{"text_format":"3","workbook":"xlsx","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）"],"read":"whole","date_system":"1900"}

{"sheet":"收支预算总表","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
["","","","主表01表"]
["收支预算总表"]
["填报单位：309001中共新余市渝水区委宣传部",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":660.3724,"d":"660.37"},"201一般公共服务支出",{"v":516.2314,"d":"516.23"}]
["    （一）一般公共预算收入",{"v":660.3724,"d":"660.37"},"202外交支出",""]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"203国防支出",""]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"204公共安全支出",""]
["二、教育收费资金收入",{"v":0,"d":"0.00"},"205教育支出",""]
["三、事业收入",{"v":0,"d":"0.00"},"206科学技术支出",""]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"207文化旅游体育与传媒支出",{"v":431.2,"d":"431.20"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"208社会保障和就业支出",{"v":94.3445,"d":"94.34"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"210卫生健康支出",{"v":24.1857,"d":"24.19"}]
["七、其他收入",{"v":0,"d":"0.00"},"211节能环保支出",""]
["","","212城乡社区支出",""]
["","","213农林水支出",""]
["","","214交通运输支出",""]
["","","215资源勘探工业信息等支出",""]
["","","216商业服务业等支出",""]
["","","217金融支出",""]
["","","219援助其他地区支出",""]
["","","220自然资源海洋气象等支出",""]
["","","221住房保障支出",{"v":25.6108,"d":"25.61"}]
["","","222粮油物资储备支出",""]
["","","223国有资本经营预算支出",""]
["","","224灾害防治及应急管理支出",""]
["","","229其他支出",""]
["","","",""]
["","","",""]
["","","",""]
["        本年收入合计",{"v":660.3724,"d":"660.37"},"本年支出合计",{"v":1091.5724,"d":"1,091.57"}]
["八、使用非财政拨款结余",{"v":0,"d":"0.00"},"",""]
["九、上年结转（结余）",{"v":0,"d":"0.00"},"结转下年(非财政拨款）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":431.2,"d":"431.20"},"",""]
["    其他资金结转（结余）",{"v":0,"d":"0.00"},"",""]
["","","",""]
["        收入总计",{"v":1091.5724,"d":"1,091.57"},"支出总计",{"v":1091.5724,"d":"1,091.57"}]

{"sheet":"部门收入总表","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"merged":[[1,0,1,14],[2,0,2,1],[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]]}
["","","","","","","","","","","","","","","主表02表"]
["部门收入总表"]
["填报单位：309001中共新余市渝水区委宣传部",null,"","","","","","","","","","","","","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","6","7","8","9","10","11","12","13"]
["201","一般公共服务支出",{"v":516.2314,"d":"516.23"},{"v":0,"d":"0.00"},{"v":516.2314,"d":"516.23"},{"v":516.2314,"d":"516.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20133","宣传事务",{"v":516.2314,"d":"516.23"},{"v":0,"d":"0.00"},{"v":516.2314,"d":"516.23"},{"v":516.2314,"d":"516.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2013301","行政运行",{"v":427.0314,"d":"427.03"},{"v":0,"d":"0.00"},{"v":427.0314,"d":"427.03"},{"v":427.0314,"d":"427.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2013399","其他宣传事务支出",{"v":89.2,"d":"89.20"},{"v":0,"d":"0.00"},{"v":89.2,"d":"89.20"},{"v":89.2,"d":"89.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","文化旅游体育与传媒支出",{"v":431.2,"d":"431.20"},{"v":431.2,"d":"431.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20701","文化和旅游",{"v":425,"d":"425.00"},{"v":425,"d":"425.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070114","文化和旅游管理事务",{"v":425,"d":"425.00"},{"v":425,"d":"425.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20707","国家电影事业发展专项资金安排的支出",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070799","其他国家电影事业发展专项资金支出",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20799","其他文化旅游体育与传媒支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2079999","其他文化旅游体育与传媒支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"},{"v":94.3445,"d":"94.34"},{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"},{"v":94.3445,"d":"94.34"},{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":8.9832,"d":"8.98"},{"v":0,"d":"0.00"},{"v":8.9832,"d":"8.98"},{"v":8.9832,"d":"8.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":56.9075,"d":"56.91"},{"v":0,"d":"0.00"},{"v":56.9075,"d":"56.91"},{"v":56.9075,"d":"56.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":28.4538,"d":"28.45"},{"v":0,"d":"0.00"},{"v":28.4538,"d":"28.45"},{"v":28.4538,"d":"28.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"},{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"},{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"},{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"},{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"},{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"},{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]]}
["","","","",""]
["单位支出总表"]
["填报单位","","","","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":1091.5724,"d":"1,091.57"},{"v":571.1724,"d":"571.17"},{"v":520.4,"d":"520.40"}]
["201","一般公共服务支出",{"v":516.2314,"d":"516.23"},{"v":427.0314,"d":"427.03"},{"v":89.2,"d":"89.20"}]
["20133","宣传事务",{"v":516.2314,"d":"516.23"},{"v":427.0314,"d":"427.03"},{"v":89.2,"d":"89.20"}]
["2013301","行政运行",{"v":427.0314,"d":"427.03"},{"v":427.0314,"d":"427.03"},{"v":0,"d":"0.00"}]
["2013399","其他宣传事务支出",{"v":89.2,"d":"89.20"},{"v":0,"d":"0.00"},{"v":89.2,"d":"89.20"}]
["207","文化旅游体育与传媒支出",{"v":431.2,"d":"431.20"},{"v":0,"d":"0.00"},{"v":431.2,"d":"431.20"}]
["20701","文化和旅游",{"v":425,"d":"425.00"},{"v":0,"d":"0.00"},{"v":425,"d":"425.00"}]
["2070114","文化和旅游管理事务",{"v":425,"d":"425.00"},{"v":0,"d":"0.00"},{"v":425,"d":"425.00"}]
["20707","国家电影事业发展专项资金安排的支出",{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":1.2,"d":"1.20"}]
["2070799","其他国家电影事业发展专项资金支出",{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":1.2,"d":"1.20"}]
["20799","其他文化旅游体育与传媒支出",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["2079999","其他文化旅游体育与传媒支出",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":94.3445,"d":"94.34"},{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":94.3445,"d":"94.34"},{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":8.9832,"d":"8.98"},{"v":8.9832,"d":"8.98"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":56.9075,"d":"56.91"},{"v":56.9075,"d":"56.91"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":28.4538,"d":"28.45"},{"v":28.4538,"d":"28.45"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]]}
["","","","","","",""]
["财政拨款收支总表",{"$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":660.3724,"d":"660.37"},"201一般公共服务支出",{"v":516.2314,"d":"516.23"},{"v":516.2314,"d":"516.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":660.3724,"d":"660.37"},"207文化旅游体育与传媒支出",{"v":431.2,"d":"431.20"},{"v":430,"d":"430.00"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"208社会保障和就业支出",{"v":94.3445,"d":"94.34"},{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"210卫生健康支出",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","221住房保障支出",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","","","","","",""]
["二、上年结转",{"v":431.2,"d":"431.20"},"","","","",""]
["      （一） 一般公共预算拨款",{"v":430,"d":"430.00"},"","","","",""]
["      （二）政府性基金预算拨款",{"v":1.2,"d":"1.20"},"","","","",""]
["      （三） 国有资本经营预算拨款",{"v":0,"d":"0.00"},"","","","",""]
["        收入总计",{"v":1091.5724,"d":"1,091.57"},"支出总计",{"v":1091.5724,"d":"1,091.57"},{"v":1090.3724,"d":"1,090.37"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","","",""]
["一般公共预算支出表"]
["","","","","单位：万元"]
["支出功能分类科目",null,"2026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":660.3724,"d":"660.37"},{"v":571.1724,"d":"571.17"},{"v":89.2,"d":"89.20"}]
["201","一般公共服务支出",{"v":516.2314,"d":"516.23"},{"v":427.0314,"d":"427.03"},{"v":89.2,"d":"89.20"}]
["20133","宣传事务",{"v":516.2314,"d":"516.23"},{"v":427.0314,"d":"427.03"},{"v":89.2,"d":"89.20"}]
["2013301","行政运行",{"v":427.0314,"d":"427.03"},{"v":427.0314,"d":"427.03"},{"v":0,"d":"0.00"}]
["2013399","其他宣传事务支出",{"v":89.2,"d":"89.20"},{"v":0,"d":"0.00"},{"v":89.2,"d":"89.20"}]
["208","社会保障和就业支出",{"v":94.3445,"d":"94.34"},{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":94.3445,"d":"94.34"},{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":8.9832,"d":"8.98"},{"v":8.9832,"d":"8.98"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":56.9075,"d":"56.91"},{"v":56.9075,"d":"56.91"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":28.4538,"d":"28.45"},{"v":28.4538,"d":"28.45"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]

{"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]]}
["","","","",""]
["一般公共预算基本支出表"]
["","","","","单位：万元"]
["支出经济分类科目",null,"2026年预算数"]
["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":571.1724,"d":"571.17"},{"v":523.1738,"d":"523.17"},{"v":47.9986,"d":"48.00"}]
["301","工资福利支出",{"v":514.1906,"d":"514.19"},{"v":514.1906,"d":"514.19"},{"v":0,"d":"0.00"}]
["30101","基本工资",{"v":135.3636,"d":"135.36"},{"v":135.3636,"d":"135.36"},{"v":0,"d":"0.00"}]
["30102","津贴补贴",{"v":45.588,"d":"45.59"},{"v":45.588,"d":"45.59"},{"v":0,"d":"0.00"}]
["30103","奖金",{"v":84.4135,"d":"84.41"},{"v":84.4135,"d":"84.41"},{"v":0,"d":"0.00"}]
["30106","伙食补助费",{"v":16.8,"d":"16.80"},{"v":16.8,"d":"16.80"},{"v":0,"d":"0.00"}]
["30107","绩效工资",{"v":90.7388,"d":"90.74"},{"v":90.7388,"d":"90.74"},{"v":0,"d":"0.00"}]
["30108","机关事业单位基本养老保险缴费",{"v":56.9075,"d":"56.91"},{"v":56.9075,"d":"56.91"},{"v":0,"d":"0.00"}]
["30109","职业年金缴费",{"v":28.4538,"d":"28.45"},{"v":28.4538,"d":"28.45"},{"v":0,"d":"0.00"}]
["30110","职工基本医疗保险缴费",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["30111","公务员医疗补助缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30112","其他社会保障缴费",{"v":3.2169,"d":"3.22"},{"v":3.2169,"d":"3.22"},{"v":0,"d":"0.00"}]
["30113","住房公积金",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]
["30199","其他工资福利支出",{"v":2.912,"d":"2.91"},{"v":2.912,"d":"2.91"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":44.9986,"d":"45.00"},{"v":0,"d":"0.00"},{"v":44.9986,"d":"45.00"}]
["30201","办公费",22.39,{"v":0,"d":"0.00"},22.39]
["30202","印刷费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["30207","邮电费",1.21,{"v":0,"d":"0.00"},1.21]
["30211","差旅费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["30217","公务接待费",2.85,{"v":0,"d":"0.00"},2.85]
["30228","工会经费",{"v":2.5559,"d":"2.56"},{"v":0,"d":"0.00"},{"v":2.5559,"d":"2.56"}]
["30239","其他交通费用",{"v":13.9927,"d":"13.99"},{"v":0,"d":"0.00"},{"v":13.9927,"d":"13.99"}]
["303","对个人和家庭的补助",{"v":8.9832,"d":"8.98"},{"v":8.9832,"d":"8.98"},{"v":0,"d":"0.00"}]
["30302","退休费",{"v":8.9352,"d":"8.94"},{"v":8.9352,"d":"8.94"},{"v":0,"d":"0.00"}]
["30399","其他对个人和家庭的补助",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"},{"v":0,"d":"0.00"}]
["310","资本性支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["31002","办公设备购置",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,3,9]]}
["","","","","","","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","","","","","","","","",""]
["单位编码","单位名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**","1","2","3","4","5","6","7","8"]
[null,"合计","2.85",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1","行政单位","2.85",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["309001","中共新余市渝水区委宣传部","2.85",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["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"]
["","","","","单位：万元"]
["支出功能分类科目",null,"2026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":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
["","","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:","","","","单位：万元"]
["支出功能分类科目",null,"2026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":22,"n_cols":3,"rows_kept":22,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]]}
["","",""]
["支出预算总表"]
["","",""]
["科目名称","合计","结转下年"]
[]
["**","1","2"]
["合计",{"v":660.3724,"d":"660.37"},{"v":0,"d":"0.00"}]
["201一般公共服务支出",{"v":516.2314,"d":"516.23"},{"v":0,"d":"0.00"}]
["20133宣传事务",{"v":516.2314,"d":"516.23"},{"v":0,"d":"0.00"}]
["2013301行政运行",{"v":427.0314,"d":"427.03"},{"v":0,"d":"0.00"}]
["2013399其他宣传事务支出",{"v":89.2,"d":"89.20"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"}]
["20805行政事业单位养老支出",{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"}]
["2080501行政单位离退休",{"v":8.9832,"d":"8.98"},{"v":0,"d":"0.00"}]
["2080505机关事业单位基本养老保险缴费支出",{"v":56.9075,"d":"56.91"},{"v":0,"d":"0.00"}]
["2080506机关事业单位职业年金缴费支出",{"v":28.4538,"d":"28.45"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["21011行政事业单位医疗",{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["2101101行政单位医疗",{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]
["22102住房改革支出",{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]
["2210201住房公积金",{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"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]]}
["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","国有资本经营预算支出"]
[]
["**","1","2","3","4"]
["201一般公共服务支出",{"v":516.2314,"d":"516.23"},{"v":516.2314,"d":"516.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207文化旅游体育与传媒支出",{"v":431.2,"d":"431.20"},{"v":430,"d":"430.00"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":94.3445,"d":"94.34"},{"v":94.3445,"d":"94.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":24.1857,"d":"24.19"},{"v":24.1857,"d":"24.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":25.6108,"d":"25.61"},{"v":25.6108,"d":"25.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]