{"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:[707]中共新余市渝水区委党校（部门） , [707001]中共新余市渝水区委党校",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":143.2706,"d":"143.27"},"教育支出",{"v":166.063145,"d":"166.06"}]
["    （一）一般公共预算收入",{"v":143.2706,"d":"143.27"},"社会保障和就业支出",{"v":20.7736,"d":"20.77"}]
["    （二）政府性基金预算收入",null,"农林水支出",{"v":3,"d":"3.00"}]
["    （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":143.2706,"d":"143.27"},"本年支出合计",{"v":189.836745,"d":"189.84"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":46.566145,"d":"46.57"}]
[]
["收入总计",{"v":189.836745,"d":"189.84"},"支出总计",{"v":189.836745,"d":"189.84"}]

{"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],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[707]中共新余市渝水区委党校（部门） , [707001]中共新余市渝水区委党校",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
[null,"合计",{"v":189.836745,"d":"189.84"},{"v":46.566145,"d":"46.57"},{"v":143.2706,"d":"143.27"},{"v":143.2706,"d":"143.27"}]
["205","教育支出",{"v":166.063145,"d":"166.06"},{"v":43.566145,"d":"43.57"},{"v":122.497,"d":"122.50"},{"v":122.497,"d":"122.50"}]
["　08","　进修及培训",{"v":165.751145,"d":"165.75"},{"v":43.566145,"d":"43.57"},{"v":122.185,"d":"122.19"},{"v":122.185,"d":"122.19"}]
["　　2050802","　　干部教育",{"v":119.2957,"d":"119.30"},{"v":2.5763,"d":"2.58"},{"v":116.7194,"d":"116.72"},{"v":116.7194,"d":"116.72"}]
["　　2050803","　　培训支出",{"v":45.989845,"d":"45.99"},{"v":40.989845,"d":"40.99"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2050899","　　其他进修及培训",{"v":0.4656,"d":"0.47"},null,{"v":0.4656,"d":"0.47"},{"v":0.4656,"d":"0.47"}]
["　99","　其他教育支出",{"v":0.312,"d":"0.31"},null,{"v":0.312,"d":"0.31"},{"v":0.312,"d":"0.31"}]
["　　2059999","　　其他教育支出",{"v":0.312,"d":"0.31"},null,{"v":0.312,"d":"0.31"},{"v":0.312,"d":"0.31"}]
["208","社会保障和就业支出",{"v":20.7736,"d":"20.77"},null,{"v":20.7736,"d":"20.77"},{"v":20.7736,"d":"20.77"}]
["　05","　行政事业单位养老支出",{"v":20.7736,"d":"20.77"},null,{"v":20.7736,"d":"20.77"},{"v":20.7736,"d":"20.77"}]
["　　2080502","　　事业单位离退休",0.24,null,0.24,0.24]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":13.6891,"d":"13.69"},null,{"v":13.6891,"d":"13.69"},{"v":13.6891,"d":"13.69"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.8445,"d":"6.84"},null,{"v":6.8445,"d":"6.84"},{"v":6.8445,"d":"6.84"}]
["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"}]

{"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],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[707]中共新余市渝水区委党校（部门） , [707001]中共新余市渝水区委党校",{"$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]
[null,"合计",{"v":189.836745,"d":"189.84"},{"v":138.2706,"d":"138.27"},{"v":51.566145,"d":"51.57"}]
["205","教育支出",{"v":166.063145,"d":"166.06"},{"v":117.497,"d":"117.50"},{"v":48.566145,"d":"48.57"}]
["　08","　进修及培训",{"v":165.751145,"d":"165.75"},{"v":117.185,"d":"117.19"},{"v":48.566145,"d":"48.57"}]
["　　2050802","　　干部教育",{"v":119.2957,"d":"119.30"},{"v":116.7194,"d":"116.72"},{"v":2.5763,"d":"2.58"}]
["　　2050803","　　培训支出",{"v":45.989845,"d":"45.99"},null,{"v":45.989845,"d":"45.99"}]
["　　2050899","　　其他进修及培训",{"v":0.4656,"d":"0.47"},{"v":0.4656,"d":"0.47"}]
["　99","　其他教育支出",{"v":0.312,"d":"0.31"},{"v":0.312,"d":"0.31"}]
["　　2059999","　　其他教育支出",{"v":0.312,"d":"0.31"},{"v":0.312,"d":"0.31"}]
["208","社会保障和就业支出",{"v":20.7736,"d":"20.77"},{"v":20.7736,"d":"20.77"}]
["　05","　行政事业单位养老支出",{"v":20.7736,"d":"20.77"},{"v":20.7736,"d":"20.77"}]
["　　2080502","　　事业单位离退休",0.24,0.24]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":13.6891,"d":"13.69"},{"v":13.6891,"d":"13.69"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.8445,"d":"6.84"},{"v":6.8445,"d":"6.84"}]
["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"}]

{"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"]
["[707]中共新余市渝水区委党校（部门） , [707001]中共新余市渝水区委党校",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":143.2706,"d":"143.27"},"一、本年支出",{"v":143.2706,"d":"143.27"},{"v":143.2706,"d":"143.27"}," "," "]
["  一般公共预算拨款收入",{"v":143.2706,"d":"143.27"},"教育支出",{"v":122.497,"d":"122.50"},{"v":122.497,"d":"122.50"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":20.7736,"d":"20.77"},{"v":20.7736,"d":"20.77"}," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":143.2706,"d":"143.27"},"支出总计",{"v":143.2706,"d":"143.27"},{"v":143.2706,"d":"143.27"}," "," "]

{"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"]
["[707]中共新余市渝水区委党校（部门） , [707001]中共新余市渝水区委党校",{"$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"]
["**","**",1,2,3]
[null,"合计",{"v":143.2706,"d":"143.27"},{"v":138.2706,"d":"138.27"},{"v":5,"d":"5.00"}]
["205","教育支出",{"v":122.497,"d":"122.50"},{"v":117.497,"d":"117.50"},{"v":5,"d":"5.00"}]
["　08","　进修及培训",{"v":122.185,"d":"122.19"},{"v":117.185,"d":"117.19"},{"v":5,"d":"5.00"}]
["　　2050802","　　干部教育",{"v":116.7194,"d":"116.72"},{"v":116.7194,"d":"116.72"}]
["　　2050803","　　培训支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2050899","　　其他进修及培训",{"v":0.4656,"d":"0.47"},{"v":0.4656,"d":"0.47"}]
["　99","　其他教育支出",{"v":0.312,"d":"0.31"},{"v":0.312,"d":"0.31"}]
["　　2059999","　　其他教育支出",{"v":0.312,"d":"0.31"},{"v":0.312,"d":"0.31"}]
["208","社会保障和就业支出",{"v":20.7736,"d":"20.77"},{"v":20.7736,"d":"20.77"}]
["　05","　行政事业单位养老支出",{"v":20.7736,"d":"20.77"},{"v":20.7736,"d":"20.77"}]
["　　2080502","　　事业单位离退休",0.24,0.24]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":13.6891,"d":"13.69"},{"v":13.6891,"d":"13.69"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.8445,"d":"6.84"},{"v":6.8445,"d":"6.84"}]

{"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"]
["[707]中共新余市渝水区委党校（部门） , [707001]中共新余市渝水区委党校",{"$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"]
["**","**",1,2,3]
[null,"合计",{"v":138.2706,"d":"138.27"},{"v":126.0405,"d":"126.04"},{"v":12.2301,"d":"12.23"}]
["301","工资福利支出",{"v":125.0229,"d":"125.02"},{"v":125.0229,"d":"125.02"}]
["　30101","　基本工资",{"v":33.804,"d":"33.80"},{"v":33.804,"d":"33.80"}]
["　30102","　津贴补贴",{"v":12.432,"d":"12.43"},{"v":12.432,"d":"12.43"}]
["　30103","　奖金",{"v":34.365,"d":"34.37"},{"v":34.365,"d":"34.37"}]
["　30106","　伙食补助费",{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
["　30107","　绩效工资",{"v":5.844,"d":"5.84"},{"v":5.844,"d":"5.84"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":13.6891,"d":"13.69"},{"v":13.6891,"d":"13.69"}]
["　30109","　职业年金缴费",{"v":6.8445,"d":"6.84"},{"v":6.8445,"d":"6.84"}]
["　30110","　职工基本医疗保险缴费",{"v":3.6726,"d":"3.67"},{"v":3.6726,"d":"3.67"}]
["　30111","　公务员医疗补助缴费",{"v":2.6098,"d":"2.61"},{"v":2.6098,"d":"2.61"}]
["　30112","　其他社会保障缴费",{"v":0.6883,"d":"0.69"},{"v":0.6883,"d":"0.69"}]
["　30113","　住房公积金",{"v":6.2496,"d":"6.25"},{"v":6.2496,"d":"6.25"}]
["　30199","　其他工资福利支出",{"v":0.624,"d":"0.62"},{"v":0.624,"d":"0.62"}]
["302","商品和服务支出",{"v":10.2301,"d":"10.23"},null,{"v":10.2301,"d":"10.23"}]
["　30201","　办公费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　30207","　邮电费",{"v":0.576,"d":"0.58"},null,{"v":0.576,"d":"0.58"}]
["　30211","　差旅费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30213","　维修（护）费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30217","　公务接待费",{"v":0.9,"d":"0.90"},null,{"v":0.9,"d":"0.90"}]
["　30228","　工会经费",{"v":0.6249,"d":"0.62"},null,{"v":0.6249,"d":"0.62"}]
["　30239","　其他交通费用",{"v":5.0292,"d":"5.03"},null,{"v":5.0292,"d":"5.03"}]
["　30299","　其他商品和服务支出",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["303","对个人和家庭的补助",{"v":1.0176,"d":"1.02"},{"v":1.0176,"d":"1.02"}]
["　30302","　退休费",{"v":0.4656,"d":"0.47"},{"v":0.4656,"d":"0.47"}]
["　30309","　奖励金",0.24,0.24]
["　30399","　其他对个人和家庭的补助",{"v":0.312,"d":"0.31"},{"v":0.312,"d":"0.31"}]
["310","资本性支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　31002","　办公设备购置",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"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],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[707]中共新余市渝水区委党校（部门） , [707001]中共新余市渝水区委党校",{"$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 "}]
["707","中共新余市渝水区委党校（部门）",{"v":0.9,"d":"0.90"},null,{"v":0.9,"d":"0.90"}]

{"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"]
["**","**",1,2,3]

{"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:[707]中共新余市渝水区委党校（部门） , [707001]中共新余市渝水区委党校",{"$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"]
["**","**",1,2,3]

{"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],[3,1,4,1],[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":189.836745,"d":"189.84"}]
["教育支出",{"v":166.063145,"d":"166.06"}]
["社会保障和就业支出",{"v":20.7736,"d":"20.77"}]
["农林水支出",{"v":3,"d":"3.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[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":143.2706,"d":"143.27"},{"v":143.2706,"d":"143.27"}]
["教育支出",{"v":122.497,"d":"122.50"},{"v":122.497,"d":"122.50"}]
["社会保障和就业支出",{"v":20.7736,"d":"20.77"},{"v":20.7736,"d":"20.77"}]