{"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:[302001]中国人民政治协商会议江西省新余市渝水区委员会",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":1337.7078,"d":"1,337.71"},{"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":1337.7078,"d":"1,337.71"},"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",0]
["九、上年结转（结余）"]
[]
["收入总计",{"v":1337.7078,"d":"1,337.71"},"支出总计",{"v":0,"d":"0.00"}]

{"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"]
["[302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
["","合计",{"v":1337.7078,"d":"1,337.71"},null,{"v":1337.7078,"d":"1,337.71"},{"v":1337.7078,"d":"1,337.71"}]
["201","一般公共服务支出",{"v":929.9899,"d":"929.99"},null,{"v":929.9899,"d":"929.99"},{"v":929.9899,"d":"929.99"}]
["　02","　政协事务",{"v":929.9899,"d":"929.99"},null,{"v":929.9899,"d":"929.99"},{"v":929.9899,"d":"929.99"}]
["　　2010201","　　行政运行",{"v":871.6299,"d":"871.63"},null,{"v":871.6299,"d":"871.63"},{"v":871.6299,"d":"871.63"}]
["　　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":17,"d":"17.00"},null,{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":361.6334,"d":"361.63"},null,{"v":361.6334,"d":"361.63"},{"v":361.6334,"d":"361.63"}]
["　05","　行政事业单位养老支出",{"v":361.6334,"d":"361.63"},null,{"v":361.6334,"d":"361.63"},{"v":361.6334,"d":"361.63"}]
["　　2080501","　　行政单位离退休",{"v":207.9566,"d":"207.96"},null,{"v":207.9566,"d":"207.96"},{"v":207.9566,"d":"207.96"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":102.4512,"d":"102.45"},null,{"v":102.4512,"d":"102.45"},{"v":102.4512,"d":"102.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":51.2256,"d":"51.23"},null,{"v":51.2256,"d":"51.23"},{"v":51.2256,"d":"51.23"}]
["221","住房保障支出",{"v":46.0845,"d":"46.08"},null,{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]
["　02","　住房改革支出",{"v":46.0845,"d":"46.08"},null,{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]
["　　2210201","　　住房公积金",{"v":46.0845,"d":"46.08"},null,{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]

{"sheet":"部门支出总表","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"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[302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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]
["","合计",{"v":1337.7078,"d":"1,337.71"},{"v":1279.3478,"d":"1,279.35"},58.36]
["201","一般公共服务支出",{"v":929.9899,"d":"929.99"},{"v":871.6299,"d":"871.63"},58.36]
["　02","　政协事务",{"v":929.9899,"d":"929.99"},{"v":871.6299,"d":"871.63"},58.36]
["　　2010201","　　行政运行",{"v":871.6299,"d":"871.63"},{"v":871.6299,"d":"871.63"}]
["　　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":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":361.6334,"d":"361.63"},{"v":361.6334,"d":"361.63"}]
["　05","　行政事业单位养老支出",{"v":361.6334,"d":"361.63"},{"v":361.6334,"d":"361.63"}]
["　　2080501","　　行政单位离退休",{"v":207.9566,"d":"207.96"},{"v":207.9566,"d":"207.96"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":102.4512,"d":"102.45"},{"v":102.4512,"d":"102.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":51.2256,"d":"51.23"},{"v":51.2256,"d":"51.23"}]
["221","住房保障支出",{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]
["　02","　住房改革支出",{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]
["　　2210201","　　住房公积金",{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]

{"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"]
["[302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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":1337.7078,"d":"1,337.71"},"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":1337.7078,"d":"1,337.71"},{"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"}]
["  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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"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"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":1337.7078,"d":"1,337.71"},"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":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"]
["[302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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"]
["**","**",1,0,0]
["","合计",{"v":1337.7078,"d":"1,337.71"},{"v":1279.3478,"d":"1,279.35"},58.36]
["201","一般公共服务支出",{"v":929.9899,"d":"929.99"},{"v":871.6299,"d":"871.63"},58.36]
["　02","　政协事务",{"v":929.9899,"d":"929.99"},{"v":871.6299,"d":"871.63"},58.36]
["　　2010201","　　行政运行",{"v":871.6299,"d":"871.63"},{"v":871.6299,"d":"871.63"}]
["　　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":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["208","社会保障和就业支出",{"v":361.6334,"d":"361.63"},{"v":361.6334,"d":"361.63"}]
["　05","　行政事业单位养老支出",{"v":361.6334,"d":"361.63"},{"v":361.6334,"d":"361.63"}]
["　　2080501","　　行政单位离退休",{"v":207.9566,"d":"207.96"},{"v":207.9566,"d":"207.96"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":102.4512,"d":"102.45"},{"v":102.4512,"d":"102.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":51.2256,"d":"51.23"},{"v":51.2256,"d":"51.23"}]
["221","住房保障支出",{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]
["　02","　住房改革支出",{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]
["　　2210201","　　住房公积金",{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":40,"n_cols":5,"rows_kept":40,"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"]
["[302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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"]
["**","**",1,0,0]
["合计","",{"v":1279.3478,"d":"1,279.35"},{"v":1139.7994,"d":"1,139.80"},{"v":139.5484,"d":"139.55"}]
["301","工资福利支出",{"v":931.8428,"d":"931.84"},{"v":931.8428,"d":"931.84"}]
["　30101","　基本工资",{"v":248.3892,"d":"248.39"},{"v":248.3892,"d":"248.39"}]
["　30102","　津贴补贴",{"v":132.966,"d":"132.97"},{"v":132.966,"d":"132.97"}]
["　30103","　奖金",{"v":253.4609,"d":"253.46"},{"v":253.4609,"d":"253.46"}]
["　30106","　伙食补助费",{"v":25.8,"d":"25.80"},{"v":25.8,"d":"25.80"}]
["　30107","　绩效工资",{"v":12.0082,"d":"12.01"},{"v":12.0082,"d":"12.01"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":102.4512,"d":"102.45"},{"v":102.4512,"d":"102.45"}]
["　30109","　职业年金缴费",{"v":51.2256,"d":"51.23"},{"v":51.2256,"d":"51.23"}]
["　30110","　职工基本医疗保险缴费",{"v":27.0798,"d":"27.08"},{"v":27.0798,"d":"27.08"}]
["　30111","　公务员医疗补助缴费",{"v":23.2863,"d":"23.29"},{"v":23.2863,"d":"23.29"}]
["　30112","　其他社会保障缴费",{"v":4.6191,"d":"4.62"},{"v":4.6191,"d":"4.62"}]
["　30113","　住房公积金",{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]
["　30199","　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":130.2484,"d":"130.25"},null,{"v":130.2484,"d":"130.25"}]
["　30201","　办公费",{"v":18,"d":"18.00"},null,{"v":18,"d":"18.00"}]
["　30202","　印刷费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30207","　邮电费",{"v":8.952,"d":"8.95"},null,{"v":8.952,"d":"8.95"}]
["　30208","　取暖费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30211","　差旅费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30212","　因公出国（境）费用",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30216","　培训费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["　30217","　公务接待费",8.98,null,8.98]
["　30228","　工会经费",{"v":4.6084,"d":"4.61"},null,{"v":4.6084,"d":"4.61"}]
["　30239","　其他交通费用",{"v":45.708,"d":"45.71"},null,{"v":45.708,"d":"45.71"}]
["　30299","　其他商品和服务支出",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["303","对个人和家庭的补助",{"v":207.9566,"d":"207.96"},{"v":207.9566,"d":"207.96"}]
["　30302","　退休费",{"v":180.7746,"d":"180.77"},{"v":180.7746,"d":"180.77"}]
["　30305","　生活补助",{"v":14.8176,"d":"14.82"},{"v":14.8176,"d":"14.82"}]
["　30307","　医疗费补助",{"v":5.7564,"d":"5.76"},{"v":5.7564,"d":"5.76"}]
["　30309","　奖励金",2.76,2.76]
["　30399","　其他对个人和家庭的补助",{"v":3.848,"d":"3.85"},{"v":3.848,"d":"3.85"}]
["310","资本性支出",{"v":9.3,"d":"9.30"},null,{"v":9.3,"d":"9.30"}]
["　31002","　办公设备购置",{"v":9.3,"d":"9.30"},null,{"v":9.3,"d":"9.30"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","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 "}]
["302","中国人民政治协商会议江西省新余市渝水区委员会（部门）",9.98,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,8.98]

{"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,"2025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:[302001]中国人民政治协商会议江西省新余市渝水区委员会",{"$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"]
["**","**",1,0,0]

{"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":1337.7078,"d":"1,337.71"}]
["一般公共服务支出",{"v":929.9899,"d":"929.99"}]
["社会保障和就业支出",{"v":361.6334,"d":"361.63"}]
["住房保障支出",{"v":46.0845,"d":"46.08"}]

{"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":1337.7078,"d":"1,337.71"},{"v":1337.7078,"d":"1,337.71"}]
["一般公共服务支出",{"v":929.9899,"d":"929.99"},{"v":929.9899,"d":"929.99"}]
["社会保障和就业支出",{"v":361.6334,"d":"361.63"},{"v":361.6334,"d":"361.63"}]
["住房保障支出",{"v":46.0845,"d":"46.08"},{"v":46.0845,"d":"46.08"}]