{"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":3},"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",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":1300.8083,"d":"1,300.81"},"一般公共服务支出",{"v":1090.1227,"d":"1,090.12"}]
["    （一）一般公共预算收入",{"v":1300.8083,"d":"1,300.81"},"社会保障和就业支出",{"v":165.289,"d":"165.29"}]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":45.3966,"d":"45.40"}]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"}]
["二、教育收费资金收入",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"}]
["七、其他收入",{"v":0,"d":"0.00"}]
{"$rows_empty":33}
["本年收入合计","收入合计","本年支出合计"]
["八、使用非财政拨款结余","使用非财政拨款结余","结转下年"]
["九、上年结转（结余）","上年结转"]
[]
["收入总计","收入总计","支出总计","收入总计"]

{"sheet":"部门收入总表","index":1,"n_rows":22,"n_cols":15,"rows_kept":22,"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"]
["填报单位",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":1300.8083,"d":"1,300.81"},null,{"v":1300.8083,"d":"1,300.81"},{"v":1300.8083,"d":"1,300.81"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",{"v":1090.1227,"d":"1,090.12"},null,{"v":1090.1227,"d":"1,090.12"},{"v":1090.1227,"d":"1,090.12"}]
["　02","　政协事务",{"v":1090.1227,"d":"1,090.12"},null,{"v":1090.1227,"d":"1,090.12"},{"v":1090.1227,"d":"1,090.12"}]
["　　2010201","　　行政运行",{"v":1043.7627,"d":"1,043.76"},null,{"v":1043.7627,"d":"1,043.76"},{"v":1043.7627,"d":"1,043.76"}]
["　　2010204","　　政协会议",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2010205","　　委员视察",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　　2010206","　　参政议政",35.36,null,35.36,35.36]
["　　2010299","　　其他政协事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":165.289,"d":"165.29"},null,{"v":165.289,"d":"165.29"},{"v":165.289,"d":"165.29"}]
["　05","　行政事业单位养老支出",{"v":165.289,"d":"165.29"},null,{"v":165.289,"d":"165.29"},{"v":165.289,"d":"165.29"}]
["　　2080501","　　行政单位离退休",{"v":13.1704,"d":"13.17"},null,{"v":13.1704,"d":"13.17"},{"v":13.1704,"d":"13.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":101.4124,"d":"101.41"},null,{"v":101.4124,"d":"101.41"},{"v":101.4124,"d":"101.41"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":50.7062,"d":"50.71"},null,{"v":50.7062,"d":"50.71"},{"v":50.7062,"d":"50.71"}]
["221","住房保障支出",{"v":45.3966,"d":"45.40"},null,{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]
["　02","　住房改革支出",{"v":45.3966,"d":"45.40"},null,{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]
["　　2210201","　　住房公积金",{"v":45.3966,"d":"45.40"},null,{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]

{"sheet":"部门支出总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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",{"$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]
["功能科目编码","功能科目名称","合计","基本支出（小计）","项目支出（小计）"]
["","合计",{"v":1300.8083,"d":"1,300.81"},{"v":1254.4483,"d":"1,254.45"},46.36]
["201","一般公共服务支出",{"v":1090.1227,"d":"1,090.12"},{"v":1043.7627,"d":"1,043.76"},46.36]
["　02","　政协事务",{"v":1090.1227,"d":"1,090.12"},{"v":1043.7627,"d":"1,043.76"},46.36]
["　　2010201","　　行政运行",{"v":1043.7627,"d":"1,043.76"},{"v":1043.7627,"d":"1,043.76"}]
["　　2010204","　　政协会议",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2010205","　　委员视察",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2010206","　　参政议政",35.36,null,35.36]
["　　2010299","　　其他政协事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":165.289,"d":"165.29"},{"v":165.289,"d":"165.29"}]
["　05","　行政事业单位养老支出",{"v":165.289,"d":"165.29"},{"v":165.289,"d":"165.29"}]
["　　2080501","　　行政单位离退休",{"v":13.1704,"d":"13.17"},{"v":13.1704,"d":"13.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":101.4124,"d":"101.41"},{"v":101.4124,"d":"101.41"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":50.7062,"d":"50.71"},{"v":50.7062,"d":"50.71"}]
["221","住房保障支出",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]
["　02","　住房改革支出",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]
["　　2210201","　　住房公积金",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]

{"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"]
["填报单位",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1300.8083,"d":"1,300.81"},"一、本年支出",{"v":1300.8083,"d":"1,300.81"},{"v":1300.8083,"d":"1,300.81"}," "," "]
["  一般公共预算拨款收入",{"v":1300.8083,"d":"1,300.81"},"一般公共服务支出",{"v":1090.1227,"d":"1,090.12"},{"v":1090.1227,"d":"1,090.12"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":165.289,"d":"165.29"},{"v":165.289,"d":"165.29"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}," "]
{"$rows_empty":42}
["收入总计","收入总计","支出总计"]

{"sheet":"一般公共预算支出表","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"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"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":1300.8083,"d":"1,300.81"},{"v":1254.4483,"d":"1,254.45"},46.36]
["201","一般公共服务支出",{"v":1090.1227,"d":"1,090.12"},{"v":1043.7627,"d":"1,043.76"},46.36]
["　02","　政协事务",{"v":1090.1227,"d":"1,090.12"},{"v":1043.7627,"d":"1,043.76"},46.36]
["　　2010201","　　行政运行",{"v":1043.7627,"d":"1,043.76"},{"v":1043.7627,"d":"1,043.76"}]
["　　2010204","　　政协会议",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2010205","　　委员视察",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2010206","　　参政议政",35.36,null,35.36]
["　　2010299","　　其他政协事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":165.289,"d":"165.29"},{"v":165.289,"d":"165.29"}]
["　05","　行政事业单位养老支出",{"v":165.289,"d":"165.29"},{"v":165.289,"d":"165.29"}]
["　　2080501","　　行政单位离退休",{"v":13.1704,"d":"13.17"},{"v":13.1704,"d":"13.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":101.4124,"d":"101.41"},{"v":101.4124,"d":"101.41"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":50.7062,"d":"50.71"},{"v":50.7062,"d":"50.71"}]
["221","住房保障支出",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]
["　02","　住房改革支出",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]
["　　2210201","　　住房公积金",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":41,"n_cols":5,"rows_kept":41,"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"]
["单位名称",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",{"v":1254.4483,"d":"1,254.45"},{"v":1109.0497,"d":"1,109.05"},145.3986]
["301","工资福利支出",{"v":1095.8793,"d":"1,095.88"}]
["　30101","　基本工资",{"v":243.0684,"d":"243.07"},{"v":243.0684,"d":"243.07"}]
["　3010201","　行政单位统一津补贴",{"v":126.1536,"d":"126.15"},{"v":126.1536,"d":"126.15"}]
["　3010202","　其他津补贴",{"v":6.4008,"d":"6.40"},{"v":6.4008,"d":"6.40"}]
["　3010301","　年终一次性奖",{"v":20.0072,"d":"20.01"},{"v":20.0072,"d":"20.01"}]
["　3010302","　公务员（含参公）基础绩效奖",{"v":411.6408,"d":"411.64"},{"v":411.6408,"d":"411.64"}]
["　30106","　伙食补助费",{"v":30.1,"d":"30.10"},{"v":30.1,"d":"30.10"}]
["　3010701","　事业单位基础性绩效工资",{"v":2.9305,"d":"2.93"},{"v":2.9305,"d":"2.93"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":101.4124,"d":"101.41"},{"v":101.4124,"d":"101.41"}]
["　30109","　职业年金缴费",{"v":50.7062,"d":"50.71"},{"v":50.7062,"d":"50.71"}]
["　30110","　职工基本医疗保险缴费",{"v":26.6669,"d":"26.67"},{"v":26.6669,"d":"26.67"}]
["　30111","　公务员医疗补助缴费",{"v":22.3902,"d":"22.39"},{"v":22.3902,"d":"22.39"}]
["　30112","　其他社会保障缴费",{"v":4.5337,"d":"4.53"},{"v":4.5337,"d":"4.53"}]
["　30113","　住房公积金",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]
["　3019999","　其他工资福利支出",{"v":4.472,"d":"4.47"},{"v":4.472,"d":"4.47"}]
["302","商品和服务支出",{"v":135.8986,"d":"135.90"}]
["　30201","　办公费",20.02,null,20.02]
["　30202","　印刷费",{"v":2,"d":"2.00"},null,2]
["　30207","　邮电费",{"v":9.108,"d":"9.11"},null,9.108]
["　30208","　取暖费",{"v":5,"d":"5.00"},null,5]
["　30211","　差旅费",{"v":5,"d":"5.00"},null,5]
["　3021201","　一般公务出国（境）费",{"v":1,"d":"1.00"},null,1]
["　30216","　培训费",{"v":15,"d":"15.00"},null,15]
["　30217","　公务接待费",9.98,null,9.98]
["　30228","　工会经费",{"v":4.5396,"d":"4.54"},null,4.5396]
["　30239","　其他交通费用",{"v":46.251,"d":"46.25"},null,46.251]
["　30299","　其他商品和服务支出",{"v":18,"d":"18.00"},null,18]
["303","对个人和家庭的补助",{"v":13.1704,"d":"13.17"}]
["　30302","　退休费",{"v":5.4816,"d":"5.48"},{"v":5.4816,"d":"5.48"}]
["　30305","　生活补助",{"v":1.1688,"d":"1.17"},{"v":1.1688,"d":"1.17"}]
["　30309","　奖励金",2.88,2.88]
["　30399","　其他对个人和家庭的补助",3.64,3.64]
["310","资本性支出",{"v":9.5,"d":"9.50"}]
["　31002","　办公设备购置",{"v":9.5,"d":"9.50"},null,9.5]

{"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报部门",{"$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"]
[]
["**","**",1,2,3,4,5]
["302001","中国人民政治协商会议江西省新余市渝水区委员会",10.98,{"v":1,"d":"1.00"},9.98]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位:",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["功能科目编码","功能科目名称","合计","基本支出","项目支出"]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"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",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["功能科目编码","功能科目名称","合计","基本","项目"]

{"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":1300.8083,"d":"1,300.81"}]
["一般公共服务支出",{"v":1090.1227,"d":"1,090.12"}]
["社会保障和就业支出",{"v":165.289,"d":"165.29"}]
["住房保障支出",{"v":45.3966,"d":"45.40"}]

{"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":1300.8083,"d":"1,300.81"},{"v":1300.8083,"d":"1,300.81"}]
["一般公共服务支出",{"v":1090.1227,"d":"1,090.12"},{"v":1090.1227,"d":"1,090.12"}]
["社会保障和就业支出",{"v":165.289,"d":"165.29"},{"v":165.289,"d":"165.29"}]
["住房保障支出",{"v":45.3966,"d":"45.40"},{"v":45.3966,"d":"45.40"}]