{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","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:[310]中共新余市渝水区委政法委员会（部门） , [310001]中共新余市渝水区委政法委员会",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":406.3345,"d":"406.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":406.3345,"d":"406.33"},"本年支出合计",{"v":0,"d":"0.00"}]
["八、使用非财政拨款结余",null,"结转下年",{"v":0,"d":"0.00"}]
["九、上年结转（结余）",{"v":247.209175,"d":"247.21"}]
[]
["收入总计",{"v":653.543675,"d":"653.54"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"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"]}
[]
["部门收入总表"]
["[310]中共新余市渝水区委政法委员会（部门） , [310001]中共新余市渝水区委政法委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
[null,"合计",{"v":653.543675,"d":"653.54"},{"v":247.209175,"d":"247.21"},{"v":406.3345,"d":"406.33"},{"v":406.3345,"d":"406.33"}]
["201","一般公共服务支出",{"v":573.479435,"d":"573.48"},{"v":234.424935,"d":"234.42"},{"v":339.0545,"d":"339.05"},{"v":339.0545,"d":"339.05"}]
["　11","　纪检监察事务",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2011199","　　其他纪检监察事务支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":568.479435,"d":"568.48"},{"v":229.424935,"d":"229.42"},{"v":339.0545,"d":"339.05"},{"v":339.0545,"d":"339.05"}]
["　　2013101","　　行政运行",{"v":280.5545,"d":"280.55"},null,{"v":280.5545,"d":"280.55"},{"v":280.5545,"d":"280.55"}]
["　　2013105","　　专项业务",{"v":287.924914,"d":"287.92"},{"v":229.424914,"d":"229.42"},{"v":58.5,"d":"58.50"},{"v":58.5,"d":"58.50"}]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",{"v":2.1e-05,"d":"0.00"},{"v":2.1e-05,"d":"0.00"}]
["204","公共安全支出",{"v":9.78424,"d":"9.78"},{"v":9.78424,"d":"9.78"}]
["　99","　其他公共安全支出",{"v":9.78424,"d":"9.78"},{"v":9.78424,"d":"9.78"}]
["　　2049999","　　其他公共安全支出",{"v":9.78424,"d":"9.78"},{"v":9.78424,"d":"9.78"}]
["208","社会保障和就业支出",{"v":51.3205,"d":"51.32"},null,{"v":51.3205,"d":"51.32"},{"v":51.3205,"d":"51.32"}]
["　05","　行政事业单位养老支出",{"v":51.3205,"d":"51.32"},null,{"v":51.3205,"d":"51.32"},{"v":51.3205,"d":"51.32"}]
["　　2080501","　　行政单位离退休",{"v":3.3048,"d":"3.30"},null,{"v":3.3048,"d":"3.30"},{"v":3.3048,"d":"3.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":32.0105,"d":"32.01"},null,{"v":32.0105,"d":"32.01"},{"v":32.0105,"d":"32.01"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":16.0052,"d":"16.01"},null,{"v":16.0052,"d":"16.01"},{"v":16.0052,"d":"16.01"}]
["213","农林水支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":15.9595,"d":"15.96"},null,{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]
["　02","　住房改革支出",{"v":15.9595,"d":"15.96"},null,{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]
["　　2210201","　　住房公积金",{"v":15.9595,"d":"15.96"},null,{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]

{"sheet":"部门支出总表","index":2,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]}
[]
["部门支出总表"]
["填报单位[310]中共新余市渝水区委政法委员会（部门） , [310001]中共新余市渝水区委政法委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,0,0]
[null,"合计",{"v":653.543675,"d":"653.54"},{"v":347.8345,"d":"347.83"},{"v":305.709175,"d":"305.71"}]
["201","一般公共服务支出",{"v":573.479435,"d":"573.48"},{"v":280.5545,"d":"280.55"},{"v":292.924935,"d":"292.92"}]
["　11","　纪检监察事务",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2011199","　　其他纪检监察事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":568.479435,"d":"568.48"},{"v":280.5545,"d":"280.55"},{"v":287.924935,"d":"287.92"}]
["　　2013101","　　行政运行",{"v":280.5545,"d":"280.55"},{"v":280.5545,"d":"280.55"}]
["　　2013105","　　专项业务",{"v":287.924914,"d":"287.92"},null,{"v":287.924914,"d":"287.92"}]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",{"v":2.1e-05,"d":"0.00"},null,{"v":2.1e-05,"d":"0.00"}]
["204","公共安全支出",{"v":9.78424,"d":"9.78"},null,{"v":9.78424,"d":"9.78"}]
["　99","　其他公共安全支出",{"v":9.78424,"d":"9.78"},null,{"v":9.78424,"d":"9.78"}]
["　　2049999","　　其他公共安全支出",{"v":9.78424,"d":"9.78"},null,{"v":9.78424,"d":"9.78"}]
["208","社会保障和就业支出",{"v":51.3205,"d":"51.32"},{"v":51.3205,"d":"51.32"}]
["　05","　行政事业单位养老支出",{"v":51.3205,"d":"51.32"},{"v":51.3205,"d":"51.32"}]
["　　2080501","　　行政单位离退休",{"v":3.3048,"d":"3.30"},{"v":3.3048,"d":"3.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":32.0105,"d":"32.01"},{"v":32.0105,"d":"32.01"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":16.0052,"d":"16.01"},{"v":16.0052,"d":"16.01"}]
["213","农林水支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]
["　02","　住房改革支出",{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]
["　　2210201","　　住房公积金",{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]

{"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"]
["[310]中共新余市渝水区委政法委员会（部门） , [310001]中共新余市渝水区委政法委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":406.3345,"d":"406.33"},"一、本年支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":406.3345,"d":"406.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款结转",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款结转",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":406.3345,"d":"406.33"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"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"]
["[310]中共新余市渝水区委政法委员会（部门） , [310001]中共新余市渝水区委政法委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]
[null,"合计",{"v":406.3345,"d":"406.33"},{"v":347.8345,"d":"347.83"},{"v":58.5,"d":"58.50"}]
["201","一般公共服务支出",{"v":339.0545,"d":"339.05"},{"v":280.5545,"d":"280.55"},{"v":58.5,"d":"58.50"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":339.0545,"d":"339.05"},{"v":280.5545,"d":"280.55"},{"v":58.5,"d":"58.50"}]
["　　2013101","　　行政运行",{"v":280.5545,"d":"280.55"},{"v":280.5545,"d":"280.55"}]
["　　2013105","　　专项业务",{"v":58.5,"d":"58.50"},null,{"v":58.5,"d":"58.50"}]
["208","社会保障和就业支出",{"v":51.3205,"d":"51.32"},{"v":51.3205,"d":"51.32"}]
["　05","　行政事业单位养老支出",{"v":51.3205,"d":"51.32"},{"v":51.3205,"d":"51.32"}]
["　　2080501","　　行政单位离退休",{"v":3.3048,"d":"3.30"},{"v":3.3048,"d":"3.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":32.0105,"d":"32.01"},{"v":32.0105,"d":"32.01"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":16.0052,"d":"16.01"},{"v":16.0052,"d":"16.01"}]
["221","住房保障支出",{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]
["　02","　住房改革支出",{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]
["　　2210201","　　住房公积金",{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[310]中共新余市渝水区委政法委员会（部门） , [310001]中共新余市渝水区委政法委员会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,0,0]
[null,"合计",{"v":347.8345,"d":"347.83"},{"v":312.0666,"d":"312.07"},{"v":35.7679,"d":"35.77"}]
["301","工资福利支出",{"v":308.7618,"d":"308.76"},{"v":308.7618,"d":"308.76"}]
["　30101","　基本工资",{"v":73.4916,"d":"73.49"},{"v":73.4916,"d":"73.49"}]
["　30102","　津贴补贴",{"v":45.9624,"d":"45.96"},{"v":45.9624,"d":"45.96"}]
["　30103","　奖金",{"v":83.4763,"d":"83.48"},{"v":83.4763,"d":"83.48"}]
["　30106","　伙食补助费",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
["　30107","　绩效工资",{"v":13.542,"d":"13.54"},{"v":13.542,"d":"13.54"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":32.0105,"d":"32.01"},{"v":32.0105,"d":"32.01"}]
["　30109","　职业年金缴费",{"v":16.0052,"d":"16.01"},{"v":16.0052,"d":"16.01"}]
["　30110","　职工基本医疗保险缴费",{"v":8.3445,"d":"8.34"},{"v":8.3445,"d":"8.34"}]
["　30111","　公务员医疗补助缴费",{"v":6.3559,"d":"6.36"},{"v":6.3559,"d":"6.36"}]
["　30112","　其他社会保障缴费",{"v":1.5539,"d":"1.55"},{"v":1.5539,"d":"1.55"}]
["　30113","　住房公积金",{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]
["　30199","　其他工资福利支出",1.56,1.56]
["302","商品和服务支出",{"v":32.7679,"d":"32.77"},null,{"v":32.7679,"d":"32.77"}]
["　30201","　办公费",{"v":8.8,"d":"8.80"},null,{"v":8.8,"d":"8.80"}]
["　30207","　邮电费",{"v":1.296,"d":"1.30"},null,{"v":1.296,"d":"1.30"}]
["　30211","　差旅费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30216","　培训费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30217","　公务接待费",1.98,null,1.98]
["　30228","　工会经费",{"v":1.5959,"d":"1.60"},null,{"v":1.5959,"d":"1.60"}]
["　30239","　其他交通费用",{"v":11.076,"d":"11.08"},null,{"v":11.076,"d":"11.08"}]
["　30299","　其他商品和服务支出",2.02,null,2.02]
["303","对个人和家庭的补助",{"v":3.3048,"d":"3.30"},{"v":3.3048,"d":"3.30"}]
["　30302","　退休费",{"v":1.4088,"d":"1.41"},{"v":1.4088,"d":"1.41"}]
["　30309","　奖励金",0.96,0.96]
["　30399","　其他对个人和家庭的补助",{"v":0.936,"d":"0.94"},{"v":0.936,"d":"0.94"}]
["310","资本性支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　31002","　办公设备购置",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[310]中共新余市渝水区委政法委员会（部门） , [310001]中共新余市渝水区委政法委员会",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["310","中共新余市渝水区委政法委员会（部门）",1.98,null,1.98]

{"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,"2023年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"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:[310]中共新余市渝水区委政法委员会（部门） , [310001]中共新余市渝水区委政法委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"sheet":"支出总表（引用）","index":9,"n_rows":12,"n_cols":3,"rows_kept":12,"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":653.543675,"d":"653.54"}]
["一般公共服务支出",{"v":573.479435,"d":"573.48"}]
["公共安全支出",{"v":9.78424,"d":"9.78"}]
["社会保障和就业支出",{"v":51.3205,"d":"51.32"}]
["农林水支出",{"v":3,"d":"3.00"}]
["住房保障支出",{"v":15.9595,"d":"15.96"}]

{"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":406.3345,"d":"406.33"},{"v":406.3345,"d":"406.33"}]
["一般公共服务支出",{"v":339.0545,"d":"339.05"},{"v":339.0545,"d":"339.05"}]
["社会保障和就业支出",{"v":51.3205,"d":"51.32"},{"v":51.3205,"d":"51.32"}]
["住房保障支出",{"v":15.9595,"d":"15.96"},{"v":15.9595,"d":"15.96"}]