{"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","一般公共预算三公表","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:[301001]新余市渝水区人民代表大会常务委员会",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":842.4738,"d":"842.47"},"一般公共服务支出",{"v":781.8758,"d":"781.88"}]
["    （一）一般公共预算收入",{"v":842.4738,"d":"842.47"},"社会保障和就业支出",{"v":71.4439,"d":"71.44"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":34.187,"d":"34.19"}]
["    （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":842.4738,"d":"842.47"},"本年支出合计",{"v":887.5067,"d":"887.51"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":45.0329,"d":"45.03"}]
[]
["收入总计",{"v":887.5067,"d":"887.51"},"支出总计",{"v":887.5067,"d":"887.51"}]

{"sheet":"部门收入总表","index":1,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[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"]
["[301001]新余市渝水区人民代表大会常务委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":887.5067,"d":"887.51"},{"v":45.0329,"d":"45.03"},{"v":842.4738,"d":"842.47"},{"v":842.4738,"d":"842.47"}]
["201","一般公共服务支出",{"v":781.8758,"d":"781.88"},{"v":45.0329,"d":"45.03"},{"v":736.8429,"d":"736.84"},{"v":736.8429,"d":"736.84"}]
["　01","　人大事务",{"v":781.8758,"d":"781.88"},{"v":45.0329,"d":"45.03"},{"v":736.8429,"d":"736.84"},{"v":736.8429,"d":"736.84"}]
["　　2010101","　　行政运行",{"v":682.0529,"d":"682.05"},null,{"v":682.0529,"d":"682.05"},{"v":682.0529,"d":"682.05"}]
["　　2010104","　　人大会议",{"v":47.0329,"d":"47.03"},{"v":45.0329,"d":"45.03"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2010107","　　人大代表履职能力提升",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"},{"v":9,"d":"9.00"}]
["　　2010108","　　代表工作",43.79,null,43.79,43.79]
["208","社会保障和就业支出",{"v":71.4439,"d":"71.44"},null,{"v":71.4439,"d":"71.44"},{"v":71.4439,"d":"71.44"}]
["　05","　行政事业单位养老支出",{"v":71.4439,"d":"71.44"},null,{"v":71.4439,"d":"71.44"},{"v":71.4439,"d":"71.44"}]
["　　2080501","　　行政单位离退休",{"v":24.3057,"d":"24.31"},null,{"v":24.3057,"d":"24.31"},{"v":24.3057,"d":"24.31"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.1382,"d":"47.14"},null,{"v":47.1382,"d":"47.14"},{"v":47.1382,"d":"47.14"}]
["221","住房保障支出",{"v":34.187,"d":"34.19"},null,{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]
["　02","　住房改革支出",{"v":34.187,"d":"34.19"},null,{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]
["　　2210201","　　住房公积金",{"v":34.187,"d":"34.19"},null,{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]

{"sheet":"部门支出总表","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[301001]新余市渝水区人民代表大会常务委员会",{"$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 "]
["**","**",1,2,3]
[null,"合计",{"v":887.5067,"d":"887.51"},{"v":787.6838,"d":"787.68"},{"v":99.8229,"d":"99.82"}]
["201","一般公共服务支出",{"v":781.8758,"d":"781.88"},{"v":682.0529,"d":"682.05"},{"v":99.8229,"d":"99.82"}]
["　01","　人大事务",{"v":781.8758,"d":"781.88"},{"v":682.0529,"d":"682.05"},{"v":99.8229,"d":"99.82"}]
["　　2010101","　　行政运行",{"v":682.0529,"d":"682.05"},{"v":682.0529,"d":"682.05"}]
["　　2010104","　　人大会议",{"v":47.0329,"d":"47.03"},null,{"v":47.0329,"d":"47.03"}]
["　　2010107","　　人大代表履职能力提升",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　　2010108","　　代表工作",43.79,null,43.79]
["208","社会保障和就业支出",{"v":71.4439,"d":"71.44"},{"v":71.4439,"d":"71.44"}]
["　05","　行政事业单位养老支出",{"v":71.4439,"d":"71.44"},{"v":71.4439,"d":"71.44"}]
["　　2080501","　　行政单位离退休",{"v":24.3057,"d":"24.31"},{"v":24.3057,"d":"24.31"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.1382,"d":"47.14"},{"v":47.1382,"d":"47.14"}]
["221","住房保障支出",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]
["　02","　住房改革支出",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]
["　　2210201","　　住房公积金",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]

{"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"]
["[301001]新余市渝水区人民代表大会常务委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":842.4738,"d":"842.47"},"一、本年支出",{"v":842.4738,"d":"842.47"},{"v":842.4738,"d":"842.47"}," "," "]
["  一般公共预算拨款收入",{"v":842.4738,"d":"842.47"},"一般公共服务支出",736.8429,{"v":736.8429,"d":"736.84"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":71.4439,"d":"71.44"},{"v":71.4439,"d":"71.44"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":45.0329,"d":"45.03"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":842.4738,"d":"842.47"},"支出总计",{"v":842.4738,"d":"842.47"},{"v":842.4738,"d":"842.47"}," "," "]

{"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"]
["[301001]新余市渝水区人民代表大会常务委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":842.4738,"d":"842.47"},{"v":787.6838,"d":"787.68"},54.79]
["201","一般公共服务支出",{"v":736.8429,"d":"736.84"},{"v":682.0529,"d":"682.05"},54.79]
["　01","　人大事务",{"v":736.8429,"d":"736.84"},{"v":682.0529,"d":"682.05"},54.79]
["　　2010101","　　行政运行",{"v":682.0529,"d":"682.05"},{"v":682.0529,"d":"682.05"}]
["　　2010104","　　人大会议",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2010107","　　人大代表履职能力提升",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　　2010108","　　代表工作",43.79,null,43.79]
["208","社会保障和就业支出",{"v":71.4439,"d":"71.44"},{"v":71.4439,"d":"71.44"}]
["　05","　行政事业单位养老支出",{"v":71.4439,"d":"71.44"},{"v":71.4439,"d":"71.44"}]
["　　2080501","　　行政单位离退休",{"v":24.3057,"d":"24.31"},{"v":24.3057,"d":"24.31"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.1382,"d":"47.14"},{"v":47.1382,"d":"47.14"}]
["221","住房保障支出",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]
["　02","　住房改革支出",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]
["　　2210201","　　住房公积金",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]

{"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"]
["[301001]新余市渝水区人民代表大会常务委员会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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":787.6838,"d":"787.68"},{"v":659.7991,"d":"659.80"},{"v":127.8847,"d":"127.88"}]
["301","工资福利支出",{"v":635.1654,"d":"635.17"},{"v":635.1654,"d":"635.17"}]
["　30101","　基本工资",176.28,176.28]
["　30102","　津贴补贴",{"v":112.252,"d":"112.25"},{"v":112.252,"d":"112.25"}]
["　30103","　奖金",{"v":199.1742,"d":"199.17"},{"v":199.1742,"d":"199.17"}]
["　30106","　伙食补助费",{"v":24.5,"d":"24.50"},{"v":24.5,"d":"24.50"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":47.1382,"d":"47.14"},{"v":47.1382,"d":"47.14"}]
["　30110","　职工基本医疗保险缴费",{"v":20.0337,"d":"20.03"},{"v":20.0337,"d":"20.03"}]
["　30111","　公务员医疗补助缴费",{"v":17.8806,"d":"17.88"},{"v":17.8806,"d":"17.88"}]
["　30112","　其他社会保障缴费",{"v":3.7197,"d":"3.72"},{"v":3.7197,"d":"3.72"}]
["　30113","　住房公积金",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]
["302","商品和服务支出",{"v":124.0847,"d":"124.08"},null,{"v":124.0847,"d":"124.08"}]
["　30201","　办公费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30202","　印刷费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30207","　邮电费",{"v":9.096,"d":"9.10"},null,{"v":9.096,"d":"9.10"}]
["　30211","　差旅费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30212","　因公出国（境）费用",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30215","　会议费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30217","　公务接待费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30228","　工会经费",{"v":3.4187,"d":"3.42"},null,{"v":3.4187,"d":"3.42"}]
["　30229","　福利费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30231","　公务用车运行维护费",4.77,null,4.77]
["　30239","　其他交通费用",{"v":31.8,"d":"31.80"},null,{"v":31.8,"d":"31.80"}]
["　30299","　其他商品和服务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["303","对个人和家庭的补助",{"v":24.6337,"d":"24.63"},{"v":24.6337,"d":"24.63"}]
["　30301","　离休费",{"v":11.4552,"d":"11.46"},{"v":11.4552,"d":"11.46"}]
["　30302","　退休费",{"v":5.1864,"d":"5.19"},{"v":5.1864,"d":"5.19"}]
["　30305","　生活补助",{"v":2.9376,"d":"2.94"},{"v":2.9376,"d":"2.94"}]
["　30309","　奖励金",{"v":1.408,"d":"1.41"},{"v":1.408,"d":"1.41"}]
["　30399","　其他对个人和家庭的补助",{"v":3.6465,"d":"3.65"},{"v":3.6465,"d":"3.65"}]
["310","资本性支出",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
["　31002","　办公设备购置",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]

{"sheet":"一般公共预算三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[301001]新余市渝水区人民代表大会常务委员会",{"$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 "}]
[null,"合计",19.77,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},4.77]
["301001","新余市渝水区人民代表大会常务委员会",19.77,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},4.77]

{"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,"2022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:[301001]新余市渝水区人民代表大会常务委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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],[3,1,4,1],[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":887.5067,"d":"887.51"}]
["一般公共服务支出",{"v":781.8758,"d":"781.88"}]
["社会保障和就业支出",{"v":71.4439,"d":"71.44"}]
["住房保障支出",{"v":34.187,"d":"34.19"}]

{"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],[2,1,3,1],[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":842.4738,"d":"842.47"},{"v":842.4738,"d":"842.47"}]
["一般公共服务支出",{"v":736.8429,"d":"736.84"},{"v":736.8429,"d":"736.84"}]
["社会保障和就业支出",{"v":71.4439,"d":"71.44"},{"v":71.4439,"d":"71.44"}]
["住房保障支出",{"v":34.187,"d":"34.19"},{"v":34.187,"d":"34.19"}]