{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支预算总表","收入预算总表","支出预算总表","财政拨款收支预算总表","一般公共预算支出表","一般公共预算基本支出表","“三公经费”支出预算表","政府性基金预算支出表","部门整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":458,"n_cols":6,"rows_kept":458,"merged":[[0,2,0,4],[1,0,1,5],[3,0,3,1],[3,2,3,5],[458,0,458,5]],"flags":["formulas_cached_only"]}
[null,null,"注：此表中间空白行较多，下面还有收入合计、支出合计。大家导出表格时记得自行把空白行删除。",null,null,"预算01表"]
["收支预算总表"]
["填报单位:[403001]新余市渝水区残疾人联合会",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目（项级）","预算数"]
["一、财政拨款收入",{"v":120.1289,"d":"120.13"},"人员类",{"v":108.9058,"d":"108.91"},"社会保障和就业支出",{"v":146.589378,"d":"146.59"}]
["    （一）一般公共预算收入",{"v":120.1289,"d":"120.13"},"　工资福利支出",{"v":108.1722,"d":"108.17"},"　行政事业单位养老支出",{"v":18.2437,"d":"18.24"}]
["    （二）政府性基金预算收入",null,"　　基本工资",{"v":27.1404,"d":"27.14"},"　　事业单位离退休",{"v":0.5256,"d":"0.53"}]
["    （三）国有资本经营预算收入",null,"　　津贴补贴",{"v":14.5524,"d":"14.55"},"　　机关事业单位基本养老保险缴费支出",{"v":11.8121,"d":"11.81"}]
["二、教育收费资金收入",null,"　　奖金",{"v":30.1977,"d":"30.20"},"　　机关事业单位职业年金缴费支出",{"v":5.906,"d":"5.91"}]
["三、事业收入",null,"　　伙食补助费",{"v":4.2,"d":"4.20"},"　残疾人事业",{"v":128.345678,"d":"128.35"}]
["四、事业单位经营收入",null,"　　绩效工资",{"v":2.718,"d":"2.72"},"　　行政运行",{"v":96.556,"d":"96.56"}]
["五、附属单位上缴收入",null,"　　机关事业单位基本养老保险缴费",{"v":11.8121,"d":"11.81"},"　　残疾人康复",0.12]
["六、上级补助收入",null,"　　职业年金缴费",{"v":5.906,"d":"5.91"},"　　其他残疾人事业支出",{"v":31.669678,"d":"31.67"}]
["七、其他收入",null,"　　职工基本医疗保险缴费",{"v":3.1205,"d":"3.12"},"农林水支出",{"v":3,"d":"3.00"}]
[null,null,"　　公务员医疗补助缴费",{"v":1.9971,"d":"2.00"},"　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"}]
[null,null,"　　其他社会保障缴费",{"v":0.5748,"d":"0.57"},"　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"}]
[null,null,"　　住房公积金",{"v":5.3292,"d":"5.33"},"住房保障支出",{"v":5.3292,"d":"5.33"}]
[null,null,"　　其他工资福利支出",{"v":0.624,"d":"0.62"},"　住房改革支出",{"v":5.3292,"d":"5.33"}]
[null,null,"　对个人和家庭的补助",{"v":0.7336,"d":"0.73"},"　　住房公积金",{"v":5.3292,"d":"5.33"}]
[null,null,"　　退休费",{"v":0.2856,"d":"0.29"}," "," "]
[null,null,"　　奖励金",0.24," "," "]
[null,null,"　　其他对个人和家庭的补助",{"v":0.208,"d":"0.21"}," "," "]
[null,null,"公用经费",{"v":11.2231,"d":"11.22"}," "," "]
[null,null,"　商品和服务支出",{"v":10.2231,"d":"10.22"}," "," "]
[null,null,"　　办公费",{"v":0.8,"d":"0.80"}," "," "]
[null,null,"　　水费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　电费",{"v":1.8,"d":"1.80"}," "," "]
[null,null,"　　邮电费",{"v":0.612,"d":"0.61"}," "," "]
[null,null,"　　差旅费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　维修（护）费",{"v":0.4,"d":"0.40"}," "," "]
[null,null,"　　公务接待费",{"v":0.4,"d":"0.40"}," "," "]
[null,null,"　　工会经费",{"v":0.5329,"d":"0.53"}," "," "]
[null,null,"　　其他交通费用",{"v":4.6782,"d":"4.68"}," "," "]
[null,null,"　资本性支出",{"v":1,"d":"1.00"}," "," "]
[null,null,"　　办公设备购置",{"v":1,"d":"1.00"}," "," "]
[null,null,"特定目标类",{"v":34.789678,"d":"34.79"}," "," "]
[null,null,"　商品和服务支出",{"v":3.123878,"d":"3.12"}," "," "]
[null,null,"　　其他商品和服务支出",{"v":3.123878,"d":"3.12"}," "," "]
[null,null,"　对个人和家庭的补助",{"v":31.6658,"d":"31.67"}," "," "]
[null,null,"　　其他对个人和家庭的补助",{"v":31.6658,"d":"31.67"}," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[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}," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["    ",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[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":120.1289,"d":"120.13"},"本年支出合计",{"v":154.918578,"d":"154.92"},"本年支出合计",{"v":154.918578,"d":"154.92"}]
["八、使用非财政拨款结余"]
["九、上年结转（结余）",{"v":34.789678,"d":"34.79"},"三、结转下年",null,"结转下年"]
["    国库集中支付结转（结余）",{"v":34.789678,"d":"34.79"}]
["    其他资金结转（结余）"]
[]
["收入总计",{"v":154.918578,"d":"154.92"},"支出总计",{"v":154.918578,"d":"154.92"},"支出总计",{"v":154.918578,"d":"154.92"}]

{"sheet":"收入预算总表","index":1,"n_rows":17,"n_cols":19,"rows_kept":17,"merged":[[1,0,1,18],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,4,3],[3,1,4,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,3,15],[3,16,5,16],[3,16,5,16],[3,16,5,16],[3,17,3,18],[4,6,4,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算02表"]
["收入预算总表"]
["填报单位:[403001]新余市渝水区残疾人联合会",{"$nulls":17},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转（结余）"]
[{"$nulls":6},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入",null,"国库集中支付结转(结余)","其他资金结转(结余)"]
[null,"类","款","项",null,null,"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入"]
["**",null,"**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",{"v":154.918578,"d":"154.92"},{"v":120.1289,"d":"120.13"},{"v":120.1289,"d":"120.13"},{"$nulls":9},{"v":34.789678,"d":"34.79"}]
["403001",{"$nulls":3},"新余市渝水区残疾人联合会",{"v":154.918578,"d":"154.92"},{"v":120.1289,"d":"120.13"},{"v":120.1289,"d":"120.13"},{"$nulls":9},{"v":34.789678,"d":"34.79"}]
["　403001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":11.8121,"d":"11.81"},{"v":11.8121,"d":"11.81"},{"v":11.8121,"d":"11.81"}]
["　403001","208","05","02","　事业单位离退休",{"v":0.5256,"d":"0.53"},{"v":0.5256,"d":"0.53"},{"v":0.5256,"d":"0.53"}]
["　403001","213","05","99","　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"$nulls":11},{"v":3,"d":"3.00"}]
["　403001","208","05","06","　机关事业单位职业年金缴费支出",{"v":5.906,"d":"5.91"},{"v":5.906,"d":"5.91"},{"v":5.906,"d":"5.91"}]
["　403001","208","11","99","　其他残疾人事业支出",{"v":31.669678,"d":"31.67"},{"$nulls":11},{"v":31.669678,"d":"31.67"}]
["　403001","208","11","04","　残疾人康复",0.12,{"$nulls":11},0.12]
["　403001","208","11","01","　行政运行",{"v":96.556,"d":"96.56"},{"v":96.556,"d":"96.56"},{"v":96.556,"d":"96.56"}]
["　403001","221","02","01","　住房公积金",{"v":5.3292,"d":"5.33"},{"v":5.3292,"d":"5.33"},{"v":5.3292,"d":"5.33"}]

{"sheet":"支出预算总表","index":2,"n_rows":16,"n_cols":20,"rows_kept":16,"merged":[[0,0,1,18],[0,0,1,18],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
["支出预算总表",{"$nulls":18},"预算03表"]
[]
["填报单位:[403001]新余市渝水区残疾人联合会",{"$nulls":18},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$nulls":4},"合计",{"v":154.918578,"d":"154.92"},{"v":120.1289,"d":"120.13"},{"v":108.1722,"d":"108.17"},{"v":10.2231,"d":"10.22"},{"v":0.7336,"d":"0.73"},{"v":1,"d":"1.00"},{"v":34.789678,"d":"34.79"},null,{"v":3.123878,"d":"3.12"},{"v":31.6658,"d":"31.67"}]
["403001",{"$nulls":3},"新余市渝水区残疾人联合会",{"v":154.918578,"d":"154.92"},{"v":120.1289,"d":"120.13"},{"v":108.1722,"d":"108.17"},{"v":10.2231,"d":"10.22"},{"v":0.7336,"d":"0.73"},{"v":1,"d":"1.00"},{"v":34.789678,"d":"34.79"},null,{"v":3.123878,"d":"3.12"},{"v":31.6658,"d":"31.67"}]
["　403001","208","05","02","　事业单位离退休",{"v":0.5256,"d":"0.53"},{"v":0.5256,"d":"0.53"},null,null,{"v":0.5256,"d":"0.53"}]
["　403001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":11.8121,"d":"11.81"},{"v":11.8121,"d":"11.81"},{"v":11.8121,"d":"11.81"}]
["　403001","213","05","99","　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"$nulls":5},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　403001","208","05","06","　机关事业单位职业年金缴费支出",{"v":5.906,"d":"5.91"},{"v":5.906,"d":"5.91"},{"v":5.906,"d":"5.91"}]
["　403001","208","11","99","　其他残疾人事业支出",{"v":31.669678,"d":"31.67"},{"$nulls":5},{"v":31.669678,"d":"31.67"},null,{"v":0.003878,"d":"0.00"},{"v":31.6658,"d":"31.67"}]
["　403001","208","11","04","　残疾人康复",0.12,{"$nulls":5},0.12,null,0.12]
["　403001","208","11","01","　行政运行",{"v":96.556,"d":"96.56"},{"v":96.556,"d":"96.56"},{"v":85.1249,"d":"85.12"},{"v":10.2231,"d":"10.22"},{"v":0.208,"d":"0.21"},{"v":1,"d":"1.00"}]
["　403001","221","02","01","　住房公积金",{"v":5.3292,"d":"5.33"},{"v":5.3292,"d":"5.33"},{"v":5.3292,"d":"5.33"}]

{"sheet":"财政拨款收支预算总表","index":3,"n_rows":422,"n_cols":6,"rows_kept":422,"merged":[[0,0,0,4],[1,0,1,5],[422,0,422,5]],"flags":["formulas_cached_only"]}
["注：此表中间空白行较多，下面还有收入合计、支出合计。大家导出表格时记得自行把空白行删除。",{"$nulls":4},"预算01表"]
["财政拨款收支预算总表"]
["填报单位:[403001]新余市渝水区残疾人联合会",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目（项级）","预算数"]
["一、财政拨款收入",{"v":120.1289,"d":"120.13"},"人员类",{"v":108.9058,"d":"108.91"},"社会保障和就业支出",{"v":114.7997,"d":"114.80"}]
["    （一）一般公共预算收入",{"v":120.1289,"d":"120.13"},"　工资福利支出",{"v":108.1722,"d":"108.17"}," ",{"v":5.906,"d":"5.91"}]
["    （二）政府性基金预算收入",null,"　　基本工资",{"v":27.1404,"d":"27.14"},"　　机关事业单位职业年金缴费支出",{"v":5.906,"d":"5.91"}]
["    （三）国有资本经营预算收入",null,"　　津贴补贴",{"v":14.5524,"d":"14.55"}," ",{"v":11.8121,"d":"11.81"}]
[null,null,"　　奖金",{"v":30.1977,"d":"30.20"},"　　机关事业单位基本养老保险缴费支出",{"v":11.8121,"d":"11.81"}]
[null,null,"　　伙食补助费",{"v":4.2,"d":"4.20"}," ",{"v":0.5256,"d":"0.53"}]
[null,null,"　　绩效工资",{"v":2.718,"d":"2.72"},"　　事业单位离退休",{"v":0.5256,"d":"0.53"}]
[null,null,"　　机关事业单位基本养老保险缴费",{"v":11.8121,"d":"11.81"}," ",{"v":96.556,"d":"96.56"}]
[null,null,"　　职业年金缴费",{"v":5.906,"d":"5.91"},"　　行政运行",{"v":96.556,"d":"96.56"}]
[null,null,"　　职工基本医疗保险缴费",{"v":3.1205,"d":"3.12"},"住房保障支出",{"v":5.3292,"d":"5.33"}]
[null,null,"　　公务员医疗补助缴费",{"v":1.9971,"d":"2.00"}," ",{"v":5.3292,"d":"5.33"}]
[null,null,"　　其他社会保障缴费",{"v":0.5748,"d":"0.57"},"　　住房公积金",{"v":5.3292,"d":"5.33"}]
[null,null,"　　住房公积金",{"v":5.3292,"d":"5.33"}," "," "]
[null,null,"　　其他工资福利支出",{"v":0.624,"d":"0.62"}," "," "]
[null,null,"　对个人和家庭的补助",{"v":0.7336,"d":"0.73"}," "," "]
[null,null,"　　退休费",{"v":0.2856,"d":"0.29"}," "," "]
[null,null,"　　奖励金",0.24," "," "]
[null,null,"　　其他对个人和家庭的补助",{"v":0.208,"d":"0.21"}," "," "]
[null,null,"公用经费",{"v":11.2231,"d":"11.22"}," "," "]
[null,null,"　商品和服务支出",{"v":10.2231,"d":"10.22"}," "," "]
[null,null,"　　办公费",{"v":0.8,"d":"0.80"}," "," "]
[null,null,"　　水费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　电费",{"v":1.8,"d":"1.80"}," "," "]
[null,null,"　　邮电费",{"v":0.612,"d":"0.61"}," "," "]
[null,null,"　　差旅费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　维修（护）费",{"v":0.4,"d":"0.40"}," "," "]
[null,null,"　　公务接待费",{"v":0.4,"d":"0.40"}," "," "]
[null,null,"　　工会经费",{"v":0.5329,"d":"0.53"}," "," "]
[null,null,"　　其他交通费用",{"v":4.6782,"d":"4.68"}," "," "]
[null,null,"　资本性支出",{"v":1,"d":"1.00"}," "," "]
[null,null,"　　办公设备购置",{"v":1,"d":"1.00"}," "," "]
[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," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["    ",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["收入总计",120.1289,"支出总计",{"v":120.1289,"d":"120.13"},"支出总计",{"v":120.1289,"d":"120.13"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":13,"n_cols":20,"rows_kept":13,"merged":[[1,0,1,19],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算05"]
["财政拨款支出预算表"]
["填报单位:[403001]新余市渝水区残疾人联合会",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",{"v":120.1289,"d":"120.13"},{"v":120.1289,"d":"120.13"},{"v":108.1722,"d":"108.17"},{"v":10.2231,"d":"10.22"},{"v":0.7336,"d":"0.73"},{"v":1,"d":"1.00"}]
["403001",{"$nulls":3},"新余市渝水区残疾人联合会",{"v":120.1289,"d":"120.13"},{"v":120.1289,"d":"120.13"},{"v":108.1722,"d":"108.17"},{"v":10.2231,"d":"10.22"},{"v":0.7336,"d":"0.73"},{"v":1,"d":"1.00"}]
["　403001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":11.8121,"d":"11.81"},{"v":11.8121,"d":"11.81"},{"v":11.8121,"d":"11.81"}]
["　403001","208","05","06","　机关事业单位职业年金缴费支出",{"v":5.906,"d":"5.91"},{"v":5.906,"d":"5.91"},{"v":5.906,"d":"5.91"}]
["　403001","208","05","02","　事业单位离退休",{"v":0.5256,"d":"0.53"},{"v":0.5256,"d":"0.53"},null,null,{"v":0.5256,"d":"0.53"}]
["　403001","208","11","01","　行政运行",{"v":96.556,"d":"96.56"},{"v":96.556,"d":"96.56"},{"v":85.1249,"d":"85.12"},{"v":10.2231,"d":"10.22"},{"v":0.208,"d":"0.21"},{"v":1,"d":"1.00"}]
["　403001","221","02","01","　住房公积金",{"v":5.3292,"d":"5.33"},{"v":5.3292,"d":"5.33"},{"v":5.3292,"d":"5.33"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":38,"n_cols":2,"rows_kept":38,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"主表：5-2"]
["支出预算表"]
[]
["填报单位:[403001]新余市渝水区残疾人联合会","单位：万元"]
["支出经济分类","预算数"]
["**",1]
["合计",{"v":120.1289,"d":"120.13"}]
["人员类",{"v":108.9058,"d":"108.91"}]
["　工资福利支出",{"v":108.1722,"d":"108.17"}]
["　　基本工资",{"v":27.1404,"d":"27.14"}]
["　　津贴补贴",{"v":14.5524,"d":"14.55"}]
["　　奖金",{"v":30.1977,"d":"30.20"}]
["　　伙食补助费",{"v":4.2,"d":"4.20"}]
["　　绩效工资",{"v":2.718,"d":"2.72"}]
["　　机关事业单位基本养老保险缴费",{"v":11.8121,"d":"11.81"}]
["　　职业年金缴费",{"v":5.906,"d":"5.91"}]
["　　职工基本医疗保险缴费",{"v":3.1205,"d":"3.12"}]
["　　公务员医疗补助缴费",{"v":1.9971,"d":"2.00"}]
["　　其他社会保障缴费",{"v":0.5748,"d":"0.57"}]
["　　住房公积金",{"v":5.3292,"d":"5.33"}]
["　　其他工资福利支出",{"v":0.624,"d":"0.62"}]
["　对个人和家庭的补助",{"v":0.7336,"d":"0.73"}]
["　　退休费",{"v":0.2856,"d":"0.29"}]
["　　奖励金",0.24]
["　　其他对个人和家庭的补助",{"v":0.208,"d":"0.21"}]
["公用经费",{"v":11.2231,"d":"11.22"}]
["　商品和服务支出",{"v":10.2231,"d":"10.22"}]
["　　办公费",{"v":0.8,"d":"0.80"}]
["　　水费",{"v":0.5,"d":"0.50"}]
["　　电费",{"v":1.8,"d":"1.80"}]
["　　邮电费",{"v":0.612,"d":"0.61"}]
["　　差旅费",{"v":0.5,"d":"0.50"}]
["　　维修（护）费",{"v":0.4,"d":"0.40"}]
["　　公务接待费",{"v":0.4,"d":"0.40"}]
["　　工会经费",{"v":0.5329,"d":"0.53"}]
["　　其他交通费用",{"v":4.6782,"d":"4.68"}]
["　资本性支出",{"v":1,"d":"1.00"}]
["　　办公设备购置",{"v":1,"d":"1.00"}]

{"sheet":"“三公经费”支出预算表","index":6,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[1,0,1,14],[4,0,6,0],[4,0,6,0],[4,0,6,0],[4,1,6,1],[4,1,6,1],[4,1,6,1],[4,2,4,4],[4,5,4,7],[4,8,4,14],[5,2,6,2],[5,2,6,2],[5,3,6,3],[5,3,6,3],[5,4,6,4],[5,4,6,4],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,8,6,8],[5,8,6,8],[5,9,5,11],[5,12,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算07表"]
["“三公经费”支出预算表"]
[]
["[403001]新余市渝水区残疾人联合会",{"$nulls":13},"单位：万元"]
["单位编码","单位名称","\n因公出国（境）费用\n",null,null,"公务接待费",null,null,"公务用车购置及运行维护费"]
[null,null,"小计","财政拨款","其他资金","小计","财政拨款","其他资金","合计","公务用车运行维护费",null,null,"公务用车购置"]
[{"$nulls":9},"小计","财政拨款","其他资金","小计","财政拨款","其他资金"]
["**","**",2,3,4,8,9,10,11,12,13,14,15,16,17]
[null,"合计",{"$nulls":3},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"}]
["403","新余市渝水区残疾人联合会（部门）",{"$nulls":3},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"}]
["　403001","　新余市渝水区残疾人联合会",{"$nulls":3},{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"}]

{"sheet":"政府性基金预算支出表","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":"部门整体支出绩效目标表","index":8,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[1,0,1,6],[2,0,2,6],[3,1,3,6],[4,0,4,6],[5,0,5,2],[5,3,5,6],[6,0,6,2],[6,3,6,4],[7,0,7,2],[7,3,7,6],[8,0,8,2],[8,3,8,4],[9,0,9,2],[9,3,9,6],[10,0,10,6],[11,0,11,1],[11,2,11,3],[11,4,11,5],[12,0,20,1],[12,2,15,3],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,2,18,3],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,2,19,3],[19,4,19,5],[20,2,20,3],[20,4,20,5],[21,0,25,1],[21,2,21,3],[21,4,21,5],[22,2,25,3],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,0,27,1],[26,2,27,3],[26,4,26,5],[27,4,27,5]],"flags":["formulas_cached_only"]}
[]
["部门整体支出绩效目标表"]
["（ 2023 年度）"]
["部门名称","新余市渝水区残疾人联合会（部门）"]
["当年预算情况（万元）"]
["收入预算合计",null,null,"154.92"]
["其中：财政拨款",null,null,"120.13",null,"其他经费","34.79"]
["支出预算合计",null,null,"154.92"]
["其中：基本支出",null,null,"120.13",null,"项目支出","34.79"]
["年度总体目标",null,null,"促进残疾人就业创业、康复治疗、精神文娱、权益保护和兜底保障提档升级 ，全心全意为残疾人服务。 （一）在残疾人组织建设上有新作为，为残疾人服务的综合能力有明显增强。  （二）在残疾人康复治疗上有新成效，使人人享有康复的机会有大幅提升。 （三）在残疾人就业服务上有新举措，让残疾人劳动就业率稳中有增。 （四）在残疾人社会保障上有新突破，使残疾人生活质量得到明显改善。"]
["年度绩效指标"]
["一级指标",null,"二级指标",null,"三级指标",null,"目标值"]
["产出指标",null,"产出指标",null,"开展残疾人技能培训人数",null,"≥40人"]
[{"$nulls":4},"残疾儿童康复人数",null,"≥150人"]
[{"$nulls":4},"残疾人无障碍改造户数",null,"≥70户"]
[{"$nulls":4},"通过公益性岗位安置残疾就业人数",null,"≥60人"]
[null,null,"质量指标",null,"残疾人无障碍改造验收合格率",null,"≥90%"]
[{"$nulls":4},"残疾人自身服务质量",null,"提升"]
[{"$nulls":4},"培训人员合格率",null,"≥95%"]
[null,null,"时效指标",null,"2023 年相关业务完成时效",null,"2023年12月31日前"]
[null,null,"成本指标",null,"培训业务、招聘会等成本费用",null,"根据实际发生数列支"]
["效益指标",null,"效益指标",null,"受助残疾人生活水平",null,"有所提高"]
[null,null,"社会效益指标",null,"有需求的残疾儿童得到基本康复服务覆盖率",null,"≥90%"]
[{"$nulls":4},"残疾儿童功能状况",null,"有所改善"]
[{"$nulls":4},"残疾人康复水平",null,"有所提高"]
[{"$nulls":4},"关心、理解、支持残疾人的社会氛围",null,"有所改善"]
["满意度指标",null,"满意度指标",null,"残疾人及其家属对残疾人服务的满意度",null,"≥90%"]
[{"$nulls":4},"接受无障碍改造残疾人家庭满意度",null,"≥90%"]