{"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:[302]中国人民政治协商会议江西省新余市渝水区委员会（部门） , [302001]中国人民政治协商会议江西省新余市渝水区委员会",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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":1196.2672,"d":"1,196.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":1196.2672,"d":"1,196.27"},"本年支出合计",{"v":0,"d":"0.00"}]
["八、使用非财政拨款结余",null,"结转下年",{"v":0,"d":"0.00"}]
["九、上年结转（结余）",{"v":88.369117,"d":"88.37"}]
[]
["收入总计",{"v":1284.636317,"d":"1,284.64"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"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"]
["[302]中国人民政治协商会议江西省新余市渝水区委员会（部门） , [302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
[null,"合计",{"v":1284.636317,"d":"1,284.64"},{"v":88.369117,"d":"88.37"},{"v":1196.2672,"d":"1,196.27"},{"v":1196.2672,"d":"1,196.27"}]
["201","一般公共服务支出",{"v":1059.269117,"d":"1,059.27"},{"v":85.369117,"d":"85.37"},{"v":973.9,"d":"973.90"},{"v":973.9,"d":"973.90"}]
["　02","　政协事务",{"v":1059.269117,"d":"1,059.27"},{"v":85.369117,"d":"85.37"},{"v":973.9,"d":"973.90"},{"v":973.9,"d":"973.90"}]
["　　2010201","　　行政运行",{"v":1012.909117,"d":"1,012.91"},{"v":85.369117,"d":"85.37"},927.54,927.54]
["　　2010204","　　政协会议",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2010205","　　委员视察",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　　2010206","　　参政议政",35.36,null,35.36,35.36]
["　　2010299","　　其他政协事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":173.9658,"d":"173.97"},null,{"v":173.9658,"d":"173.97"},{"v":173.9658,"d":"173.97"}]
["　05","　行政事业单位养老支出",{"v":173.9658,"d":"173.97"},null,{"v":173.9658,"d":"173.97"},{"v":173.9658,"d":"173.97"}]
["　　2080501","　　行政单位离退休",{"v":12.008,"d":"12.01"},null,{"v":12.008,"d":"12.01"},{"v":12.008,"d":"12.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":107.9719,"d":"107.97"},null,{"v":107.9719,"d":"107.97"},{"v":107.9719,"d":"107.97"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":53.9859,"d":"53.99"},null,{"v":53.9859,"d":"53.99"},{"v":53.9859,"d":"53.99"}]
["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":48.4014,"d":"48.40"},null,{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]
["　02","　住房改革支出",{"v":48.4014,"d":"48.40"},null,{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]
["　　2210201","　　住房公积金",{"v":48.4014,"d":"48.40"},null,{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]

{"sheet":"部门支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"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[302]中国人民政治协商会议江西省新余市渝水区委员会（部门） , [302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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 "]
["**","**",1,0,0]
[null,"合计",{"v":1284.636317,"d":"1,284.64"},{"v":1149.9072,"d":"1,149.91"},{"v":134.729117,"d":"134.73"}]
["201","一般公共服务支出",{"v":1059.269117,"d":"1,059.27"},927.54,{"v":131.729117,"d":"131.73"}]
["　02","　政协事务",{"v":1059.269117,"d":"1,059.27"},927.54,{"v":131.729117,"d":"131.73"}]
["　　2010201","　　行政运行",{"v":1012.909117,"d":"1,012.91"},927.54,{"v":85.369117,"d":"85.37"}]
["　　2010204","　　政协会议",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2010205","　　委员视察",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2010206","　　参政议政",35.36,null,35.36]
["　　2010299","　　其他政协事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":173.9658,"d":"173.97"},{"v":173.9658,"d":"173.97"}]
["　05","　行政事业单位养老支出",{"v":173.9658,"d":"173.97"},{"v":173.9658,"d":"173.97"}]
["　　2080501","　　行政单位离退休",{"v":12.008,"d":"12.01"},{"v":12.008,"d":"12.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":107.9719,"d":"107.97"},{"v":107.9719,"d":"107.97"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":53.9859,"d":"53.99"},{"v":53.9859,"d":"53.99"}]
["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":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]
["　02","　住房改革支出",{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]
["　　2210201","　　住房公积金",{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]

{"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"]
["[302]中国人民政治协商会议江西省新余市渝水区委员会（部门） , [302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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":1196.2672,"d":"1,196.27"},"一、本年支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":1196.2672,"d":"1,196.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款结转",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款结转",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":1196.2672,"d":"1,196.27"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"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"]
["[302]中国人民政治协商会议江西省新余市渝水区委员会（部门） , [302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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"]
["**","**",1,0,0]
[null,"合计",{"v":1196.2672,"d":"1,196.27"},{"v":1149.9072,"d":"1,149.91"},46.36]
["201","一般公共服务支出",{"v":973.9,"d":"973.90"},927.54,46.36]
["　02","　政协事务",{"v":973.9,"d":"973.90"},927.54,46.36]
["　　2010201","　　行政运行",927.54,927.54]
["　　2010204","　　政协会议",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2010205","　　委员视察",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2010206","　　参政议政",35.36,null,35.36]
["　　2010299","　　其他政协事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":173.9658,"d":"173.97"},{"v":173.9658,"d":"173.97"}]
["　05","　行政事业单位养老支出",{"v":173.9658,"d":"173.97"},{"v":173.9658,"d":"173.97"}]
["　　2080501","　　行政单位离退休",{"v":12.008,"d":"12.01"},{"v":12.008,"d":"12.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":107.9719,"d":"107.97"},{"v":107.9719,"d":"107.97"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":53.9859,"d":"53.99"},{"v":53.9859,"d":"53.99"}]
["221","住房保障支出",{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]
["　02","　住房改革支出",{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]
["　　2210201","　　住房公积金",{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":39,"n_cols":5,"rows_kept":39,"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"]
["[302]中国人民政治协商会议江西省新余市渝水区委员会（部门） , [302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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"]
["**","**",1,0,0]
[null,"合计",{"v":1149.9072,"d":"1,149.91"},{"v":997.0501,"d":"997.05"},{"v":152.8571,"d":"152.86"}]
["301","工资福利支出",{"v":985.0421,"d":"985.04"},{"v":985.0421,"d":"985.04"}]
["　30101","　基本工资",{"v":259.326,"d":"259.33"},{"v":259.326,"d":"259.33"}]
["　30102","　津贴补贴",{"v":141.3372,"d":"141.34"},{"v":141.3372,"d":"141.34"}]
["　30103","　奖金",{"v":278.3145,"d":"278.31"},{"v":278.3145,"d":"278.31"}]
["　30106","　伙食补助费",{"v":32.2,"d":"32.20"},{"v":32.2,"d":"32.20"}]
["　30107","　绩效工资",{"v":2.682,"d":"2.68"},{"v":2.682,"d":"2.68"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":107.9719,"d":"107.97"},{"v":107.9719,"d":"107.97"}]
["　30109","　职业年金缴费",{"v":53.9859,"d":"53.99"},{"v":53.9859,"d":"53.99"}]
["　30110","　职工基本医疗保险缴费",{"v":28.4321,"d":"28.43"},{"v":28.4321,"d":"28.43"}]
["　30111","　公务员医疗补助缴费",{"v":22.8013,"d":"22.80"},{"v":22.8013,"d":"22.80"}]
["　30112","　其他社会保障缴费",{"v":4.8058,"d":"4.81"},{"v":4.8058,"d":"4.81"}]
["　30113","　住房公积金",{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]
["　30199","　其他工资福利支出",{"v":4.784,"d":"4.78"},{"v":4.784,"d":"4.78"}]
["302","商品和服务支出",{"v":142.8571,"d":"142.86"},null,{"v":142.8571,"d":"142.86"}]
["　30201","　办公费",20.02,null,20.02]
["　30202","　印刷费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30207","　邮电费",{"v":9.144,"d":"9.14"},null,{"v":9.144,"d":"9.14"}]
["　30208","　取暖费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30211","　差旅费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30212","　因公出国（境）费用",4.39,null,4.39]
["　30216","　培训费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["　30217","　公务接待费",9.99,null,9.99]
["　30228","　工会经费",{"v":4.8401,"d":"4.84"},null,{"v":4.8401,"d":"4.84"}]
["　30239","　其他交通费用",{"v":49.473,"d":"49.47"},null,{"v":49.473,"d":"49.47"}]
["　30299","　其他商品和服务支出",{"v":18,"d":"18.00"},null,{"v":18,"d":"18.00"}]
["303","对个人和家庭的补助",{"v":12.008,"d":"12.01"},{"v":12.008,"d":"12.01"}]
["　30302","　退休费",{"v":5.3064,"d":"5.31"},{"v":5.3064,"d":"5.31"}]
["　30305","　生活补助",{"v":1.4856,"d":"1.49"},{"v":1.4856,"d":"1.49"}]
["　30309","　奖励金",1.68,1.68]
["　30399","　其他对个人和家庭的补助",{"v":3.536,"d":"3.54"},{"v":3.536,"d":"3.54"}]
["310","资本性支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　31002","　办公设备购置",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[302]中国人民政治协商会议江西省新余市渝水区委员会（部门） , [302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","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 "}]
["302","中国人民政治协商会议江西省新余市渝水区委员会（部门）",14.38,4.39,9.99]

{"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,"2023年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"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:[302]中国人民政治协商会议江西省新余市渝水区委员会（部门） , [302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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"]
["**","**",1,0,0]

{"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":1284.636317,"d":"1,284.64"}]
["一般公共服务支出",{"v":1059.269117,"d":"1,059.27"}]
["社会保障和就业支出",{"v":173.9658,"d":"173.97"}]
["农林水支出",{"v":3,"d":"3.00"}]
["住房保障支出",{"v":48.4014,"d":"48.40"}]

{"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":1196.2672,"d":"1,196.27"},{"v":1196.2672,"d":"1,196.27"}]
["一般公共服务支出",{"v":973.9,"d":"973.90"},{"v":973.9,"d":"973.90"}]
["社会保障和就业支出",{"v":173.9658,"d":"173.97"},{"v":173.9658,"d":"173.97"}]
["住房保障支出",{"v":48.4014,"d":"48.40"},{"v":48.4014,"d":"48.40"}]