{"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:[321001]新余市渝水区机关事务管理中心",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":743.924,"d":"743.92"},"一般公共服务支出",{"v":647.9274,"d":"647.93"}]
["    （一）一般公共预算收入",{"v":743.924,"d":"743.92"},"社会保障和就业支出",{"v":83.1413,"d":"83.14"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":23.4553,"d":"23.46"}]
["    （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":743.924,"d":"743.92"},"本年支出合计",{"v":754.524,"d":"754.52"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":10.6,"d":"10.60"}]
[]
["收入总计",{"v":754.524,"d":"754.52"},"支出总计",{"v":754.524,"d":"754.52"}]

{"sheet":"单位收入总表","index":1,"n_rows":20,"n_cols":15,"rows_kept":20,"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"]
["[321001]新余市渝水区机关事务管理中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":744.678,"d":"744.68"},{"v":10.6,"d":"10.60"},{"v":734.078,"d":"734.08"},{"v":734.078,"d":"734.08"}]
["201","一般公共服务支出",{"v":638.0814,"d":"638.08"},{"v":10.6,"d":"10.60"},{"v":627.4814,"d":"627.48"},{"v":627.4814,"d":"627.48"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":638.0814,"d":"638.08"},{"v":10.6,"d":"10.60"},{"v":627.4814,"d":"627.48"},{"v":627.4814,"d":"627.48"}]
["　　2010303","　　机关服务",139.21,null,139.21,139.21]
["　　2010305","　　专项业务及机关事务管理",{"v":10.6,"d":"10.60"},{"v":10.6,"d":"10.60"}]
["　　2010350","　　事业运行",{"v":488.2714,"d":"488.27"},null,{"v":488.2714,"d":"488.27"},{"v":488.2714,"d":"488.27"}]
["208","社会保障和就业支出",{"v":83.1413,"d":"83.14"},null,{"v":83.1413,"d":"83.14"},{"v":83.1413,"d":"83.14"}]
["　05","　行政事业单位养老支出",{"v":83.1413,"d":"83.14"},null,{"v":83.1413,"d":"83.14"},{"v":83.1413,"d":"83.14"}]
["　　2080502","　　事业单位离退休",{"v":6.152,"d":"6.15"},null,{"v":6.152,"d":"6.15"},{"v":6.152,"d":"6.15"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":51.3262,"d":"51.33"},null,{"v":51.3262,"d":"51.33"},{"v":51.3262,"d":"51.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":25.6631,"d":"25.66"},null,{"v":25.6631,"d":"25.66"},{"v":25.6631,"d":"25.66"}]
["221","住房保障支出",{"v":23.4553,"d":"23.46"},null,{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]
["　02","　住房改革支出",{"v":23.4553,"d":"23.46"},null,{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]
["　　2210201","　　住房公积金",{"v":23.4553,"d":"23.46"},null,{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]

{"sheet":"单位支出总表","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"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[321001]新余市渝水区机关事务管理中心",{"$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":754.524,"d":"754.52"},{"v":604.714,"d":"604.71"},149.81]
["201","一般公共服务支出",{"v":647.9274,"d":"647.93"},{"v":498.1174,"d":"498.12"},149.81]
["　03","　政府办公厅（室）及相关机构事务",{"v":647.9274,"d":"647.93"},{"v":498.1174,"d":"498.12"},149.81]
["　　2010303","　　机关服务",139.21,null,139.21]
["　　2010305","　　专项业务及机关事务管理",{"v":20.446,"d":"20.45"},{"v":9.846,"d":"9.85"},{"v":10.6,"d":"10.60"}]
["　　2010350","　　事业运行",{"v":488.2714,"d":"488.27"},{"v":488.2714,"d":"488.27"}]
["208","社会保障和就业支出",{"v":83.1413,"d":"83.14"},{"v":83.1413,"d":"83.14"}]
["　05","　行政事业单位养老支出",{"v":83.1413,"d":"83.14"},{"v":83.1413,"d":"83.14"}]
["　　2080502","　　事业单位离退休",{"v":6.152,"d":"6.15"},{"v":6.152,"d":"6.15"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":51.3262,"d":"51.33"},{"v":51.3262,"d":"51.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":25.6631,"d":"25.66"},{"v":25.6631,"d":"25.66"}]
["221","住房保障支出",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]
["　02","　住房改革支出",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]
["　　2210201","　　住房公积金",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]

{"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"]
["[321001]新余市渝水区机关事务管理中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":734.078,"d":"734.08"},"一、本年支出",{"v":743.924,"d":"743.92"},{"v":743.924,"d":"743.92"}," "," "]
["  一般公共预算拨款收入",{"v":734.078,"d":"734.08"},"一般公共服务支出",{"v":637.3274,"d":"637.33"},{"v":637.3274,"d":"637.33"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":83.1413,"d":"83.14"},{"v":83.1413,"d":"83.14"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":734.078,"d":"734.08"},"支出总计",{"v":743.924,"d":"743.92"},{"v":743.924,"d":"743.92"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[321001]新余市渝水区机关事务管理中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":743.924,"d":"743.92"},{"v":604.714,"d":"604.71"},139.21]
["201","一般公共服务支出",{"v":637.3274,"d":"637.33"},{"v":498.1174,"d":"498.12"},139.21]
["　03","　政府办公厅（室）及相关机构事务",{"v":637.3274,"d":"637.33"},{"v":498.1174,"d":"498.12"},139.21]
["　　2010303","　　机关服务",139.21,null,139.21]
["　　2010305","　　专项业务及机关事务管理",{"v":9.846,"d":"9.85"},{"v":9.846,"d":"9.85"}]
["　　2010350","　　事业运行",{"v":488.2714,"d":"488.27"},{"v":488.2714,"d":"488.27"}]
["208","社会保障和就业支出",{"v":83.1413,"d":"83.14"},{"v":83.1413,"d":"83.14"}]
["　05","　行政事业单位养老支出",{"v":83.1413,"d":"83.14"},{"v":83.1413,"d":"83.14"}]
["　　2080502","　　事业单位离退休",{"v":6.152,"d":"6.15"},{"v":6.152,"d":"6.15"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":51.3262,"d":"51.33"},{"v":51.3262,"d":"51.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":25.6631,"d":"25.66"},{"v":25.6631,"d":"25.66"}]
["221","住房保障支出",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]
["　02","　住房改革支出",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]
["　　2210201","　　住房公积金",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":38,"n_cols":5,"rows_kept":38,"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"]
["[321001]新余市渝水区机关事务管理中心",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024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":604.714,"d":"604.71"},{"v":558.1949,"d":"558.19"},46.5191]
["301","工资福利支出",{"v":552.0429,"d":"552.04"}]
["　30101","　基本工资",{"v":121.3692,"d":"121.37"},{"v":121.3692,"d":"121.37"}]
["　3010201","　行政单位统一津补贴",{"v":28.386,"d":"28.39"},{"v":28.386,"d":"28.39"}]
["　3010202","　其他津补贴",{"v":3.6336,"d":"3.63"},{"v":3.6336,"d":"3.63"}]
["　3010301","　年终一次性奖",{"v":4.0422,"d":"4.04"},{"v":4.0422,"d":"4.04"}]
["　3010302","　公务员（含参公）基础绩效奖",{"v":197.9388,"d":"197.94"},{"v":197.9388,"d":"197.94"}]
["　30106","　伙食补助费",{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
["　3010701","　事业单位基础性绩效工资",{"v":48.1439,"d":"48.14"},{"v":48.1439,"d":"48.14"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":51.3262,"d":"51.33"},{"v":51.3262,"d":"51.33"}]
["　30109","　职业年金缴费",{"v":25.6631,"d":"25.66"},{"v":25.6631,"d":"25.66"}]
["　30110","　职工基本医疗保险缴费",{"v":13.732,"d":"13.73"},{"v":13.732,"d":"13.73"}]
["　30111","　公务员医疗补助缴费",{"v":11.2031,"d":"11.20"},{"v":11.2031,"d":"11.20"}]
["　30112","　其他社会保障缴费",{"v":3.0495,"d":"3.05"},{"v":3.0495,"d":"3.05"}]
["　30113","　住房公积金",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]
["　3019999","　其他工资福利支出",{"v":2.6,"d":"2.60"},{"v":2.6,"d":"2.60"}]
["302","商品和服务支出",{"v":44.2791,"d":"44.28"}]
["　30201","　办公费",5.76,null,5.76]
["　30202","　印刷费",{"v":4.8,"d":"4.80"},null,4.8]
["　30207","　邮电费",{"v":0.6,"d":"0.60"},null,0.6]
["　30211","　差旅费",{"v":1.5,"d":"1.50"},null,1.5]
["　30216","　培训费",{"v":0.5,"d":"0.50"},null,0.5]
["　30217","　公务接待费",{"v":5.2,"d":"5.20"},null,5.2]
["　30228","　工会经费",{"v":2.3455,"d":"2.35"},null,2.3455]
["　30239","　其他交通费用",{"v":8.7276,"d":"8.73"},null,8.7276]
["　30299","　其他商品和服务支出",{"v":14.846,"d":"14.85"},null,14.846]
["303","对个人和家庭的补助",{"v":6.152,"d":"6.15"}]
["　30302","　退休费",{"v":2.856,"d":"2.86"},{"v":2.856,"d":"2.86"}]
["　30309","　奖励金",1.32,1.32]
["　30399","　其他对个人和家庭的补助",{"v":1.976,"d":"1.98"},{"v":1.976,"d":"1.98"}]
["310","资本性支出",2.24]
["　31002","　办公设备购置",2.24,null,2.24]

{"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[321001]新余市渝水区机关事务管理中心",{"$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 "}]
["321001","新余市渝水区机关事务管理中心",{"v":5.2,"d":"5.20"},null,{"v":5.2,"d":"5.20"}]

{"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,"2024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:[321001]新余市渝水区机关事务管理中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":754.524,"d":"754.52"}]
["一般公共服务支出",{"v":647.9274,"d":"647.93"}]
["社会保障和就业支出",{"v":83.1413,"d":"83.14"}]
["住房保障支出",{"v":23.4553,"d":"23.46"}]

{"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":743.924,"d":"743.92"},{"v":743.924,"d":"743.92"}]
["一般公共服务支出",{"v":637.3274,"d":"637.33"},{"v":637.3274,"d":"637.33"}]
["社会保障和就业支出",{"v":83.1413,"d":"83.14"},{"v":83.1413,"d":"83.14"}]
["住房保障支出",{"v":23.4553,"d":"23.46"},{"v":23.4553,"d":"23.46"}]