{"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:[409001]新余市渝水区红十字会",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":91.5653,"d":"91.57"},"社会保障和就业支出",{"v":91.5653,"d":"91.57"}]
["    （一）一般公共预算收入",{"v":91.5653,"d":"91.57"}," "," "]
["    （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":91.5653,"d":"91.57"},"本年支出合计",{"v":91.5653,"d":"91.57"}]
["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":91.5653,"d":"91.57"},"支出总计",{"v":91.5653,"d":"91.57"}]

{"sheet":"部门收入总表","index":1,"n_rows":14,"n_cols":15,"rows_kept":14,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[409001]新余市渝水区红十字会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":91.5653,"d":"91.57"},null,{"v":91.5653,"d":"91.57"},{"v":91.5653,"d":"91.57"}]
["208","社会保障和就业支出",{"v":91.5653,"d":"91.57"},null,{"v":91.5653,"d":"91.57"},{"v":91.5653,"d":"91.57"}]
["　05","　行政事业单位养老支出",{"v":12.0132,"d":"12.01"},null,{"v":12.0132,"d":"12.01"},{"v":12.0132,"d":"12.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.0088,"d":"8.01"},null,{"v":8.0088,"d":"8.01"},{"v":8.0088,"d":"8.01"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.0044,"d":"4.00"},null,{"v":4.0044,"d":"4.00"},{"v":4.0044,"d":"4.00"}]
["　16","　红十字事业",{"v":79.5521,"d":"79.55"},null,{"v":79.5521,"d":"79.55"},{"v":79.5521,"d":"79.55"}]
["　　2081601","　　行政运行",{"v":67.5521,"d":"67.55"},null,{"v":67.5521,"d":"67.55"},{"v":67.5521,"d":"67.55"}]
["　　2081699","　　其他红十字事业支出",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":14,"n_cols":5,"rows_kept":14,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[409001]新余市渝水区红十字会",{"$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":91.5653,"d":"91.57"},{"v":79.5653,"d":"79.57"},{"v":12,"d":"12.00"}]
["208","社会保障和就业支出",{"v":91.5653,"d":"91.57"},{"v":79.5653,"d":"79.57"},{"v":12,"d":"12.00"}]
["　05","　行政事业单位养老支出",{"v":12.0132,"d":"12.01"},{"v":12.0132,"d":"12.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.0088,"d":"8.01"},{"v":8.0088,"d":"8.01"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.0044,"d":"4.00"},{"v":4.0044,"d":"4.00"}]
["　16","　红十字事业",{"v":79.5521,"d":"79.55"},{"v":67.5521,"d":"67.55"},{"v":12,"d":"12.00"}]
["　　2081601","　　行政运行",{"v":67.5521,"d":"67.55"},{"v":67.5521,"d":"67.55"}]
["　　2081699","　　其他红十字事业支出",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]

{"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"]
["[409001]新余市渝水区红十字会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":91.5653,"d":"91.57"},"一、本年支出",{"v":91.5653,"d":"91.57"},{"v":91.5653,"d":"91.57"}," "," "]
["  一般公共预算拨款收入",{"v":91.5653,"d":"91.57"},"社会保障和就业支出",{"v":91.5653,"d":"91.57"},{"v":91.5653,"d":"91.57"}," "," "]
["  政府性基金预算拨款收入",null," "," "," "," "," "]
["  国有资本经营预算收入",null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":91.5653,"d":"91.57"},"支出总计",{"v":91.5653,"d":"91.57"},{"v":91.5653,"d":"91.57"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":14,"n_cols":5,"rows_kept":14,"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"]
["[409001]新余市渝水区红十字会",{"$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":91.5653,"d":"91.57"},{"v":79.5653,"d":"79.57"},{"v":12,"d":"12.00"}]
["208","社会保障和就业支出",{"v":91.5653,"d":"91.57"},{"v":79.5653,"d":"79.57"},{"v":12,"d":"12.00"}]
["　05","　行政事业单位养老支出",{"v":12.0132,"d":"12.01"},{"v":12.0132,"d":"12.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.0088,"d":"8.01"},{"v":8.0088,"d":"8.01"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.0044,"d":"4.00"},{"v":4.0044,"d":"4.00"}]
["　16","　红十字事业",{"v":79.5521,"d":"79.55"},{"v":67.5521,"d":"67.55"},{"v":12,"d":"12.00"}]
["　　2081601","　　行政运行",{"v":67.5521,"d":"67.55"},{"v":67.5521,"d":"67.55"}]
["　　2081699","　　其他红十字事业支出",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["[409001]新余市渝水区红十字会",{"$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":79.5653,"d":"79.57"},{"v":72.6024,"d":"72.60"},{"v":6.9629,"d":"6.96"}]
["301","工资福利支出",{"v":72.6024,"d":"72.60"},{"v":72.6024,"d":"72.60"}]
["　30101","　基本工资",{"v":18.0804,"d":"18.08"},{"v":18.0804,"d":"18.08"}]
["　30102","　津贴补贴",{"v":0.4992,"d":"0.50"},{"v":0.4992,"d":"0.50"}]
["　30106","　伙食补助费",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"}]
["　30107","　绩效工资",{"v":31.9747,"d":"31.97"},{"v":31.9747,"d":"31.97"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":8.0088,"d":"8.01"},{"v":8.0088,"d":"8.01"}]
["　30109","　职业年金缴费",{"v":4.0044,"d":"4.00"},{"v":4.0044,"d":"4.00"}]
["　30110","　职工基本医疗保险缴费",{"v":2.0965,"d":"2.10"},{"v":2.0965,"d":"2.10"}]
["　30111","　公务员医疗补助缴费",{"v":1.0791,"d":"1.08"},{"v":1.0791,"d":"1.08"}]
["　30112","　其他社会保障缴费",{"v":0.4645,"d":"0.46"},{"v":0.4645,"d":"0.46"}]
["　30113","　住房公积金",{"v":3.5788,"d":"3.58"},{"v":3.5788,"d":"3.58"}]
["　30199","　其他工资福利支出",{"v":0.416,"d":"0.42"},{"v":0.416,"d":"0.42"}]
["302","商品和服务支出",{"v":6.1629,"d":"6.16"},null,{"v":6.1629,"d":"6.16"}]
["　30201","　办公费",0.64,null,0.64]
["　30202","　印刷费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30207","　邮电费",{"v":0.396,"d":"0.40"},null,{"v":0.396,"d":"0.40"}]
["　30211","　差旅费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["　30213","　维修（护）费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30217","　公务接待费",{"v":0.9,"d":"0.90"},null,{"v":0.9,"d":"0.90"}]
["　30228","　工会经费",{"v":0.3578,"d":"0.36"},null,{"v":0.3578,"d":"0.36"}]
["　30239","　其他交通费用",{"v":2.9691,"d":"2.97"},null,{"v":2.9691,"d":"2.97"}]
["　30299","　其他商品和服务支出",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["310","资本性支出",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["　31002","　办公设备购置",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]

{"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],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[409001]新余市渝水区红十字会",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["409","新余市渝水区红十字会（部门）",{"v":0.9,"d":"0.90"},{"$nulls":3},{"v":0.9,"d":"0.90"}]

{"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:[409001]新余市渝水区红十字会",{"$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":8,"n_cols":3,"rows_kept":8,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[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":91.5653,"d":"91.57"}]
["社会保障和就业支出",{"v":91.5653,"d":"91.57"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[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":91.5653,"d":"91.57"},{"v":91.5653,"d":"91.57"}]
["社会保障和就业支出",{"v":91.5653,"d":"91.57"},{"v":91.5653,"d":"91.57"}]