{"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:[305]中共新余市渝水区委信访局（部门） , [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(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":322.0714,"d":"322.07"},"一般公共服务支出",{"v":276.0028,"d":"276.00"}]
["    （一）一般公共预算收入",{"v":322.0714,"d":"322.07"},"社会保障和就业支出",{"v":36.4514,"d":"36.45"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":9.6172,"d":"9.62"}]
["    （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":322.0714,"d":"322.07"},"本年支出合计",{"v":322.0714,"d":"322.07"}]
["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":322.0714,"d":"322.07"},"支出总计",{"v":322.0714,"d":"322.07"}]

{"sheet":"单位收入总表","index":1,"n_rows":19,"n_cols":15,"rows_kept":19,"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"]
["[305]中共新余市渝水区委信访局（部门） , [305001]中共新余市渝水区委信访局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":322.0714,"d":"322.07"},null,{"v":322.0714,"d":"322.07"},{"v":322.0714,"d":"322.07"}]
["201","一般公共服务支出",{"v":276.0028,"d":"276.00"},null,{"v":276.0028,"d":"276.00"},{"v":276.0028,"d":"276.00"}]
["　40","　信访事务",{"v":276.0028,"d":"276.00"},null,{"v":276.0028,"d":"276.00"},{"v":276.0028,"d":"276.00"}]
["　　2014001","　　行政运行",{"v":168.2428,"d":"168.24"},null,{"v":168.2428,"d":"168.24"},{"v":168.2428,"d":"168.24"}]
["　　2014004","　　信访业务",107.76,null,107.76,107.76]
["208","社会保障和就业支出",{"v":36.4514,"d":"36.45"},null,{"v":36.4514,"d":"36.45"},{"v":36.4514,"d":"36.45"}]
["　05","　行政事业单位养老支出",{"v":36.4514,"d":"36.45"},null,{"v":36.4514,"d":"36.45"},{"v":36.4514,"d":"36.45"}]
["　　2080501","　　行政单位离退休",{"v":5.1692,"d":"5.17"},null,{"v":5.1692,"d":"5.17"},{"v":5.1692,"d":"5.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.8548,"d":"20.85"},null,{"v":20.8548,"d":"20.85"},{"v":20.8548,"d":"20.85"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.4274,"d":"10.43"},null,{"v":10.4274,"d":"10.43"},{"v":10.4274,"d":"10.43"}]
["221","住房保障支出",{"v":9.6172,"d":"9.62"},null,{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]
["　02","　住房改革支出",{"v":9.6172,"d":"9.62"},null,{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]
["　　2210201","　　住房公积金",{"v":9.6172,"d":"9.62"},null,{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]

{"sheet":"单位支出总表","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"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[305]中共新余市渝水区委信访局（部门） , [305001]中共新余市渝水区委信访局",{"$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":322.0714,"d":"322.07"},{"v":214.3114,"d":"214.31"},107.76]
["201","一般公共服务支出",{"v":276.0028,"d":"276.00"},{"v":168.2428,"d":"168.24"},107.76]
["　40","　信访事务",{"v":276.0028,"d":"276.00"},{"v":168.2428,"d":"168.24"},107.76]
["　　2014001","　　行政运行",{"v":168.2428,"d":"168.24"},{"v":168.2428,"d":"168.24"}]
["　　2014004","　　信访业务",107.76,null,107.76]
["208","社会保障和就业支出",{"v":36.4514,"d":"36.45"},{"v":36.4514,"d":"36.45"}]
["　05","　行政事业单位养老支出",{"v":36.4514,"d":"36.45"},{"v":36.4514,"d":"36.45"}]
["　　2080501","　　行政单位离退休",{"v":5.1692,"d":"5.17"},{"v":5.1692,"d":"5.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.8548,"d":"20.85"},{"v":20.8548,"d":"20.85"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.4274,"d":"10.43"},{"v":10.4274,"d":"10.43"}]
["221","住房保障支出",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]
["　02","　住房改革支出",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]
["　　2210201","　　住房公积金",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]

{"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"]
["[305]中共新余市渝水区委信访局（部门） , [305001]中共新余市渝水区委信访局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":322.0714,"d":"322.07"},"一、本年支出",{"v":322.0714,"d":"322.07"},{"v":322.0714,"d":"322.07"}," "," "]
["  一般公共预算拨款收入",{"v":322.0714,"d":"322.07"},"一般公共服务支出",{"v":276.0028,"d":"276.00"},{"v":276.0028,"d":"276.00"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":36.4514,"d":"36.45"},{"v":36.4514,"d":"36.45"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":322.0714,"d":"322.07"},"支出总计",{"v":322.0714,"d":"322.07"},{"v":322.0714,"d":"322.07"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":19,"n_cols":5,"rows_kept":19,"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"]
["[305]中共新余市渝水区委信访局（部门） , [305001]中共新余市渝水区委信访局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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":322.0714,"d":"322.07"},{"v":214.3114,"d":"214.31"},107.76]
["201","一般公共服务支出",{"v":276.0028,"d":"276.00"},{"v":168.2428,"d":"168.24"},107.76]
["　40","　信访事务",{"v":276.0028,"d":"276.00"},{"v":168.2428,"d":"168.24"},107.76]
["　　2014001","　　行政运行",{"v":168.2428,"d":"168.24"},{"v":168.2428,"d":"168.24"}]
["　　2014004","　　信访业务",107.76,null,107.76]
["208","社会保障和就业支出",{"v":36.4514,"d":"36.45"},{"v":36.4514,"d":"36.45"}]
["　05","　行政事业单位养老支出",{"v":36.4514,"d":"36.45"},{"v":36.4514,"d":"36.45"}]
["　　2080501","　　行政单位离退休",{"v":5.1692,"d":"5.17"},{"v":5.1692,"d":"5.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.8548,"d":"20.85"},{"v":20.8548,"d":"20.85"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.4274,"d":"10.43"},{"v":10.4274,"d":"10.43"}]
["221","住房保障支出",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]
["　02","　住房改革支出",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]
["　　2210201","　　住房公积金",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"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"]
["[305]中共新余市渝水区委信访局（部门） , [305001]中共新余市渝水区委信访局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025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":214.3114,"d":"214.31"},{"v":197.861,"d":"197.86"},{"v":16.4504,"d":"16.45"}]
["301","工资福利支出",{"v":192.6918,"d":"192.69"},{"v":192.6918,"d":"192.69"}]
["　30101","　基本工资",{"v":45.5472,"d":"45.55"},{"v":45.5472,"d":"45.55"}]
["　30102","　津贴补贴",{"v":21.186,"d":"21.19"},{"v":21.186,"d":"21.19"}]
["　30103","　奖金",{"v":27.2035,"d":"27.20"},{"v":27.2035,"d":"27.20"}]
["　30106","　伙食补助费",{"v":6.6,"d":"6.60"},{"v":6.6,"d":"6.60"}]
["　30107","　绩效工资",{"v":40.6181,"d":"40.62"},{"v":40.6181,"d":"40.62"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":20.8548,"d":"20.85"},{"v":20.8548,"d":"20.85"}]
["　30109","　职业年金缴费",{"v":10.4274,"d":"10.43"},{"v":10.4274,"d":"10.43"}]
["　30110","　职工基本医疗保险缴费",{"v":5.4214,"d":"5.42"},{"v":5.4214,"d":"5.42"}]
["　30111","　公务员医疗补助缴费",{"v":3.0373,"d":"3.04"},{"v":3.0373,"d":"3.04"}]
["　30112","　其他社会保障缴费",{"v":1.0349,"d":"1.03"},{"v":1.0349,"d":"1.03"}]
["　30113","　住房公积金",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]
["　30199","　其他工资福利支出",{"v":1.144,"d":"1.14"},{"v":1.144,"d":"1.14"}]
["302","商品和服务支出",{"v":12.4504,"d":"12.45"},null,{"v":12.4504,"d":"12.45"}]
["　30201","　办公费",{"v":1.8,"d":"1.80"},null,{"v":1.8,"d":"1.80"}]
["　30202","　印刷费",0.91,null,0.91]
["　30207","　邮电费",{"v":0.444,"d":"0.44"},null,{"v":0.444,"d":"0.44"}]
["　30213","　维修（护）费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["　30217","　公务接待费",0.59,null,0.59]
["　30228","　工会经费",{"v":0.9617,"d":"0.96"},null,{"v":0.9617,"d":"0.96"}]
["　30239","　其他交通费用",{"v":5.1447,"d":"5.14"},null,{"v":5.1447,"d":"5.14"}]
["　30299","　其他商品和服务支出",{"v":1.8,"d":"1.80"},null,{"v":1.8,"d":"1.80"}]
["303","对个人和家庭的补助",{"v":5.1692,"d":"5.17"},{"v":5.1692,"d":"5.17"}]
["　30302","　退休费",{"v":4.794,"d":"4.79"},{"v":4.794,"d":"4.79"}]
["　30307","　医疗费补助",{"v":0.1512,"d":"0.15"},{"v":0.1512,"d":"0.15"}]
["　30309","　奖励金",0.12,0.12]
["　30399","　其他对个人和家庭的补助",{"v":0.104,"d":"0.10"},{"v":0.104,"d":"0.10"}]
["310","资本性支出",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　31002","　办公设备购置",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[305]中共新余市渝水区委信访局（部门） , [305001]中共新余市渝水区委信访局",{"$nulls":8},"单位：万元"]
["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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["305001","中共新余市渝水区委信访局",0.59,{"$nulls":3},0.59]

{"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,"2025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:[305]中共新余市渝水区委信访局（部门） , [305001]中共新余市渝水区委信访局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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":322.0714,"d":"322.07"}]
["一般公共服务支出",{"v":276.0028,"d":"276.00"}]
["社会保障和就业支出",{"v":36.4514,"d":"36.45"}]
["住房保障支出",{"v":9.6172,"d":"9.62"}]

{"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":322.0714,"d":"322.07"},{"v":322.0714,"d":"322.07"}]
["一般公共服务支出",{"v":276.0028,"d":"276.00"},{"v":276.0028,"d":"276.00"}]
["社会保障和就业支出",{"v":36.4514,"d":"36.45"},{"v":36.4514,"d":"36.45"}]
["住房保障支出",{"v":9.6172,"d":"9.62"},{"v":9.6172,"d":"9.62"}]