{"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:[708001]新余市渝水区史志办公室",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":355.4739,"d":"355.47"},"一般公共服务支出",{"v":255.7073,"d":"255.71"}]
["    （一）一般公共预算收入",{"v":355.4739,"d":"355.47"},"社会保障和就业支出",{"v":88.0916,"d":"88.09"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":11.675,"d":"11.68"}]
["    （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":355.4739,"d":"355.47"},"本年支出合计",{"v":355.4739,"d":"355.47"}]
["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":355.4739,"d":"355.47"},"支出总计",{"v":355.4739,"d":"355.47"}]

{"sheet":"部门收入总表","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"]}
[]
["部门收入总表"]
["[708001]新余市渝水区史志办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":355.4739,"d":"355.47"},null,{"v":355.4739,"d":"355.47"},{"v":355.4739,"d":"355.47"}]
["201","一般公共服务支出",{"v":255.7073,"d":"255.71"},null,{"v":255.7073,"d":"255.71"},{"v":255.7073,"d":"255.71"}]
["　26","　档案事务",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"},{"v":24,"d":"24.00"}]
["　　2012604","　　档案馆",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"},{"v":24,"d":"24.00"}]
["　36","　其他共产党事务支出",{"v":231.7073,"d":"231.71"},null,{"v":231.7073,"d":"231.71"},{"v":231.7073,"d":"231.71"}]
["　　2013601","　　行政运行",{"v":214.7073,"d":"214.71"},null,{"v":214.7073,"d":"214.71"},{"v":214.7073,"d":"214.71"}]
["　　2013602","　　一般行政管理事务",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":88.0916,"d":"88.09"},null,{"v":88.0916,"d":"88.09"},{"v":88.0916,"d":"88.09"}]
["　05","　行政事业单位养老支出",{"v":88.0916,"d":"88.09"},null,{"v":88.0916,"d":"88.09"},{"v":88.0916,"d":"88.09"}]
["　　2080502","　　事业单位离退休",{"v":48.6206,"d":"48.62"},null,{"v":48.6206,"d":"48.62"},{"v":48.6206,"d":"48.62"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":26.314,"d":"26.31"},null,{"v":26.314,"d":"26.31"},{"v":26.314,"d":"26.31"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":13.157,"d":"13.16"},null,{"v":13.157,"d":"13.16"},{"v":13.157,"d":"13.16"}]
["221","住房保障支出",{"v":11.675,"d":"11.68"},null,{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]
["　02","　住房改革支出",{"v":11.675,"d":"11.68"},null,{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]
["　　2210201","　　住房公积金",{"v":11.675,"d":"11.68"},null,{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]

{"sheet":"部门支出总表","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"]}
[]
["部门支出总表"]
["填报单位[708001]新余市渝水区史志办公室",{"$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":355.4739,"d":"355.47"},{"v":314.4739,"d":"314.47"},{"v":41,"d":"41.00"}]
["201","一般公共服务支出",{"v":255.7073,"d":"255.71"},{"v":214.7073,"d":"214.71"},{"v":41,"d":"41.00"}]
["　26","　档案事务",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"}]
["　　2012604","　　档案馆",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"}]
["　36","　其他共产党事务支出",{"v":231.7073,"d":"231.71"},{"v":214.7073,"d":"214.71"},{"v":17,"d":"17.00"}]
["　　2013601","　　行政运行",{"v":214.7073,"d":"214.71"},{"v":214.7073,"d":"214.71"}]
["　　2013602","　　一般行政管理事务",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":88.0916,"d":"88.09"},{"v":88.0916,"d":"88.09"}]
["　05","　行政事业单位养老支出",{"v":88.0916,"d":"88.09"},{"v":88.0916,"d":"88.09"}]
["　　2080502","　　事业单位离退休",{"v":48.6206,"d":"48.62"},{"v":48.6206,"d":"48.62"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":26.314,"d":"26.31"},{"v":26.314,"d":"26.31"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":13.157,"d":"13.16"},{"v":13.157,"d":"13.16"}]
["221","住房保障支出",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]
["　02","　住房改革支出",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]
["　　2210201","　　住房公积金",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]

{"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"]
["[708001]新余市渝水区史志办公室",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":355.4739,"d":"355.47"},"一、本年支出",{"v":355.4739,"d":"355.47"},{"v":355.4739,"d":"355.47"}," "," "]
["  一般公共预算拨款收入",{"v":355.4739,"d":"355.47"},"一般公共服务支出",{"v":255.7073,"d":"255.71"},{"v":255.7073,"d":"255.71"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":88.0916,"d":"88.09"},{"v":88.0916,"d":"88.09"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":355.4739,"d":"355.47"},"支出总计",{"v":355.4739,"d":"355.47"},{"v":355.4739,"d":"355.47"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[708001]新余市渝水区史志办公室",{"$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":355.4739,"d":"355.47"},{"v":314.4739,"d":"314.47"},{"v":41,"d":"41.00"}]
["201","一般公共服务支出",{"v":255.7073,"d":"255.71"},{"v":214.7073,"d":"214.71"},{"v":41,"d":"41.00"}]
["　26","　档案事务",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"}]
["　　2012604","　　档案馆",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"}]
["　36","　其他共产党事务支出",{"v":231.7073,"d":"231.71"},{"v":214.7073,"d":"214.71"},{"v":17,"d":"17.00"}]
["　　2013601","　　行政运行",{"v":214.7073,"d":"214.71"},{"v":214.7073,"d":"214.71"}]
["　　2013602","　　一般行政管理事务",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":88.0916,"d":"88.09"},{"v":88.0916,"d":"88.09"}]
["　05","　行政事业单位养老支出",{"v":88.0916,"d":"88.09"},{"v":88.0916,"d":"88.09"}]
["　　2080502","　　事业单位离退休",{"v":48.6206,"d":"48.62"},{"v":48.6206,"d":"48.62"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":26.314,"d":"26.31"},{"v":26.314,"d":"26.31"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":13.157,"d":"13.16"},{"v":13.157,"d":"13.16"}]
["221","住房保障支出",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]
["　02","　住房改革支出",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]
["　　2210201","　　住房公积金",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":34,"n_cols":5,"rows_kept":34,"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"]
["[708001]新余市渝水区史志办公室",{"$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":314.4739,"d":"314.47"},{"v":289.7035,"d":"289.70"},{"v":24.7704,"d":"24.77"}]
["301","工资福利支出",{"v":241.0829,"d":"241.08"},{"v":241.0829,"d":"241.08"}]
["　30101","　基本工资",{"v":57.2808,"d":"57.28"},{"v":57.2808,"d":"57.28"}]
["　30102","　津贴补贴",{"v":37.2924,"d":"37.29"},{"v":37.2924,"d":"37.29"}]
["　30103","　奖金",{"v":59.0399,"d":"59.04"},{"v":59.0399,"d":"59.04"}]
["　30106","　伙食补助费",{"v":8.4,"d":"8.40"},{"v":8.4,"d":"8.40"}]
["　30107","　绩效工资",{"v":12.5443,"d":"12.54"},{"v":12.5443,"d":"12.54"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":26.314,"d":"26.31"},{"v":26.314,"d":"26.31"}]
["　30109","　职业年金缴费",{"v":13.157,"d":"13.16"},{"v":13.157,"d":"13.16"}]
["　30110","　职工基本医疗保险缴费",{"v":6.8252,"d":"6.83"},{"v":6.8252,"d":"6.83"}]
["　30111","　公务员医疗补助缴费",{"v":5.8011,"d":"5.80"},{"v":5.8011,"d":"5.80"}]
["　30112","　其他社会保障缴费",{"v":1.2972,"d":"1.30"},{"v":1.2972,"d":"1.30"}]
["　30113","　住房公积金",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]
["　30199","　其他工资福利支出",{"v":1.456,"d":"1.46"},{"v":1.456,"d":"1.46"}]
["302","商品和服务支出",{"v":24.7704,"d":"24.77"},null,{"v":24.7704,"d":"24.77"}]
["　30201","　办公费",{"v":5.5,"d":"5.50"},null,{"v":5.5,"d":"5.50"}]
["　30207","　邮电费",{"v":0.552,"d":"0.55"},null,{"v":0.552,"d":"0.55"}]
["　30211","　差旅费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　30216","　培训费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　30217","　公务接待费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　30228","　工会经费",{"v":1.1675,"d":"1.17"},null,{"v":1.1675,"d":"1.17"}]
["　30239","　其他交通费用",{"v":10.4509,"d":"10.45"},null,{"v":10.4509,"d":"10.45"}]
["　30299","　其他商品和服务支出",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]
["303","对个人和家庭的补助",{"v":48.6206,"d":"48.62"},{"v":48.6206,"d":"48.62"}]
["　30302","　退休费",{"v":45.339,"d":"45.34"},{"v":45.339,"d":"45.34"}]
["　30307","　医疗费补助",{"v":1.5216,"d":"1.52"},{"v":1.5216,"d":"1.52"}]
["　30309","　奖励金",0.72,0.72]
["　30399","　其他对个人和家庭的补助",1.04,1.04]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[708001]新余市渝水区史志办公室",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["708","新余市渝水区史志办公室（部门）",{"v":2.5,"d":"2.50"},{"$nulls":3},{"v":2.5,"d":"2.50"}]

{"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:[708001]新余市渝水区史志办公室",{"$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":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":355.4739,"d":"355.47"}]
["一般公共服务支出",{"v":255.7073,"d":"255.71"}]
["社会保障和就业支出",{"v":88.0916,"d":"88.09"}]
["住房保障支出",{"v":11.675,"d":"11.68"}]

{"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":355.4739,"d":"355.47"},{"v":355.4739,"d":"355.47"}]
["一般公共服务支出",{"v":255.7073,"d":"255.71"},{"v":255.7073,"d":"255.71"}]
["社会保障和就业支出",{"v":88.0916,"d":"88.09"},{"v":88.0916,"d":"88.09"}]
["住房保障支出",{"v":11.675,"d":"11.68"},{"v":11.675,"d":"11.68"}]