{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","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:[311001]中共新余市渝水区委统战部",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":238.6636,"d":"238.66"},"一般公共服务支出",{"v":198.5167,"d":"198.52"}]
["    （一）一般公共预算收入",{"v":238.6636,"d":"238.66"},"社会保障和就业支出",{"v":31.1664,"d":"31.17"}]
["    （二）政府性基金预算收入",null,"农林水支出",{"v":3,"d":"3.00"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":8.9805,"d":"8.98"}]
["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":238.6636,"d":"238.66"},"本年支出合计",{"v":241.6636,"d":"241.66"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":3,"d":"3.00"}]
[]
["收入总计",{"v":241.6636,"d":"241.66"},"支出总计",{"v":241.6636,"d":"241.66"}]

{"sheet":"单位收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"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"]}
[]
["单位收入总表"]
["[311001]中共新余市渝水区委统战部",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":241.6636,"d":"241.66"},{"v":3,"d":"3.00"},{"v":238.6636,"d":"238.66"},{"v":238.6636,"d":"238.66"}]
["201","一般公共服务支出",{"v":198.5167,"d":"198.52"},null,{"v":198.5167,"d":"198.52"},{"v":198.5167,"d":"198.52"}]
["　34","　统战事务",{"v":198.5167,"d":"198.52"},null,{"v":198.5167,"d":"198.52"},{"v":198.5167,"d":"198.52"}]
["　　2013401","　　行政运行",{"v":169.5167,"d":"169.52"},null,{"v":169.5167,"d":"169.52"},{"v":169.5167,"d":"169.52"}]
["　　2013404","　　宗教事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2013405","　　华侨事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2013499","　　其他统战事务支出",{"v":23,"d":"23.00"},null,{"v":23,"d":"23.00"},{"v":23,"d":"23.00"}]
["208","社会保障和就业支出",{"v":31.1664,"d":"31.17"},null,{"v":31.1664,"d":"31.17"},{"v":31.1664,"d":"31.17"}]
["　05","　行政事业单位养老支出",{"v":31.1664,"d":"31.17"},null,{"v":31.1664,"d":"31.17"},{"v":31.1664,"d":"31.17"}]
["　　2080501","　　行政单位离退休",{"v":0.7896,"d":"0.79"},null,{"v":0.7896,"d":"0.79"},{"v":0.7896,"d":"0.79"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.2512,"d":"20.25"},null,{"v":20.2512,"d":"20.25"},{"v":20.2512,"d":"20.25"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.1256,"d":"10.13"},null,{"v":10.1256,"d":"10.13"},{"v":10.1256,"d":"10.13"}]
["213","农林水支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":8.9805,"d":"8.98"},null,{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]
["　02","　住房改革支出",{"v":8.9805,"d":"8.98"},null,{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]
["　　2210201","　　住房公积金",{"v":8.9805,"d":"8.98"},null,{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]

{"sheet":"单位支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]}
[]
["单位支出总表"]
["填报单位[311001]中共新余市渝水区委统战部",{"$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":241.6636,"d":"241.66"},{"v":209.6636,"d":"209.66"},{"v":32,"d":"32.00"}]
["201","一般公共服务支出",{"v":198.5167,"d":"198.52"},{"v":169.5167,"d":"169.52"},{"v":29,"d":"29.00"}]
["　34","　统战事务",{"v":198.5167,"d":"198.52"},{"v":169.5167,"d":"169.52"},{"v":29,"d":"29.00"}]
["　　2013401","　　行政运行",{"v":169.5167,"d":"169.52"},{"v":169.5167,"d":"169.52"}]
["　　2013404","　　宗教事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2013405","　　华侨事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2013499","　　其他统战事务支出",{"v":23,"d":"23.00"},null,{"v":23,"d":"23.00"}]
["208","社会保障和就业支出",{"v":31.1664,"d":"31.17"},{"v":31.1664,"d":"31.17"}]
["　05","　行政事业单位养老支出",{"v":31.1664,"d":"31.17"},{"v":31.1664,"d":"31.17"}]
["　　2080501","　　行政单位离退休",{"v":0.7896,"d":"0.79"},{"v":0.7896,"d":"0.79"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.2512,"d":"20.25"},{"v":20.2512,"d":"20.25"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.1256,"d":"10.13"},{"v":10.1256,"d":"10.13"}]
["213","农林水支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]
["　02","　住房改革支出",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]
["　　2210201","　　住房公积金",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]

{"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"]
["[311001]中共新余市渝水区委统战部",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":238.6636,"d":"238.66"},"一、本年支出",{"v":238.6636,"d":"238.66"},{"v":238.6636,"d":"238.66"}," "," "]
["  一般公共预算拨款收入",{"v":238.6636,"d":"238.66"},"一般公共服务支出",{"v":198.5167,"d":"198.52"},{"v":198.5167,"d":"198.52"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":31.1664,"d":"31.17"},{"v":31.1664,"d":"31.17"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":3,"d":"3.00"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":238.6636,"d":"238.66"},"支出总计",{"v":238.6636,"d":"238.66"},{"v":238.6636,"d":"238.66"}," "," "]

{"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"]
["[311001]中共新余市渝水区委统战部",{"$nulls":3},"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]
[null,"合计",{"v":238.6636,"d":"238.66"},{"v":209.6636,"d":"209.66"},{"v":29,"d":"29.00"}]
["201","一般公共服务支出",{"v":198.5167,"d":"198.52"},{"v":169.5167,"d":"169.52"},{"v":29,"d":"29.00"}]
["　34","　统战事务",{"v":198.5167,"d":"198.52"},{"v":169.5167,"d":"169.52"},{"v":29,"d":"29.00"}]
["　　2013401","　　行政运行",{"v":169.5167,"d":"169.52"},{"v":169.5167,"d":"169.52"}]
["　　2013404","　　宗教事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2013405","　　华侨事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2013499","　　其他统战事务支出",{"v":23,"d":"23.00"},null,{"v":23,"d":"23.00"}]
["208","社会保障和就业支出",{"v":31.1664,"d":"31.17"},{"v":31.1664,"d":"31.17"}]
["　05","　行政事业单位养老支出",{"v":31.1664,"d":"31.17"},{"v":31.1664,"d":"31.17"}]
["　　2080501","　　行政单位离退休",{"v":0.7896,"d":"0.79"},{"v":0.7896,"d":"0.79"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.2512,"d":"20.25"},{"v":20.2512,"d":"20.25"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.1256,"d":"10.13"},{"v":10.1256,"d":"10.13"}]
["221","住房保障支出",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]
["　02","　住房改革支出",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]
["　　2210201","　　住房公积金",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"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"]
["[311001]中共新余市渝水区委统战部",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023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":209.6636,"d":"209.66"},{"v":185.7098,"d":"185.71"},{"v":23.9538,"d":"23.95"}]
["301","工资福利支出",{"v":184.9202,"d":"184.92"}]
["　30101","　基本工资",{"v":45.3384,"d":"45.34"},{"v":45.3384,"d":"45.34"}]
["　30102","　津贴补贴",{"v":18.7716,"d":"18.77"},{"v":18.7716,"d":"18.77"}]
["　30103","　奖金",{"v":53.1102,"d":"53.11"},{"v":53.1102,"d":"53.11"}]
["　30106","　伙食补助费",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
["　30107","　绩效工资",{"v":10.728,"d":"10.73"},{"v":10.728,"d":"10.73"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":20.2512,"d":"20.25"},{"v":20.2512,"d":"20.25"}]
["　30109","　职业年金缴费",{"v":10.1256,"d":"10.13"},{"v":10.1256,"d":"10.13"}]
["　30110","　职工基本医疗保险缴费",{"v":5.2522,"d":"5.25"},{"v":5.2522,"d":"5.25"}]
["　30111","　公务员医疗补助缴费",{"v":3.3567,"d":"3.36"},{"v":3.3567,"d":"3.36"}]
["　30112","　其他社会保障缴费",{"v":0.9658,"d":"0.97"},{"v":0.9658,"d":"0.97"}]
["　30113","　住房公积金",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]
["　30199","　其他工资福利支出",1.04,1.04]
["302","商品和服务支出",{"v":23.9538,"d":"23.95"},null,{"v":23.9538,"d":"23.95"}]
["　30201","　办公费",{"v":2.6,"d":"2.60"},null,{"v":2.6,"d":"2.60"}]
["　30202","　印刷费",1.54,null,1.54]
["　30207","　邮电费",{"v":1.224,"d":"1.22"},null,{"v":1.224,"d":"1.22"}]
["　30211","　差旅费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["　30216","　培训费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30217","　公务接待费",{"v":6.2,"d":"6.20"},null,{"v":6.2,"d":"6.20"}]
["　30228","　工会经费",{"v":0.898,"d":"0.90"},null,{"v":0.898,"d":"0.90"}]
["　30239","　其他交通费用",{"v":6.0318,"d":"6.03"},null,{"v":6.0318,"d":"6.03"}]
["　30299","　其他商品和服务支出",2.66,null,2.66]
["303","对个人和家庭的补助",{"v":0.7896,"d":"0.79"}]
["　30302","　退休费",{"v":0.4776,"d":"0.48"},{"v":0.4776,"d":"0.48"}]
["　30399","　其他对个人和家庭的补助",{"v":0.312,"d":"0.31"},{"v":0.312,"d":"0.31"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[311001]中共新余市渝水区委统战部",{"$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 "}]
["311001","中共新余市渝水区委统战部",{"v":6.2,"d":"6.20"},null,{"v":6.2,"d":"6.20"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"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]
["无该项数据"]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"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:[311001]中共新余市渝水区委统战部",{"$nulls":3},"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]
["无该项数据"]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"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":241.6636,"d":"241.66"}]
["一般公共服务支出",{"v":198.5167,"d":"198.52"}]
["社会保障和就业支出",{"v":31.1664,"d":"31.17"}]
["农林水支出",{"v":3,"d":"3.00"}]
["住房保障支出",{"v":8.9805,"d":"8.98"}]

{"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":238.6636,"d":"238.66"},{"v":238.6636,"d":"238.66"}]
["一般公共服务支出",{"v":198.5167,"d":"198.52"},{"v":198.5167,"d":"198.52"}]
["社会保障和就业支出",{"v":31.1664,"d":"31.17"},{"v":31.1664,"d":"31.17"}]
["住房保障支出",{"v":8.9805,"d":"8.98"},{"v":8.9805,"d":"8.98"}]