{"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:[708001]新余市渝水区史志办公室",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":323.6757,"d":"323.68"},"一般公共服务支出",{"v":273.4792,"d":"273.48"}]
["    （一）一般公共预算收入",{"v":323.6757,"d":"323.68"},"社会保障和就业支出",{"v":39.1052,"d":"39.11"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":11.0913,"d":"11.09"}]
["    （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":323.6757,"d":"323.68"},"本年支出合计",{"v":323.6757,"d":"323.68"}]
["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":323.6757,"d":"323.68"},"支出总计",{"v":323.6757,"d":"323.68"}]

{"sheet":"单位收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"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"]
["[708001]新余市渝水区史志办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":323.6757,"d":"323.68"},null,{"v":323.6757,"d":"323.68"},{"v":323.6757,"d":"323.68"}]
["201","一般公共服务支出",{"v":273.4792,"d":"273.48"},null,{"v":273.4792,"d":"273.48"},{"v":273.4792,"d":"273.48"}]
["　26","　档案事务",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"},{"v":24,"d":"24.00"}]
["　　2012604","　　档案馆",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"},{"v":24,"d":"24.00"}]
["　36","　其他共产党事务支出",{"v":249.4792,"d":"249.48"},null,{"v":249.4792,"d":"249.48"},{"v":249.4792,"d":"249.48"}]
["　　2013601","　　行政运行",{"v":232.4792,"d":"232.48"},null,{"v":232.4792,"d":"232.48"},{"v":232.4792,"d":"232.48"}]
["　　2013602","　　一般行政管理事务",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":39.1052,"d":"39.11"},null,{"v":39.1052,"d":"39.11"},{"v":39.1052,"d":"39.11"}]
["　05","　行政事业单位养老支出",{"v":39.1052,"d":"39.11"},null,{"v":39.1052,"d":"39.11"},{"v":39.1052,"d":"39.11"}]
["　　2080502","　　事业单位离退休",{"v":2.1416,"d":"2.14"},null,{"v":2.1416,"d":"2.14"},{"v":2.1416,"d":"2.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.6424,"d":"24.64"},null,{"v":24.6424,"d":"24.64"},{"v":24.6424,"d":"24.64"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":12.3212,"d":"12.32"},null,{"v":12.3212,"d":"12.32"},{"v":12.3212,"d":"12.32"}]
["221","住房保障支出",{"v":11.0913,"d":"11.09"},null,{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]
["　02","　住房改革支出",{"v":11.0913,"d":"11.09"},null,{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]
["　　2210201","　　住房公积金",{"v":11.0913,"d":"11.09"},null,{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]

{"sheet":"单位支出总表","index":2,"n_rows":21,"n_cols":5,"rows_kept":21,"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[708001]新余市渝水区史志办公室",{"$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":323.6757,"d":"323.68"},{"v":282.6757,"d":"282.68"},{"v":41,"d":"41.00"}]
["201","一般公共服务支出",{"v":273.4792,"d":"273.48"},{"v":232.4792,"d":"232.48"},{"v":41,"d":"41.00"}]
["　26","　档案事务",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"}]
["　　2012604","　　档案馆",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"}]
["　36","　其他共产党事务支出",{"v":249.4792,"d":"249.48"},{"v":232.4792,"d":"232.48"},{"v":17,"d":"17.00"}]
["　　2013601","　　行政运行",{"v":232.4792,"d":"232.48"},{"v":232.4792,"d":"232.48"}]
["　　2013602","　　一般行政管理事务",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":39.1052,"d":"39.11"},{"v":39.1052,"d":"39.11"}]
["　05","　行政事业单位养老支出",{"v":39.1052,"d":"39.11"},{"v":39.1052,"d":"39.11"}]
["　　2080502","　　事业单位离退休",{"v":2.1416,"d":"2.14"},{"v":2.1416,"d":"2.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.6424,"d":"24.64"},{"v":24.6424,"d":"24.64"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":12.3212,"d":"12.32"},{"v":12.3212,"d":"12.32"}]
["221","住房保障支出",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]
["　02","　住房改革支出",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]
["　　2210201","　　住房公积金",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]

{"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"]
["[708001]新余市渝水区史志办公室",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":323.6757,"d":"323.68"},"一、本年支出",{"v":323.6757,"d":"323.68"},{"v":323.6757,"d":"323.68"}," "," "]
["  一般公共预算拨款收入",{"v":323.6757,"d":"323.68"},"一般公共服务支出",{"v":273.4792,"d":"273.48"},{"v":273.4792,"d":"273.48"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":39.1052,"d":"39.11"},{"v":39.1052,"d":"39.11"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":323.6757,"d":"323.68"},"支出总计",{"v":323.6757,"d":"323.68"},{"v":323.6757,"d":"323.68"}," "," "]

{"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"]
["[708001]新余市渝水区史志办公室",{"$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":323.6757,"d":"323.68"},{"v":282.6757,"d":"282.68"},{"v":41,"d":"41.00"}]
["201","一般公共服务支出",{"v":273.4792,"d":"273.48"},{"v":232.4792,"d":"232.48"},{"v":41,"d":"41.00"}]
["　26","　档案事务",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"}]
["　　2012604","　　档案馆",{"v":24,"d":"24.00"},null,{"v":24,"d":"24.00"}]
["　36","　其他共产党事务支出",{"v":249.4792,"d":"249.48"},{"v":232.4792,"d":"232.48"},{"v":17,"d":"17.00"}]
["　　2013601","　　行政运行",{"v":232.4792,"d":"232.48"},{"v":232.4792,"d":"232.48"}]
["　　2013602","　　一般行政管理事务",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":39.1052,"d":"39.11"},{"v":39.1052,"d":"39.11"}]
["　05","　行政事业单位养老支出",{"v":39.1052,"d":"39.11"},{"v":39.1052,"d":"39.11"}]
["　　2080502","　　事业单位离退休",{"v":2.1416,"d":"2.14"},{"v":2.1416,"d":"2.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.6424,"d":"24.64"},{"v":24.6424,"d":"24.64"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":12.3212,"d":"12.32"},{"v":12.3212,"d":"12.32"}]
["221","住房保障支出",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]
["　02","　住房改革支出",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]
["　　2210201","　　住房公积金",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]
["[708001]新余市渝水区史志办公室",{"$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":282.6757,"d":"282.68"},{"v":259.7098,"d":"259.71"},22.9659]
["301","工资福利支出",{"v":257.5682,"d":"257.57"}]
["　30101","　基本工资",{"v":57.0132,"d":"57.01"},{"v":57.0132,"d":"57.01"}]
["　3010201","　行政单位统一津补贴",{"v":31.008,"d":"31.01"},{"v":31.008,"d":"31.01"}]
["　3010202","　其他津补贴",{"v":1.6872,"d":"1.69"},{"v":1.6872,"d":"1.69"}]
[30103,"　奖金",{"v":4.3666,"d":"4.37"},{"v":4.3666,"d":"4.37"}]
["　3010302","　公务员（含参公）基础绩效奖",{"v":90.1134,"d":"90.11"},{"v":90.1134,"d":"90.11"}]
["　30106","　伙食补助费",{"v":8.4,"d":"8.40"},{"v":8.4,"d":"8.40"}]
["　3010701","　事业单位基础性绩效工资",{"v":3.1033,"d":"3.10"},{"v":3.1033,"d":"3.10"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":24.6424,"d":"24.64"},{"v":24.6424,"d":"24.64"}]
["　30109","　职业年金缴费",{"v":12.3212,"d":"12.32"},{"v":12.3212,"d":"12.32"}]
["　30110","　职工基本医疗保险缴费",{"v":6.4934,"d":"6.49"},{"v":6.4934,"d":"6.49"}]
["　30111","　公务员医疗补助缴费",{"v":4.9165,"d":"4.92"},{"v":4.9165,"d":"4.92"}]
["　30112","　其他社会保障缴费",{"v":1.1637,"d":"1.16"},{"v":1.1637,"d":"1.16"}]
["　30113","　住房公积金",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]
["　3019999","　其他工资福利支出",{"v":1.248,"d":"1.25"},{"v":1.248,"d":"1.25"}]
["302","商品和服务支出",{"v":22.9659,"d":"22.97"}]
["　30201","　办公费",{"v":4.8,"d":"4.80"},null,4.8]
["　30207","　邮电费",{"v":0.432,"d":"0.43"},null,0.432]
["　30211","　差旅费",{"v":1.3,"d":"1.30"},null,1.3]
["　30216","　培训费",{"v":1.5,"d":"1.50"},null,1.5]
["　30217","　公务接待费",{"v":3,"d":"3.00"},null,3]
["　30228","　工会经费",{"v":1.1091,"d":"1.11"},null,1.1091]
["　30239","　其他交通费用",{"v":9.4248,"d":"9.42"},null,9.4248]
["　30299","　其他商品和服务支出",{"v":1.4,"d":"1.40"},null,1.4]
["303","对个人和家庭的补助",{"v":2.1416,"d":"2.14"}]
["　30302","　退休费",{"v":1.0536,"d":"1.05"},{"v":1.0536,"d":"1.05"}]
["　30309","　奖励金",0.36,0.36]
["　30399","　其他对个人和家庭的补助",{"v":0.728,"d":"0.73"},{"v":0.728,"d":"0.73"}]

{"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[708001]新余市渝水区史志办公室",{"$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 "}]
["708001","新余市渝水区史志办公室",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]

{"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:[708001]新余市渝水区史志办公室",{"$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":323.6757,"d":"323.68"}]
["一般公共服务支出",{"v":273.4792,"d":"273.48"}]
["社会保障和就业支出",{"v":39.1052,"d":"39.11"}]
["住房保障支出",{"v":11.0913,"d":"11.09"}]

{"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":323.6757,"d":"323.68"},{"v":323.6757,"d":"323.68"}]
["一般公共服务支出",{"v":273.4792,"d":"273.48"},{"v":273.4792,"d":"273.48"}]
["社会保障和就业支出",{"v":39.1052,"d":"39.11"},{"v":39.1052,"d":"39.11"}]
["住房保障支出",{"v":11.0913,"d":"11.09"},{"v":11.0913,"d":"11.09"}]