{"text_format":"3","workbook":"xls","n_sheets":33,"sheets":["封面1","主表1-收支","主表2-收入","主表3-支出","主表3-1支出分功能科目明细表","主表3-2支出预算","主表4-财收支","主表5-财政拨款支出","主表5-1财政拨款支出分科目明细","主表5-2财政拨款支出预算","主表6-基本","主表7-三公表","主表8-基金收支","主表9-国有资本收支 ","封面2","附表1-1基人","附表1-2个人","附表1-3基商","附表1-4其他资本","附表2-1项目","附表2-2项目明细","附表3教育收费资金","附表4单位资金收支","附表5结余结转","附表6政府经济科目（全口径）","附表7基本(政府经济科目)","附表8政府经济科目-项目","附表9征收","附表10-1采购","附表10-2采购","附表11政府购买服务预算表","附表12人基","附表13资产配置"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面1","index":0,"n_rows":17,"n_cols":12,"rows_kept":17,"merged":[[0,0,0,1],[2,0,2,13],[3,0,3,12]],"flags":["formulas_cached_only"]}
["附件2"]
[]
["2023年部门预算表"]
["（输出报表）"]
[]
[{"$nulls":4},"部门名称：",null,""]
[]
[]
[]
[{"$nulls":4},"编制日期："]
[]
[]
[{"$nulls":4},"编制单位：",null,""]
[]
[]
[]
["单位负责人签章：",{"$nulls":4},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"主表1-收支","index":1,"n_rows":458,"n_cols":6,"rows_kept":458,"merged":[[0,2,0,4],[1,0,1,5],[3,0,3,1],[3,2,3,5],[458,0,458,5]],"flags":["formulas_cached_only"]}
[null,null,"注：此表中间空白行较多，下面还有收入合计、支出合计。大家导出表格时记得自行把空白行删除。",null,null,"预算01表"]
["收支预算总表"]
["填报单位:[305001]中共新余市渝水区委信访局",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目（项级）","预算数"]
["一、财政拨款收入",{"v":303.6071,"d":"303.61"},"人员类",{"v":182.4064,"d":"182.41"},"一般公共服务支出",{"v":284.9962,"d":"285.00"}]
["    （一）一般公共预算收入",{"v":303.6071,"d":"303.61"},"　工资福利支出",{"v":182.4064,"d":"182.41"},"　政府办公厅（室）及相关机构事务",{"v":284.9962,"d":"285.00"}]
["    （二）政府性基金预算收入",null,"　　基本工资",{"v":43.8396,"d":"43.84"},"　　信访事务",{"v":284.9962,"d":"285.00"}]
["    （三）国有资本经营预算收入",null,"　　津贴补贴",{"v":23.946,"d":"23.95"},"社会保障和就业支出",{"v":29.509,"d":"29.51"}]
["二、教育收费资金收入",null,"　　奖金",{"v":51.1973,"d":"51.20"},"　行政事业单位养老支出",{"v":29.509,"d":"29.51"}]
["三、事业收入",null,"　　伙食补助费",{"v":7,"d":"7.00"},"　　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"}]
["四、事业单位经营收入",null,"　　绩效工资",{"v":8.064,"d":"8.06"},"　　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"}]
["五、附属单位上缴收入",null,"　　机关事业单位基本养老保险缴费",{"v":19.6727,"d":"19.67"},"农林水支出",{"v":3,"d":"3.00"}]
["六、上级补助收入",null,"　　职业年金缴费",{"v":9.8363,"d":"9.84"},"　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"}]
["七、其他收入",null,"　　职工基本医疗保险缴费",{"v":5.1279,"d":"5.13"},"　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"}]
[null,null,"　　公务员医疗补助缴费",{"v":2.6393,"d":"2.64"},"住房保障支出",{"v":9.1019,"d":"9.10"}]
[null,null,"　　其他社会保障缴费",{"v":0.8934,"d":"0.89"},"　住房改革支出",{"v":9.1019,"d":"9.10"}]
[null,null,"　　住房公积金",{"v":9.1019,"d":"9.10"},"　　住房公积金",{"v":9.1019,"d":"9.10"}]
[null,null,"　　其他工资福利支出",{"v":1.088,"d":"1.09"}," "," "]
[null,null,"公用经费",{"v":17.7007,"d":"17.70"}," "," "]
[null,null,"　商品和服务支出",{"v":17.7007,"d":"17.70"}," "," "]
[null,null,"　　办公费",4.16," "," "]
[null,null,"　　印刷费",{"v":2,"d":"2.00"}," "," "]
[null,null,"　　邮电费",{"v":0.697,"d":"0.70"}," "," "]
[null,null,"　　取暖费",0.24," "," "]
[null,null,"　　差旅费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　培训费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　公务接待费",{"v":0.6,"d":"0.60"}," "," "]
[null,null,"　　工会经费",{"v":0.9101,"d":"0.91"}," "," "]
[null,null,"　　其他交通费用",{"v":6.0936,"d":"6.09"}," "," "]
[null,null,"　　其他商品和服务支出",{"v":2,"d":"2.00"}," "," "]
[null,null,"特定目标类",{"v":126.5,"d":"126.50"}," "," "]
[null,null,"　工资福利支出",{"v":6.3,"d":"6.30"}," "," "]
[null,null,"　　其他工资福利支出",{"v":6.3,"d":"6.30"}," "," "]
[null,null,"　商品和服务支出",{"v":120.2,"d":"120.20"}," "," "]
[null,null,"　　办公费",13.96," "," "]
[null,null,"　　差旅费",{"v":33.2,"d":"33.20"}," "," "]
[null,null,"　　租赁费",{"v":27,"d":"27.00"}," "," "]
[null,null,"　　其他商品和服务支出",46.04," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[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}," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["    ",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[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":303.6071,"d":"303.61"},"本年支出合计",{"v":326.6071,"d":"326.61"},"本年支出合计",{"v":326.6071,"d":"326.61"}]
["八、使用非财政拨款结余"]
["九、上年结转（结余）",{"v":23,"d":"23.00"},"三、结转下年",null,"结转下年"]
["    国库集中支付结转（结余）",{"v":23,"d":"23.00"}]
["    其他资金结转（结余）"]
[]
["收入总计",{"v":326.6071,"d":"326.61"},"支出总计",{"v":326.6071,"d":"326.61"},"支出总计",{"v":326.6071,"d":"326.61"}]

{"sheet":"主表2-收入","index":2,"n_rows":14,"n_cols":19,"rows_kept":14,"merged":[[1,0,1,18],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,4,3],[3,1,4,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,3,15],[3,16,5,16],[3,16,5,16],[3,16,5,16],[3,17,3,18],[4,6,4,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算02表"]
["收入预算总表"]
["填报单位:[305001]中共新余市渝水区委信访局",{"$nulls":17},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转（结余）"]
[{"$nulls":6},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入",null,"国库集中支付结转(结余)","其他资金结转(结余)"]
[null,"类","款","项",null,null,"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入"]
["**",null,"**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",{"v":326.6071,"d":"326.61"},{"v":303.6071,"d":"303.61"},{"v":303.6071,"d":"303.61"},{"$nulls":9},{"v":23,"d":"23.00"}]
["305001",{"$nulls":3},"中共新余市渝水区委信访局",{"v":326.6071,"d":"326.61"},{"v":303.6071,"d":"303.61"},{"v":303.6071,"d":"303.61"},{"$nulls":9},{"v":23,"d":"23.00"}]
["　305001","221","02","01","　住房公积金",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]
["　305001","213","05","99","　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"$nulls":11},{"v":3,"d":"3.00"}]
["　305001","201","03","08","　信访事务",{"v":284.9962,"d":"285.00"},{"v":264.9962,"d":"265.00"},{"v":264.9962,"d":"265.00"},{"$nulls":9},{"v":20,"d":"20.00"}]
["　305001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"}]
["　305001","208","05","06","　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"}]

{"sheet":"主表3-支出","index":3,"n_rows":13,"n_cols":20,"rows_kept":13,"merged":[[0,0,1,18],[0,0,1,18],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
["支出预算总表",{"$nulls":18},"预算03表"]
[]
["填报单位:[305001]中共新余市渝水区委信访局",{"$nulls":18},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$nulls":4},"合计",{"v":326.6071,"d":"326.61"},{"v":200.1071,"d":"200.11"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},null,null,{"v":126.5,"d":"126.50"},{"v":6.3,"d":"6.30"},{"v":120.2,"d":"120.20"}]
["305001",{"$nulls":3},"中共新余市渝水区委信访局",{"v":326.6071,"d":"326.61"},{"v":200.1071,"d":"200.11"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},null,null,{"v":126.5,"d":"126.50"},{"v":6.3,"d":"6.30"},{"v":120.2,"d":"120.20"}]
["　305001","221","02","01","　住房公积金",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]
["　305001","213","05","99","　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"$nulls":5},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　305001","201","03","08","　信访事务",{"v":284.9962,"d":"285.00"},{"v":161.4962,"d":"161.50"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},null,null,{"v":123.5,"d":"123.50"},{"v":6.3,"d":"6.30"},{"v":117.2,"d":"117.20"}]
["　305001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"}]
["　305001","208","05","06","　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"}]

{"sheet":"主表3-1支出分功能科目明细表","index":4,"n_rows":20,"n_cols":19,"rows_kept":20,"merged":[[0,0,1,17],[0,0,1,17],[3,0,3,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,3,9],[3,10,3,18]],"flags":["formulas_cached_only"]}
["支出预算分科目明细表"]
[]
["填报单位:[305001]中共新余市渝水区委信访局",{"$nulls":17},"单位：万元"]
["科目",null,null,"功能科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$nulls":3},"合计",{"v":326.6071,"d":"326.61"},{"v":200.1071,"d":"200.11"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},null,null,{"v":126.5,"d":"126.50"},{"v":6.3,"d":"6.30"},{"v":120.2,"d":"120.20"}]
["201",null,null,"一般公共服务支出",{"v":284.9962,"d":"285.00"},{"v":161.4962,"d":"161.50"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},null,null,{"v":123.5,"d":"123.50"},{"v":6.3,"d":"6.30"},{"v":117.2,"d":"117.20"}]
[null,"　03",null,"　政府办公厅（室）及相关机构事务",{"v":284.9962,"d":"285.00"},{"v":161.4962,"d":"161.50"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},null,null,{"v":123.5,"d":"123.50"},{"v":6.3,"d":"6.30"},{"v":117.2,"d":"117.20"}]
["　　201","　　03","08","　　信访事务",{"v":284.9962,"d":"285.00"},{"v":161.4962,"d":"161.50"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},null,null,{"v":123.5,"d":"123.50"},{"v":6.3,"d":"6.30"},{"v":117.2,"d":"117.20"}]
["208",null,null,"社会保障和就业支出",{"v":29.509,"d":"29.51"},{"v":29.509,"d":"29.51"},{"v":29.509,"d":"29.51"}]
[null,"　05",null,"　行政事业单位养老支出",{"v":29.509,"d":"29.51"},{"v":29.509,"d":"29.51"},{"v":29.509,"d":"29.51"}]
["　　208","　　05","05","　　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"}]
["　　208","　　05","06","　　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"}]
["213",null,null,"农林水支出",{"v":3,"d":"3.00"},{"$nulls":5},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
[null,"　05",null,"　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"$nulls":5},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　213","　　05","99","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"$nulls":5},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["221",null,null,"住房保障支出",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]
[null,"　02",null,"　住房改革支出",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]
["　　221","　　02","01","　　住房公积金",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]

{"sheet":"主表3-2支出预算","index":5,"n_rows":41,"n_cols":2,"rows_kept":41,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"预算03表-1"]
["支出预算表"]
[]
["填报单位:[305001]中共新余市渝水区委信访局","单位：万元"]
["支出经济分类","预算数"]
["**",1]
["合计",{"v":326.6071,"d":"326.61"}]
["人员类",{"v":182.4064,"d":"182.41"}]
["　工资福利支出",{"v":182.4064,"d":"182.41"}]
["　　基本工资",{"v":43.8396,"d":"43.84"}]
["　　津贴补贴",{"v":23.946,"d":"23.95"}]
["　　奖金",{"v":51.1973,"d":"51.20"}]
["　　伙食补助费",{"v":7,"d":"7.00"}]
["　　绩效工资",{"v":8.064,"d":"8.06"}]
["　　机关事业单位基本养老保险缴费",{"v":19.6727,"d":"19.67"}]
["　　职业年金缴费",{"v":9.8363,"d":"9.84"}]
["　　职工基本医疗保险缴费",{"v":5.1279,"d":"5.13"}]
["　　公务员医疗补助缴费",{"v":2.6393,"d":"2.64"}]
["　　其他社会保障缴费",{"v":0.8934,"d":"0.89"}]
["　　住房公积金",{"v":9.1019,"d":"9.10"}]
["　　其他工资福利支出",{"v":1.088,"d":"1.09"}]
["公用经费",{"v":17.7007,"d":"17.70"}]
["　商品和服务支出",{"v":17.7007,"d":"17.70"}]
["　　办公费",4.16]
["　　印刷费",{"v":2,"d":"2.00"}]
["　　邮电费",{"v":0.697,"d":"0.70"}]
["　　取暖费",0.24]
["　　差旅费",{"v":0.5,"d":"0.50"}]
["　　培训费",{"v":0.5,"d":"0.50"}]
["　　公务接待费",{"v":0.6,"d":"0.60"}]
["　　工会经费",{"v":0.9101,"d":"0.91"}]
["　　其他交通费用",{"v":6.0936,"d":"6.09"}]
["　　其他商品和服务支出",{"v":2,"d":"2.00"}]
["特定目标类",{"v":126.5,"d":"126.50"}]
["　工资福利支出",{"v":6.3,"d":"6.30"}]
["　　其他工资福利支出",{"v":6.3,"d":"6.30"}]
["　商品和服务支出",{"v":120.2,"d":"120.20"}]
["　　办公费",13.96]
["　　差旅费",{"v":33.2,"d":"33.20"}]
["　　租赁费",{"v":27,"d":"27.00"}]
["　　其他商品和服务支出",46.04]

{"sheet":"主表4-财收支","index":6,"n_rows":422,"n_cols":6,"rows_kept":422,"merged":[[0,0,0,4],[1,0,1,5],[422,0,422,5]],"flags":["formulas_cached_only"]}
["注：此表中间空白行较多，下面还有收入合计、支出合计。大家导出表格时记得自行把空白行删除。",{"$nulls":4},"预算01表"]
["财政拨款收支预算总表"]
["填报单位:[305001]中共新余市渝水区委信访局",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目（项级）","预算数"]
["一、财政拨款收入",{"v":303.6071,"d":"303.61"},"人员类",{"v":182.4064,"d":"182.41"},"一般公共服务支出",{"v":264.9962,"d":"265.00"}]
["    （一）一般公共预算收入",{"v":303.6071,"d":"303.61"},"　工资福利支出",{"v":182.4064,"d":"182.41"}," ",{"v":264.9962,"d":"265.00"}]
["    （二）政府性基金预算收入",null,"　　基本工资",{"v":43.8396,"d":"43.84"},"　　信访事务",{"v":264.9962,"d":"265.00"}]
["    （三）国有资本经营预算收入",null,"　　津贴补贴",{"v":23.946,"d":"23.95"},"社会保障和就业支出",{"v":29.509,"d":"29.51"}]
[null,null,"　　奖金",{"v":51.1973,"d":"51.20"}," ",{"v":9.8363,"d":"9.84"}]
[null,null,"　　伙食补助费",{"v":7,"d":"7.00"},"　　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"}]
[null,null,"　　绩效工资",{"v":8.064,"d":"8.06"}," ",{"v":19.6727,"d":"19.67"}]
[null,null,"　　机关事业单位基本养老保险缴费",{"v":19.6727,"d":"19.67"},"　　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"}]
[null,null,"　　职业年金缴费",{"v":9.8363,"d":"9.84"},"住房保障支出",{"v":9.1019,"d":"9.10"}]
[null,null,"　　职工基本医疗保险缴费",{"v":5.1279,"d":"5.13"}," ",{"v":9.1019,"d":"9.10"}]
[null,null,"　　公务员医疗补助缴费",{"v":2.6393,"d":"2.64"},"　　住房公积金",{"v":9.1019,"d":"9.10"}]
[null,null,"　　其他社会保障缴费",{"v":0.8934,"d":"0.89"}," "," "]
[null,null,"　　住房公积金",{"v":9.1019,"d":"9.10"}," "," "]
[null,null,"　　其他工资福利支出",{"v":1.088,"d":"1.09"}," "," "]
[null,null,"公用经费",{"v":17.7007,"d":"17.70"}," "," "]
[null,null,"　商品和服务支出",{"v":17.7007,"d":"17.70"}," "," "]
[null,null,"　　办公费",4.16," "," "]
[null,null,"　　印刷费",{"v":2,"d":"2.00"}," "," "]
[null,null,"　　邮电费",{"v":0.697,"d":"0.70"}," "," "]
[null,null,"　　取暖费",0.24," "," "]
[null,null,"　　差旅费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　培训费",{"v":0.5,"d":"0.50"}," "," "]
[null,null,"　　公务接待费",{"v":0.6,"d":"0.60"}," "," "]
[null,null,"　　工会经费",{"v":0.9101,"d":"0.91"}," "," "]
[null,null,"　　其他交通费用",{"v":6.0936,"d":"6.09"}," "," "]
[null,null,"　　其他商品和服务支出",{"v":2,"d":"2.00"}," "," "]
[null,null,"特定目标类",{"v":103.5,"d":"103.50"}," "," "]
[null,null,"　工资福利支出",{"v":6.3,"d":"6.30"}," "," "]
[null,null,"　　其他工资福利支出",{"v":6.3,"d":"6.30"}," "," "]
[null,null,"　商品和服务支出",{"v":97.2,"d":"97.20"}," "," "]
[null,null,"　　办公费",13.96," "," "]
[null,null,"　　差旅费",{"v":33.2,"d":"33.20"}," "," "]
[null,null,"　　租赁费",{"v":27,"d":"27.00"}," "," "]
[null,null,"　　其他商品和服务支出",23.04," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["    ",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["收入总计",303.6071,"支出总计",{"v":303.6071,"d":"303.61"},"支出总计",{"v":303.6071,"d":"303.61"}]

{"sheet":"主表5-财政拨款支出","index":7,"n_rows":12,"n_cols":20,"rows_kept":12,"merged":[[1,0,1,19],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算05"]
["财政拨款支出预算表"]
["填报单位:[305001]中共新余市渝水区委信访局",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",{"v":303.6071,"d":"303.61"},{"v":200.1071,"d":"200.11"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},null,null,{"v":103.5,"d":"103.50"},{"v":6.3,"d":"6.30"},{"v":97.2,"d":"97.20"}]
["305001",{"$nulls":3},"中共新余市渝水区委信访局",{"v":303.6071,"d":"303.61"},{"v":200.1071,"d":"200.11"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},null,null,{"v":103.5,"d":"103.50"},{"v":6.3,"d":"6.30"},{"v":97.2,"d":"97.20"}]
["　305001","208","05","06","　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"}]
["　305001","201","03","08","　信访事务",{"v":264.9962,"d":"265.00"},{"v":161.4962,"d":"161.50"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},null,null,{"v":103.5,"d":"103.50"},{"v":6.3,"d":"6.30"},{"v":97.2,"d":"97.20"}]
["　305001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"}]
["　305001","221","02","01","　住房公积金",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]

{"sheet":"主表5-1财政拨款支出分科目明细","index":8,"n_rows":18,"n_cols":19,"rows_kept":18,"merged":[[1,0,1,18],[3,0,3,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,3,9],[3,10,3,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算05"]
["支出预算分科目明细表"]
["填报单位:[305001]中共新余市渝水区委信访局",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"合计",{"v":303.6071,"d":"303.61"},{"v":200.1071,"d":"200.11"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},null,null,{"v":103.5,"d":"103.50"},{"v":6.3,"d":"6.30"},{"v":97.2,"d":"97.20"}]
["201",null,null,"一般公共服务支出",{"v":264.9962,"d":"265.00"},{"v":161.4962,"d":"161.50"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},null,null,{"v":103.5,"d":"103.50"},{"v":6.3,"d":"6.30"},{"v":97.2,"d":"97.20"}]
[null,null,"　08",null,{"v":264.9962,"d":"265.00"},{"v":161.4962,"d":"161.50"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},null,null,{"v":103.5,"d":"103.50"},{"v":6.3,"d":"6.30"},{"v":97.2,"d":"97.20"}]
["　　201","03","　　08","　　信访事务",{"v":264.9962,"d":"265.00"},{"v":161.4962,"d":"161.50"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},null,null,{"v":103.5,"d":"103.50"},{"v":6.3,"d":"6.30"},{"v":97.2,"d":"97.20"}]
["208",null,null,"社会保障和就业支出",{"v":29.509,"d":"29.51"},{"v":29.509,"d":"29.51"},{"v":29.509,"d":"29.51"}]
[null,null,"　06",null,{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"}]
["　　208","05","　　06","　　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"}]
[null,null,"　05",null,{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"}]
["　　208","05","　　05","　　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"}]
["221",null,null,"住房保障支出",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]
[null,null,"　01",null,{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]
["　　221","02","　　01","　　住房公积金",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]

{"sheet":"主表5-2财政拨款支出预算","index":9,"n_rows":41,"n_cols":2,"rows_kept":41,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"主表：5-2"]
["支出预算表"]
[]
["填报单位:[305001]中共新余市渝水区委信访局","单位：万元"]
["支出经济分类","预算数"]
["**",1]
["合计",{"v":303.6071,"d":"303.61"}]
["人员类",{"v":182.4064,"d":"182.41"}]
["　工资福利支出",{"v":182.4064,"d":"182.41"}]
["　　基本工资",{"v":43.8396,"d":"43.84"}]
["　　津贴补贴",{"v":23.946,"d":"23.95"}]
["　　奖金",{"v":51.1973,"d":"51.20"}]
["　　伙食补助费",{"v":7,"d":"7.00"}]
["　　绩效工资",{"v":8.064,"d":"8.06"}]
["　　机关事业单位基本养老保险缴费",{"v":19.6727,"d":"19.67"}]
["　　职业年金缴费",{"v":9.8363,"d":"9.84"}]
["　　职工基本医疗保险缴费",{"v":5.1279,"d":"5.13"}]
["　　公务员医疗补助缴费",{"v":2.6393,"d":"2.64"}]
["　　其他社会保障缴费",{"v":0.8934,"d":"0.89"}]
["　　住房公积金",{"v":9.1019,"d":"9.10"}]
["　　其他工资福利支出",{"v":1.088,"d":"1.09"}]
["公用经费",{"v":17.7007,"d":"17.70"}]
["　商品和服务支出",{"v":17.7007,"d":"17.70"}]
["　　办公费",4.16]
["　　印刷费",{"v":2,"d":"2.00"}]
["　　邮电费",{"v":0.697,"d":"0.70"}]
["　　取暖费",0.24]
["　　差旅费",{"v":0.5,"d":"0.50"}]
["　　培训费",{"v":0.5,"d":"0.50"}]
["　　公务接待费",{"v":0.6,"d":"0.60"}]
["　　工会经费",{"v":0.9101,"d":"0.91"}]
["　　其他交通费用",{"v":6.0936,"d":"6.09"}]
["　　其他商品和服务支出",{"v":2,"d":"2.00"}]
["特定目标类",{"v":103.5,"d":"103.50"}]
["　工资福利支出",{"v":6.3,"d":"6.30"}]
["　　其他工资福利支出",{"v":6.3,"d":"6.30"}]
["　商品和服务支出",{"v":97.2,"d":"97.20"}]
["　　办公费",13.96]
["　　差旅费",{"v":33.2,"d":"33.20"}]
["　　租赁费",{"v":27,"d":"27.00"}]
["　　其他商品和服务支出",23.04]

{"sheet":"主表6-基本","index":10,"n_rows":12,"n_cols":20,"rows_kept":12,"merged":[[1,0,1,19],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,19],[4,1,6,1],[4,1,6,1],[4,1,6,1],[4,2,6,2],[4,2,6,2],[4,2,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,4,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,4,19],[5,7,5,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算06表"]
["基本支出预算表"]
["[305001]中共新余市渝水区委信访局",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","经济分类科目（类）","收入来源"]
[null,"类","款","项",null,null,"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[{"$nulls":7},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入",null,"国库集中支付结转(结余)","其他资金结转(结余)"]
[{"$nulls":7},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",null,{"v":17.7007,"d":"17.70"},{"v":17.7007,"d":"17.70"},{"v":17.7007,"d":"17.70"}]
["305",{"$nulls":3},"中共新余市渝水区委信访局（部门）",null,{"v":17.7007,"d":"17.70"},{"v":17.7007,"d":"17.70"},{"v":17.7007,"d":"17.70"}]
["　305001",{"$nulls":3},"　中共新余市渝水区委信访局",null,{"v":17.7007,"d":"17.70"},{"v":17.7007,"d":"17.70"},{"v":17.7007,"d":"17.70"}]
["　　305001","201","03","08","　　信访事务","商品和服务支出",{"v":17.7007,"d":"17.70"},{"v":17.7007,"d":"17.70"},{"v":17.7007,"d":"17.70"}]

{"sheet":"主表7-三公表","index":11,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[1,0,1,14],[4,0,6,0],[4,0,6,0],[4,0,6,0],[4,1,6,1],[4,1,6,1],[4,1,6,1],[4,2,4,4],[4,5,4,7],[4,8,4,14],[5,2,6,2],[5,2,6,2],[5,3,6,3],[5,3,6,3],[5,4,6,4],[5,4,6,4],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,8,6,8],[5,8,6,8],[5,9,5,11],[5,12,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算07表"]
["“三公经费”支出预算表"]
[]
["[305001]中共新余市渝水区委信访局",{"$nulls":13},"单位：万元"]
["单位编码","单位名称","\n因公出国（境）费用\n",null,null,"公务接待费",null,null,"公务用车购置及运行维护费"]
[null,null,"小计","财政拨款","其他资金","小计","财政拨款","其他资金","合计","公务用车运行维护费",null,null,"公务用车购置"]
[{"$nulls":9},"小计","财政拨款","其他资金","小计","财政拨款","其他资金"]
["**","**",2,3,4,8,9,10,11,12,13,14,15,16,17]
[null,"合计",{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["305","中共新余市渝水区委信访局（部门）",{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　305001","　中共新余市渝水区委信访局",{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]

{"sheet":"主表8-基金收支","index":12,"n_rows":7,"n_cols":19,"rows_kept":7,"merged":[[1,0,1,18],[3,0,3,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,5,3,18],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,4,10],[4,11,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算08表"]
["政府性基金收支预算表"]
["[305001]中共新余市渝水区委信访局",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","收入","支                出"]
["类","款","项",null,"本年收入","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","债务利息支出","资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,2,4,5,6,7,8,9,10,11,12,13,14]

{"sheet":"主表9-国有资本收支 ","index":13,"n_rows":7,"n_cols":19,"rows_kept":7,"merged":[[1,0,1,18],[3,0,3,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,5,3,18],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,4,10],[4,11,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算09表"]
["国有资本经营收支预算表"]
["[305001]中共新余市渝水区委信访局",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","收入","支                出"]
["类","款","项",null,"本年收入","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","债务利息支出","资本性支出","其他相关支出"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]

{"sheet":"封面2","index":14,"n_rows":5,"n_cols":1,"rows_kept":5,"merged":[[3,0,3,12],[4,0,5,15],[4,0,5,15]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
["2023年部门预算附表"]

{"sheet":"附表1-1基人","index":15,"n_rows":13,"n_cols":19,"rows_kept":13,"merged":[[1,0,1,18],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,3,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,3,18],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18]],"flags":["formulas_cached_only"]}
[]
["基本支出——工资福利支出预算表"]
["填报单位[305001]中共新余市渝水区委信访局"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","工资福利支出"]
[null,"类","款","项",null,null,"基本工资","津补贴","绩效工资","奖金","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","伙食补助费","其他工资福利支出"]
[]
["**","**","**","**","**",1,2,3,5,8,9,10,11,null,12,15,16,17,18]
[{"$nulls":4},"合计",{"v":182.4064,"d":"182.41"},{"v":43.8396,"d":"43.84"},{"v":23.946,"d":"23.95"},{"v":8.064,"d":"8.06"},{"v":51.1973,"d":"51.20"},{"v":19.6727,"d":"19.67"},{"v":9.8363,"d":"9.84"},{"v":5.1279,"d":"5.13"},{"v":2.6393,"d":"2.64"},{"v":0.8934,"d":"0.89"},{"v":9.1019,"d":"9.10"},null,{"v":7,"d":"7.00"},{"v":1.088,"d":"1.09"}]
["305001",{"$nulls":3},"中共新余市渝水区委信访局",{"v":182.4064,"d":"182.41"},{"v":43.8396,"d":"43.84"},{"v":23.946,"d":"23.95"},{"v":8.064,"d":"8.06"},{"v":51.1973,"d":"51.20"},{"v":19.6727,"d":"19.67"},{"v":9.8363,"d":"9.84"},{"v":5.1279,"d":"5.13"},{"v":2.6393,"d":"2.64"},{"v":0.8934,"d":"0.89"},{"v":9.1019,"d":"9.10"},null,{"v":7,"d":"7.00"},{"v":1.088,"d":"1.09"}]
["　305001","201","03","08","　信访事务",{"v":143.7955,"d":"143.80"},{"v":43.8396,"d":"43.84"},{"v":23.946,"d":"23.95"},{"v":8.064,"d":"8.06"},{"v":51.1973,"d":"51.20"},null,null,{"v":5.1279,"d":"5.13"},{"v":2.6393,"d":"2.64"},{"v":0.8934,"d":"0.89"},null,null,{"v":7,"d":"7.00"},{"v":1.088,"d":"1.09"}]
["　305001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"},{"$nulls":4},{"v":19.6727,"d":"19.67"}]
["　305001","208","05","06","　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"},{"$nulls":5},{"v":9.8363,"d":"9.84"}]
["　305001","221","02","01","　住房公积金",{"v":9.1019,"d":"9.10"},{"$nulls":9},{"v":9.1019,"d":"9.10"}]

{"sheet":"附表1-2个人","index":16,"n_rows":6,"n_cols":17,"rows_kept":6,"merged":[[1,0,1,16],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,16]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算附表1-2"]
["基本支出——对个人和家庭的补助预算表"]
["填报单位[305001]中共新余市渝水区委信访局",{"$nulls":15},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","对个人和家庭的补助"]
[null,"类","款","项",null,null,"离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,15]

{"sheet":"附表1-3基商","index":17,"n_rows":10,"n_cols":33,"rows_kept":10,"merged":[[1,0,1,32],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,3,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,3,32],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16],[4,17,5,17],[4,17,5,17],[4,18,5,18],[4,18,5,18],[4,19,5,19],[4,19,5,19],[4,20,5,20],[4,20,5,20],[4,21,5,21],[4,21,5,21],[4,22,5,22],[4,22,5,22],[4,23,5,23],[4,23,5,23],[4,24,5,24],[4,24,5,24],[4,25,5,25],[4,25,5,25],[4,26,5,26],[4,26,5,26],[4,27,5,27],[4,27,5,27],[4,28,5,28],[4,28,5,28],[4,29,5,29],[4,29,5,29],[4,30,5,30],[4,30,5,30],[4,31,5,31],[4,31,5,31],[4,32,5,32],[4,32,5,32]],"flags":["formulas_cached_only"]}
[{"$nulls":32},"预算附表1-3"]
["基本支出——商品和服务支出预算表"]
["填报单位[305001]中共新余市渝水区委信访局",{"$nulls":31},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称\n(科目)","合计","商品和服务支出"]
[null,"类","款","项",null,null,"办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[{"$nulls":4},"合计",{"v":17.7007,"d":"17.70"},4.16,{"v":2,"d":"2.00"},{"$nulls":4},{"v":0.697,"d":"0.70"},0.24,null,{"v":0.5,"d":"0.50"},{"$nulls":4},{"v":0.5,"d":"0.50"},{"v":0.6,"d":"0.60"},{"$nulls":5},{"v":0.9101,"d":"0.91"},null,null,{"v":6.0936,"d":"6.09"},null,{"v":2,"d":"2.00"}]
["305001",{"$nulls":3},"中共新余市渝水区委信访局",{"v":17.7007,"d":"17.70"},4.16,{"v":2,"d":"2.00"},{"$nulls":4},{"v":0.697,"d":"0.70"},0.24,null,{"v":0.5,"d":"0.50"},{"$nulls":4},{"v":0.5,"d":"0.50"},{"v":0.6,"d":"0.60"},{"$nulls":5},{"v":0.9101,"d":"0.91"},null,null,{"v":6.0936,"d":"6.09"},null,{"v":2,"d":"2.00"}]
["　305001","201","03","08","　信访事务",{"v":17.7007,"d":"17.70"},4.16,{"v":2,"d":"2.00"},{"$nulls":4},{"v":0.697,"d":"0.70"},0.24,null,{"v":0.5,"d":"0.50"},{"$nulls":4},{"v":0.5,"d":"0.50"},{"v":0.6,"d":"0.60"},{"$nulls":5},{"v":0.9101,"d":"0.91"},null,null,{"v":6.0936,"d":"6.09"},null,{"v":2,"d":"2.00"}]

{"sheet":"附表1-4其他资本","index":18,"n_rows":6,"n_cols":11,"rows_kept":6,"merged":[[1,0,1,10],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算附表1-4"]
["基本支出-资本性支出预算表"]
["填报单位[305001]中共新余市渝水区委信访局",{"$nulls":9},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","资本性支出"]
[null,"类","款","项",null,null,"办公设备购置","专用设备购置","信息网络购置及软件购置更新","公务用车购置","其他 "]
["**","**","**","**","**",1,2,3,4,5,6]

{"sheet":"附表2-1项目","index":19,"n_rows":18,"n_cols":19,"rows_kept":18,"merged":[[1,0,1,18],[3,0,3,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,3,18],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,4,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,5,18],[4,17,5,18],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[5,6,5,9],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算附表2-1"]
["项目支出预算表"]
["填报单位[305001]中共新余市渝水区委信访局",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","项目名称","收入来源"]
[{"$nulls":5},"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
["类","款","项",{"$nulls":3},"财政拨款",{"$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"]
[{"$nulls":6},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转（结余）","其他资金结转（结余）"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"合计",null,{"v":126.5,"d":"126.50"},{"v":103.5,"d":"103.50"},{"v":103.5,"d":"103.50"},{"$nulls":9},{"v":23,"d":"23.00"}]
[{"$nulls":3},"中共新余市渝水区委信访局",null,{"v":126.5,"d":"126.50"},{"v":103.5,"d":"103.50"},{"v":103.5,"d":"103.50"},{"$nulls":9},{"v":23,"d":"23.00"}]
["201","03","08","　信访事务","2023年区信访局南昌租房项目",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["201","03","08","　信访事务","租赁房屋项目",{"v":17,"d":"17.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
["201","03","08","　信访事务","保安服务经费",23.04,23.04,23.04]
["201","03","08","　信访事务","2023年驻京、驻昌差旅费用项目",{"v":33.2,"d":"33.20"},{"v":33.2,"d":"33.20"},{"v":33.2,"d":"33.20"}]
["201","03","08","　信访事务","信访维稳志愿者服务中心工作经费",13.96,13.96,13.96]
["201","03","08","　信访事务","信访干部津贴",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["201","03","08","　信访事务","2022年信访救助基金项目",{"v":20,"d":"20.00"},{"$nulls":11},{"v":20,"d":"20.00"}]
["213","05","99","　其他巩固脱贫攻坚成果衔接乡村振兴支出","2022年度乡村振兴定点帮扶单位帮扶项目",{"v":3,"d":"3.00"},{"$nulls":11},{"v":3,"d":"3.00"}]

{"sheet":"附表2-2项目明细","index":20,"n_rows":16,"n_cols":14,"rows_kept":16,"merged":[[1,0,1,13],[3,0,3,2],[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],[3,7,4,7],[3,7,4,7],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算附表2-2"]
["项目支出预算表（按经济分类）"]
["填报单位[305001]中共新余市渝水区委信访局",{"$nulls":12},"单位：万元"]
["科目",null,null,"单位名称(科目)","项目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出(基本建设)","资本性支出","对企业补助","其他支出"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9]
[{"$nulls":3},"合计",null,{"v":126.5,"d":"126.50"},{"v":6.3,"d":"6.30"},{"v":120.2,"d":"120.20"}]
[{"$nulls":3},"中共新余市渝水区委信访局",null,{"v":126.5,"d":"126.50"},{"v":6.3,"d":"6.30"},{"v":120.2,"d":"120.20"}]
["201","03","08","　信访事务","保安服务经费",23.04,null,23.04]
["201","03","08","　信访事务","2023年驻京、驻昌差旅费用项目",{"v":33.2,"d":"33.20"},null,{"v":33.2,"d":"33.20"}]
["201","03","08","　信访事务","2022年信访救助基金项目",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["201","03","08","　信访事务","2023年区信访局南昌租房项目",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["201","03","08","　信访事务","信访干部津贴",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["201","03","08","　信访事务","信访维稳志愿者服务中心工作经费",13.96,null,13.96]
["201","03","08","　信访事务","租赁房屋项目",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["213","05","99","　其他巩固脱贫攻坚成果衔接乡村振兴支出","2022年度乡村振兴定点帮扶单位帮扶项目",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]

{"sheet":"附表3教育收费资金","index":21,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[1,0,1,19],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算附表3"]
["教育收费资金支出预算表"]
["填报单位：[305001]中共新余市渝水区委信访局",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息支出","资本性支出（基本建设）","资本性支出","对企事业单位的补贴","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,null,14]

{"sheet":"附表4单位资金收支","index":22,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算附表4"]
["单位资金收支预算总表"]
["填报单位[305001]中共新余市渝水区委信访局",null,null,"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","项目","预算数"]
["一、本年收入",null,"一、基本支出"]
["1.上级补助收入",null,"二、项目支出"]
["2.附属单位上缴收入"]
["3.事业收入"]
["4.事业单位经营收入"]
["5.其他收入"]
[]
["本年收入合计",null,"本年支出合计"]
[null,null,"三、结转下年"]
["二、使用非财政拨款结余"]
["三、上年结转"]
[]
["收入总计",null,"支出总计"]

{"sheet":"附表5结余结转","index":23,"n_rows":11,"n_cols":21,"rows_kept":11,"merged":[[1,0,1,20],[3,0,4,0],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,10],[3,11,3,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算附表5"]
["结余结转资金支出预算表"]
["填报单位[305001]中共新余市渝水区委信访局",{"$nulls":19},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企事业单位的补贴","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"v":23,"d":"23.00"},{"$nulls":5},{"v":23,"d":"23.00"},null,{"v":23,"d":"23.00"}]
["305",{"$nulls":3},"中共新余市渝水区委信访局（部门）",{"v":23,"d":"23.00"},{"$nulls":5},{"v":23,"d":"23.00"},null,{"v":23,"d":"23.00"}]
["　305001",{"$nulls":3},"　中共新余市渝水区委信访局",{"v":23,"d":"23.00"},{"$nulls":5},{"v":23,"d":"23.00"},null,{"v":23,"d":"23.00"}]
["　　2010308","201","03","08","　　信访事务",{"v":20,"d":"20.00"},{"$nulls":5},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　　2130599","213","05","99","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"$nulls":5},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]

{"sheet":"附表6政府经济科目（全口径）","index":24,"n_rows":14,"n_cols":27,"rows_kept":14,"merged":[[1,0,1,21],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,13],[3,14,3,26]],"flags":["formulas_cached_only"]}
[]
["政府预算支出经济分类情况表",{"$nulls":25},"预算附表6"]
["填报单位：[305001]中共新余市渝水区委信访局",{"$nulls":25},"单位：万元"]
["功能科目编码","功能科目（单位）","总计","基本支出",{"$nulls":10},"项目支出"]
[{"$nulls":3},"机关工资福利支出","机关商品服务支出","机关资本性支出（一）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","机关资本性支出（二）","对企业补助","对企业资本性支出","对社会保障基金补助","债务还本支出","机关工资福利支出","机关商品服务支出","机关资本性支出（一）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息支出","其他支出","机关资本性支出（二）","对企业补助","对企业资本性支出","对社会保障基金补助","债务还本支出"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"合计",{"v":326.6071,"d":"326.61"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},{"$nulls":9},{"v":6.3,"d":"6.30"},{"v":120.2,"d":"120.20"}]
["305","中共新余市渝水区委信访局（部门）",{"v":326.6071,"d":"326.61"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},{"$nulls":9},{"v":6.3,"d":"6.30"},{"v":120.2,"d":"120.20"}]
["　305001","　中共新余市渝水区委信访局",{"v":326.6071,"d":"326.61"},{"v":182.4064,"d":"182.41"},{"v":17.7007,"d":"17.70"},{"$nulls":9},{"v":6.3,"d":"6.30"},{"v":120.2,"d":"120.20"}]
["　　2010308","　　信访事务",{"v":284.9962,"d":"285.00"},{"v":143.7955,"d":"143.80"},{"v":17.7007,"d":"17.70"},{"$nulls":9},{"v":6.3,"d":"6.30"},{"v":117.2,"d":"117.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"$nulls":12},{"v":3,"d":"3.00"}]
["　　2210201","　　住房公积金",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]

{"sheet":"附表7基本(政府经济科目)","index":25,"n_rows":21,"n_cols":20,"rows_kept":21,"merged":[[1,1,1,19],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,4,3],[3,1,4,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,19],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,4,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,5,19],[4,18,5,19],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[5,3,6,3],[5,3,6,3],[5,7,5,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算附表8"]
[null,"基本支出预算表(政府预算支出经济分类)"]
["填报单位：[305001]中共新余市渝水区委信访局",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","政府经济分类科目","收入来源"]
[{"$nulls":6},"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[null,"类","款","项",{"$nulls":3},"财政拨款",{"$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"]
[{"$nulls":7},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转(结余)","其他资金结转(结余)"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":6},{"v":200.1071,"d":"200.11"},{"v":200.1071,"d":"200.11"},{"v":200.1071,"d":"200.11"}]
["305",{"$nulls":3},"中共新余市渝水区委信访局（部门）",null,{"v":200.1071,"d":"200.11"},{"v":200.1071,"d":"200.11"},{"v":200.1071,"d":"200.11"}]
["　305001",{"$nulls":3},"　中共新余市渝水区委信访局",null,{"v":200.1071,"d":"200.11"},{"v":200.1071,"d":"200.11"},{"v":200.1071,"d":"200.11"}]
["　　305001","201","03","08","　　【2010308】信访事务","【50102】社会保障缴费",{"v":8.6606,"d":"8.66"},{"v":8.6606,"d":"8.66"},{"v":8.6606,"d":"8.66"}]
["　　305001","201","03","08","　　【2010308】信访事务","【50299】其他商品和服务支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　305001","201","03","08","　　【2010308】信访事务","【50206】公务接待费",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　　305001","201","03","08","　　【2010308】信访事务","【50203】培训费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
["　　305001","201","03","08","　　【2010308】信访事务","【50199】其他工资福利支出",{"v":8.088,"d":"8.09"},{"v":8.088,"d":"8.09"},{"v":8.088,"d":"8.09"}]
["　　305001","201","03","08","　　【2010308】信访事务","【50201】办公经费",{"v":14.6007,"d":"14.60"},{"v":14.6007,"d":"14.60"},{"v":14.6007,"d":"14.60"}]
["　　305001","201","03","08","　　【2010308】信访事务","【50101】工资奖金津补贴",{"v":127.0469,"d":"127.05"},{"v":127.0469,"d":"127.05"},{"v":127.0469,"d":"127.05"}]
["　　305001","208","05","05","　　【2080505】机关事业单位基本养老保险缴费支出","【50102】社会保障缴费",{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"},{"v":19.6727,"d":"19.67"}]
["　　305001","208","05","06","　　【2080506】机关事业单位职业年金缴费支出","【50102】社会保障缴费",{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"},{"v":9.8363,"d":"9.84"}]
["　　305001","221","02","01","　　【2210201】住房公积金","【50103】住房公积金 ",{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"},{"v":9.1019,"d":"9.10"}]

{"sheet":"附表8政府经济科目-项目","index":26,"n_rows":18,"n_cols":20,"rows_kept":18,"merged":[[1,0,1,19],[3,0,4,2],[3,0,4,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,19],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,4,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,5,19],[4,18,5,19],[5,0,6,0],[5,0,6,0],[5,1,6,1],[5,1,6,1],[5,2,6,2],[5,2,6,2],[5,7,5,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算附表8"]
["项目支出预算表(政府预算支出经济分类)"]
["[902001]省国税局",{"$nulls":18},"单位：万元"]
["科目编码",null,null,"单位名称(科目)","项目名称","政府经济分类科目","收入来源"]
[{"$nulls":6},"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
["类","款","项",{"$nulls":4},"财政拨款",{"$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"]
[{"$nulls":7},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转(结余)","其他资金结转(结余)"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"中共新余市渝水区委信访局（部门）",null,null,126.5,103.5,103.5,{"$nulls":9},23]
[{"$nulls":3},"　中共新余市渝水区委信访局",null,null,126.5,103.5,103.5,{"$nulls":9},23]
["201","03","08","　　【2010308】信访事务","信访干部津贴","【50199】其他工资福利支出",6.3,6.3,6.3]
["201","03","08","　　【2010308】信访事务","信访维稳志愿者服务中心工作经费","【50201】办公经费",13.96,13.96,13.96]
["201","03","08","　　【2010308】信访事务","租赁房屋项目","【50201】办公经费",17,17,17]
["201","03","08","　　【2010308】信访事务","2023年区信访局南昌租房项目","【50201】办公经费",10,10,10]
["201","03","08","　　【2010308】信访事务","2023年驻京、驻昌差旅费用项目","【50201】办公经费",33.2,33.2,33.2]
["201","03","08","　　【2010308】信访事务","保安服务经费","【50299】其他商品和服务支出",23.04,23.04,23.04]
["201","03","08","　　【2010308】信访事务","2022年信访救助基金项目","【50299】其他商品和服务支出",20,{"$nulls":11},20]
["213","05","99","　　【2130599】其他巩固脱贫攻坚成果衔接乡村振兴支出","2022年度乡村振兴定点帮扶单位帮扶项目","【50299】其他商品和服务支出",3,{"$nulls":11},3]

{"sheet":"附表9征收","index":27,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[1,0,1,8],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,4,3,5],[3,6,3,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算附表9"]
["非税收入计划表"]
["填报单位：","[305001]中共新余市渝水区委信访局",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","收入科目名称","2020年","2022年",null,"2023年",null,"备注"]
[{"$nulls":3},"征收数","全年预计数","截止8月31日征收情况","预计数","较上年增减变化金额"]
[]
["**","**","**",1,2,3,4,5,"**"]

{"sheet":"附表10-1采购","index":28,"n_rows":8,"n_cols":21,"rows_kept":8,"merged":[[1,0,1,20],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,18],[3,19,5,20],[3,19,5,20],[3,19,5,20],[4,6,4,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,5,18],[4,17,5,18],[5,6,5,9],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算附表10-1"]
["政府采购-----集中采购预算表"]
["[305001]中共新余市渝水区委信访局",{"$nulls":19},"单位：万元"]
["单位编码","单位名称","采购项目","采购目录","数量","金额","收入来源",{"$nulls":12},"面向中小微企业政府采购支出"]
[{"$nulls":6},"本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[{"$nulls":6},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":6},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转(结余)","其他资金结转(结余)","中小企业","小微企业"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]

{"sheet":"附表10-2采购","index":29,"n_rows":8,"n_cols":21,"rows_kept":8,"merged":[[1,0,1,20],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,18],[3,19,5,20],[3,19,5,20],[3,19,5,20],[4,6,4,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,5,18],[4,17,5,18],[5,6,5,9],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算附表10-2"]
["政府采购-----分散采购预算表"]
["[305001]中共新余市渝水区委信访局",{"$nulls":19},"单位：万元"]
["单位编码","单位名称","采购项目","采购目录","数量","金额","收入来源",{"$nulls":12},"面向中小微企业政府采购支出"]
[{"$nulls":6},"本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[{"$nulls":6},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":6},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转(结余)","其他资金结转(结余)","中小企业","小微企业"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]

{"sheet":"附表11政府购买服务预算表","index":30,"n_rows":8,"n_cols":22,"rows_kept":8,"merged":[[0,20,0,21],[1,0,1,21],[2,20,2,21],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,2,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,3,21],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,4,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,5,21],[4,20,5,21],[5,9,5,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算附表11"]
[]
[{"$nulls":20},"单位：万元"]
["单位编码","单位名称","功能科目","项目名称","购买服务项目","购买服务内容","购买数量","购买金额","收入来源"]
[{"$nulls":8},"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转（结余）"]
[{"$nulls":9},"财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入"]
[{"$nulls":9},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入",{"$nulls":7},"国库集中支付结转（结余）资金","其他资金结转（结余）"]
["**","**","**","**","**","**","**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13]

{"sheet":"附表12人基","index":31,"n_rows":10,"n_cols":35,"rows_kept":10,"merged":[[1,0,1,34],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,3,7],[3,8,3,21],[3,22,3,31],[3,32,3,34],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7],[4,8,5,8],[4,8,5,8],[4,9,4,14],[4,15,4,17],[4,18,5,18],[4,18,5,18],[4,19,5,19],[4,19,5,19],[4,20,5,20],[4,20,5,20],[4,21,5,21],[4,21,5,21],[4,22,4,25],[4,26,4,28],[4,29,4,31],[4,32,5,32],[4,32,5,32],[4,33,5,33],[4,33,5,33],[4,34,5,34],[4,34,5,34]],"flags":["formulas_cached_only"]}
[{"$nulls":34},"预算12表"]
["人员情况表"]
["",{"$nulls":33},"单位：人"]
["单位编码","单位名称","编制人数",{"$nulls":5},"实有人数",{"$nulls":13},"领导干部人数",{"$nulls":9},"学生人数"]
[null,null,"小计","行政","参照公务员管理的事业","全部补助事业","部分补助事业","自收自支","合计","在职人数",{"$nulls":5},"离退休人员",null,null,"退职人员","临时工","聘用人员","遗属人数","在职",{"$nulls":3},"离休",null,null,"退休",null,null,"高等学校","中等专业(职业)学校","其他"]
[{"$nulls":9},"小计","行政","参照公务员管理的事业","全部补助事业","部分补助事业","自收自支","小计","离休","退休",{"$nulls":4},"省级","厅级","处级","科级","省级","厅级","处级","省级","厅级","处级"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"合计",7,7,{"$nulls":4},9,9,6,null,3,{"$nulls":12},4]
["305","中共新余市渝水区委信访局（部门）",7,7,{"$nulls":4},9,9,6,null,3,{"$nulls":12},4]
["　305001","　中共新余市渝水区委信访局",7,7,{"$nulls":4},9,9,6,null,3,{"$nulls":12},4]

{"sheet":"附表13资产配置","index":32,"n_rows":8,"n_cols":39,"rows_kept":8,"merged":[[1,0,1,38],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,0,6,0],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,1,6,1],[3,2,3,17],[3,18,3,29],[3,30,3,38],[4,2,6,2],[4,2,6,2],[4,2,6,2],[4,3,4,8],[4,9,4,10],[4,11,4,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,4,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,4,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,4,35],[4,36,4,38],[5,3,6,3],[5,3,6,3],[5,4,6,4],[5,4,6,4],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,8,6,8],[5,8,6,8],[5,9,6,9],[5,9,6,9],[5,10,6,10],[5,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,5,13],[5,14,5,15],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[5,20,6,20],[5,20,6,20],[5,21,6,21],[5,21,6,21],[5,22,6,22],[5,22,6,22],[5,23,6,23],[5,23,6,23],[5,25,6,25],[5,25,6,25],[5,26,6,26],[5,26,6,26],[5,27,6,27],[5,27,6,27],[5,30,6,30],[5,30,6,30],[5,31,6,31],[5,31,6,31],[5,32,6,32],[5,32,6,32],[5,33,6,33],[5,33,6,33],[5,34,6,34],[5,34,6,34],[5,35,6,35],[5,35,6,35],[5,36,6,36],[5,36,6,36],[5,37,6,37],[5,37,6,37],[5,38,6,38],[5,38,6,38]],"flags":["formulas_cached_only"]}
[{"$nulls":38},"预算附表13"]
["新增资产配置表"]
[]
["单位名称","单位代码","截至2021年7月底资产存量情况",{"$nulls":15},"2022年计划处置数量",{"$nulls":11},"2022年新增资产数"]
[null,null,"车辆编制数","车辆实有数（辆/台）",{"$nulls":5},"土地\n（平方米）",null,"房屋（平方米）",{"$nulls":4},"单价50万元及以上的通用设备实有数(台/套)","单价100万元及以上的专用设备实有数(台/套)","车辆（辆/台）",{"$nulls":5},"土地（平方米）","房屋（平方米）",null,null,"单价50万元及以上的通用设备数(台/套)","单价100万元及以上的专用设备数(台/套)","车辆（辆/台）",{"$nulls":5},"设备（台/套）"]
[{"$nulls":3},"小计","轿车","越野汽车","小型载客汽车","大中型载客汽车","其他车型","小计","其中租用面积","小计","自有\n房屋",null,"租用\n房屋",{"$nulls":3},"小计","轿车","越野汽车","小型载客汽车","大中型载客汽车","其他车型",null,"小计","办公用房","业务用房",null,null,"小计","轿车","越野汽车","小型载客汽车","大中型载客汽车","其他车型","小计","单价50万元及以上的通用设备","单价100万元及以上的专用设备"]
[{"$nulls":12},"办公用房","业务用房","办公用房","业务用房"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37]