63.00"}]
["213","农林水支出",{"v":979.755586,"d":"979.76"},{"v":493.7,"d":"493.70"},{"v":486.055586,"d":"486.06"}]
["　01","　农业农村",{"v":700.835806,"d":"700.84"},{"v":482.8,"d":"482.80"},{"v":218.035806,"d":"218.04"}]
["　　2130104","　　事业运行",{"v":482.8,"d":"482.80"},{"v":482.8,"d":"482.80"}]
["　　2130126","　　农村社会事业",{"v":215.035806,"d":"215.04"},null,{"v":215.035806,"d":"215.04"}]
["　　2130199","　　其他农业农村支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　02","　林业和草原",{"v":26.00398,"d":"26.00"},{"v":5.2,"d":"5.20"},{"v":20.80398,"d":"20.80"}]
["　　2130204","　　事业机构",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"}]
["　　2130205","　　森林资源培育",{"v":20.80398,"d":"20.80"},null,{"v":20.80398,"d":"20.80"}]
["　03","　水利",{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"}]
["　　2130301","　　行政运行",{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　07","　农村综合改革",{"v":241.2158,"d":"241.22"},null,{"v":241.2158,"d":"241.22"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":66.546,"d":"66.55"},null,{"v":66.546,"d":"66.55"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":174.6698,"d":"174.67"},null,{"v":174.6698,"d":"174.67"}]
["215","资源勘探工业信息等支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"}]
["　08","　支持中小企业发展和管理支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"}]
["220","自然资源海洋气象等支出",4.07,null,4.07]
["　01","　自然资源事务",4.07,null,4.07]
["　　2200106","　　自然资源利用与保护",4.07,null,4.07]
["221","住房保障支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　02","　住房改革支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　　2210201","　　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["229","其他支出",{"v":1.6344,"d":"1.63"},null,{"v":1.6344,"d":"1.63"}]
["　99","　其他支出",{"v":1.6344,"d":"1.63"},null,{"v":1.6344,"d":"1.63"}]
["　　2299999","　　其他支出",{"v":1.6344,"d":"1.63"},null,{"v":1.6344,"d":"1.63"}]

{"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"]
["[934]渝水区南安乡 , [934001]新余市渝水区南安乡人民政府 , [934004]新余市渝水区南安乡财政所",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":3017,"d":"3,017.00"},"一、本年支出",{"v":3017,"d":"3017.00"},{"v":3017,"d":"3,017.00"}," "," "]
["  一般公共预算拨款收入",{"v":3017,"d":"3,017.00"},"一般公共服务支出",{"v":890.0622,"d":"890.06"},{"v":890.0622,"d":"890.06"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",220.52,220.52," "," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}," "," "]
[null,null,"城乡社区支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}," "," "]
[null,null,"农林水支出",{"v":593.7,"d":"593.70"},{"v":593.7,"d":"593.70"}," "," "]
[null,null,"资源勘探工业信息等支出",{"v":1127.0178,"d":"1,127.02"},{"v":1127.0178,"d":"1,127.02"}," "," "]
[null,null,"住房保障支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}," "," "]
[null,null,"灾害防治及应急管理支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":3017,"d":"3,017.00"},"支出总计",{"v":3017,"d":"3,017.00"},{"v":3017,"d":"3,017.00"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":42,"n_cols":5,"rows_kept":42,"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"]
["[934]渝水区南安乡 , [934001]新余市渝水区南安乡人民政府 , [934004]新余市渝水区南安乡财政所",{"$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":3017,"d":"3,017.00"},{"v":1452.9822,"d":"1,452.98"},{"v":1564.0178,"d":"1,564.02"}]
["201","一般公共服务支出",{"v":890.0622,"d":"890.06"},{"v":615.0622,"d":"615.06"},{"v":275,"d":"275.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":865.5622,"d":"865.56"},{"v":590.5622,"d":"590.56"},{"v":275,"d":"275.00"}]
["　　2010301","　　行政运行",{"v":590.5622,"d":"590.56"},{"v":590.5622,"d":"590.56"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":275,"d":"275.00"},null,{"v":275,"d":"275.00"}]
["　06","　财政事务",{"v":24.5,"d":"24.50"},{"v":24.5,"d":"24.50"}]
["　　2010650","　　事业运行",{"v":24.5,"d":"24.50"},{"v":24.5,"d":"24.50"}]
["208","社会保障和就业支出",220.52,220.52]
["　05","　行政事业单位养老支出",220.52,220.52]
["　　2080501","　　行政单位离退休",63.52,63.52]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":52,"d":"52.00"},{"v":52,"d":"52.00"}]
["210","卫生健康支出",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["　07","　计划生育事务",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["　　2100716","　　计划生育机构",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["212","城乡社区支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["　99","　其他城乡社区支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["　　2129999","　　其他城乡社区支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["213","农林水支出",{"v":593.7,"d":"593.70"},{"v":493.7,"d":"493.70"},{"v":100,"d":"100.00"}]
["　01","　农业农村",{"v":482.8,"d":"482.80"},{"v":482.8,"d":"482.80"}]
["　　2130104","　　事业运行",{"v":482.8,"d":"482.80"},{"v":482.8,"d":"482.80"}]
["　02","　林业和草原",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"}]
["　　2130204","　　事业机构",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"}]
["　03","　水利",{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"}]
["　　2130301","　　行政运行",{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"}]
["　07","　农村综合改革",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["215","资源勘探工业信息等支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"}]
["　08","　支持中小企业发展和管理支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":1127.0178,"d":"1,127.02"},null,{"v":1127.0178,"d":"1,127.02"}]
["221","住房保障支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　02","　住房改革支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　　2210201","　　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":40,"n_cols":5,"rows_kept":40,"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"]
["[934]渝水区南安乡 , [934001]新余市渝水区南安乡人民政府 , [934004]新余市渝水区南安乡财政所",{"$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":1452.9822,"d":"1,452.98"},{"v":1316.52,"d":"1,316.52"},{"v":136.4622,"d":"136.46"}]
["301","工资福利支出",{"v":1245.9,"d":"1,245.90"},{"v":1245.9,"d":"1,245.90"}]
["　30101","　基本工资",{"v":206.5,"d":"206.50"},{"v":206.5,"d":"206.50"}]
["　30102","　津贴补贴",{"v":81.8,"d":"81.80"},{"v":81.8,"d":"81.80"}]
["　30103","　奖金",{"v":125.3,"d":"125.30"},{"v":125.3,"d":"125.30"}]
["　30106","　伙食补助费",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["　30107","　绩效工资",{"v":376.1,"d":"376.10"},{"v":376.1,"d":"376.10"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
["　30109","　职业年金缴费",{"v":52,"d":"52.00"},{"v":52,"d":"52.00"}]
["　30110","　职工基本医疗保险缴费",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"}]
["　30111","　公务员医疗补助缴费",{"v":26.5,"d":"26.50"},{"v":26.5,"d":"26.50"}]
["　30112","　其他社会保障缴费",{"v":9.5,"d":"9.50"},{"v":9.5,"d":"9.50"}]
["　30113","　住房公积金",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["　30199","　其他工资福利支出",{"v":28.2,"d":"28.20"},{"v":28.2,"d":"28.20"}]
["302","商品和服务支出",{"v":136.4622,"d":"136.46"},null,{"v":136.4622,"d":"136.46"}]
["　30201","　办公费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30202","　印刷费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30205","　水费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　30206","　电费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30207","　邮电费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30211","　差旅费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30215","　会议费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30216","　培训费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30217","　公务接待费",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　30228","　工会经费",{"v":3.9622,"d":"3.96"},null,{"v":3.9622,"d":"3.96"}]
["　30231","　公务用车运行维护费",{"v":14,"d":"14.00"},null,{"v":14,"d":"14.00"}]
["　30239","　其他交通费用",{"v":36,"d":"36.00"},null,{"v":36,"d":"36.00"}]
["　30299","　其他商品和服务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["303","对个人和家庭的补助",70.62,70.62]
["　30302","　退休费",{"v":54.9,"d":"54.90"},{"v":54.9,"d":"54.90"}]
["　30305","　生活补助",{"v":8.5,"d":"8.50"},{"v":8.5,"d":"8.50"}]
["　30307","　医疗费补助",{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"}]
["　30309","　奖励金",0.12,0.12]
["　30399","　其他对个人和家庭的补助",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[934]渝水区南安乡 , [934001]新余市渝水区南安乡人民政府 , [934004]新余市渝水区南安乡财政所",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["934","渝水区南安乡",{"v":39,"d":"39.00"},{"$nulls":3},{"v":25,"d":"25.00"},14,{"v":14,"d":"14.00"}]

{"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:[934]渝水区南安乡 , [934001]新余市渝水区南安乡人民政府 , [934004]新余市渝水区南安乡财政所",{"$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":17,"n_cols":3,"rows_kept":17,"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":3701.269158,"d":"3,701.27"}]
["一般公共服务支出",{"v":921.549372,"d":"921.55"}]
["社会保障和就业支出",{"v":228.302,"d":"228.30"}]
["卫生健康支出",{"v":13.7,"d":"13.70"}]
["城乡社区支出",313.24]
["农林水支出",{"v":979.755586,"d":"979.76"}]
["资源勘探工业信息等支出",{"v":1127.0178,"d":"1,127.02"}]
["自然资源海洋气象等支出",4.07]
["住房保障支出",{"v":110,"d":"110.00"}]
["灾害防治及应急管理支出",{"v":2,"d":"2.00"}]
["其他支出",{"v":1.6344,"d":"1.63"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":14,"n_cols":5,"rows_kept":14,"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":3017,"d":"3,017.00"},{"v":3017,"d":"3,017.00"}]
["一般公共服务支出",{"v":890.0622,"d":"890.06"},{"v":890.0622,"d":"890.06"}]
["社会保障和就业支出",220.52,220.52]
["卫生健康支出",{"v":13.7,"d":"13.70"},{"v":13.7,"d":"13.70"}]
["城乡社区支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["农林水支出",{"v":593.7,"d":"593.70"},{"v":593.7,"d":"593.70"}]
["资源勘探工业信息等支出",{"v":1127.0178,"d":"1,127.02"},{"v":1127.0178,"d":"1,127.02"}]
["住房保障支出",{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
["灾害防治及应急管理支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]