{"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:[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":190.6503,"d":"190.65"},"教育支出",{"v":286.954,"d":"286.95"}]
["    （一）一般公共预算收入",{"v":190.6503,"d":"190.65"},"社会保障和就业支出",0.36]
["    （二）政府性基金预算收入",null," "," "]
["    （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":190.6503,"d":"190.65"},"本年支出合计",{"v":287.314,"d":"287.31"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":96.6637,"d":"96.66"}]
[]
["收入总计",{"v":287.314,"d":"287.31"},"支出总计",{"v":287.314,"d":"287.31"}]

{"sheet":"单位收入总表","index":1,"n_rows":17,"n_cols":15,"rows_kept":17,"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"]
["[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]
["","合计",{"v":287.314,"d":"287.31"},{"v":96.6637,"d":"96.66"},{"v":190.6503,"d":"190.65"},{"v":190.6503,"d":"190.65"}]
["205","教育支出",{"v":286.954,"d":"286.95"},{"v":96.6637,"d":"96.66"},{"v":190.2903,"d":"190.29"},{"v":190.2903,"d":"190.29"}]
["　08","　进修及培训",{"v":286.642,"d":"286.64"},{"v":96.6637,"d":"96.66"},{"v":189.9783,"d":"189.98"},{"v":189.9783,"d":"189.98"}]
["　　2050802","　　干部教育",{"v":186.4127,"d":"186.41"},{"v":1.9,"d":"1.90"},{"v":184.5127,"d":"184.51"},{"v":184.5127,"d":"184.51"}]
["　　2050803","　　培训支出",{"v":99.7637,"d":"99.76"},{"v":94.7637,"d":"94.76"},{"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",0.36,null,0.36,0.36]
["　05","　行政事业单位养老支出",0.36,null,0.36,0.36]
["　　2080502","　　事业单位离退休",0.36,null,0.36,0.36]

{"sheet":"单位支出总表","index":2,"n_rows":17,"n_cols":5,"rows_kept":17,"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[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]
["","合计",{"v":287.314,"d":"287.31"},{"v":187.5503,"d":"187.55"},{"v":99.7637,"d":"99.76"}]
["205","教育支出",{"v":286.954,"d":"286.95"},{"v":187.1903,"d":"187.19"},{"v":99.7637,"d":"99.76"}]
["　08","　进修及培训",{"v":286.642,"d":"286.64"},{"v":186.8783,"d":"186.88"},{"v":99.7637,"d":"99.76"}]
["　　2050802","　　干部教育",{"v":186.4127,"d":"186.41"},{"v":186.4127,"d":"186.41"}]
["　　2050803","　　培训支出",{"v":99.7637,"d":"99.76"},null,{"v":99.7637,"d":"99.76"}]
["　　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",0.36,0.36]
["　05","　行政事业单位养老支出",0.36,0.36]
["　　2080502","　　事业单位离退休",0.36,0.36]

{"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"]
["[707001]中共新余市渝水区委党校",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":190.6503,"d":"190.65"},"一、本年支出",{"v":190.6503,"d":"190.65"},{"v":190.6503,"d":"190.65"}," "," "]
["  一般公共预算拨款收入",{"v":190.6503,"d":"190.65"},"教育支出",{"v":190.2903,"d":"190.29"},{"v":190.2903,"d":"190.29"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",0.36,0.36," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":190.6503,"d":"190.65"},"支出总计",{"v":190.6503,"d":"190.65"},{"v":190.6503,"d":"190.65"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"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"]
["[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,"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":190.6503,"d":"190.65"},{"v":185.6503,"d":"185.65"},{"v":5,"d":"5.00"}]
["205","教育支出",{"v":190.2903,"d":"190.29"},{"v":185.2903,"d":"185.29"},{"v":5,"d":"5.00"}]
["　08","　进修及培训",{"v":189.9783,"d":"189.98"},{"v":184.9783,"d":"184.98"},{"v":5,"d":"5.00"}]
["　　2050802","　　干部教育",{"v":184.5127,"d":"184.51"},{"v":184.5127,"d":"184.51"}]
["　　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",0.36,0.36]
["　05","　行政事业单位养老支出",0.36,0.36]
["　　2080502","　　事业单位离退休",0.36,0.36]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":38,"n_cols":5,"rows_kept":38,"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"]
["[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,"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":185.6503,"d":"185.65"},{"v":169.9491,"d":"169.95"},15.7012]
["301","工资福利支出",{"v":168.8115,"d":"168.81"}]
["　30101","　基本工资",{"v":40.7532,"d":"40.75"},{"v":40.7532,"d":"40.75"}]
["　3010201","　行政单位统一津补贴",{"v":14.226,"d":"14.23"},{"v":14.226,"d":"14.23"}]
["　3010202","　其他津补贴",{"v":1.0488,"d":"1.05"},{"v":1.0488,"d":"1.05"}]
["　3010301","　年终一次性奖",{"v":1.8904,"d":"1.89"},{"v":1.8904,"d":"1.89"}]
["　3010302","　公务员（含参公）基础绩效奖",{"v":52.4052,"d":"52.41"},{"v":52.4052,"d":"52.41"}]
["　30106","　伙食补助费",{"v":5.6,"d":"5.60"},{"v":5.6,"d":"5.60"}]
["　3010701","　事业单位基础性绩效工资",{"v":10.1517,"d":"10.15"},{"v":10.1517,"d":"10.15"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":17.1074,"d":"17.11"},{"v":17.1074,"d":"17.11"}]
["　30109","　职业年金缴费",{"v":8.5537,"d":"8.55"},{"v":8.5537,"d":"8.55"}]
["　30110","　职工基本医疗保险缴费",{"v":4.5574,"d":"4.56"},{"v":4.5574,"d":"4.56"}]
["　30111","　公务员医疗补助缴费",{"v":3.0653,"d":"3.07"},{"v":3.0653,"d":"3.07"}]
["　30112","　其他社会保障缴费",{"v":0.8595,"d":"0.86"},{"v":0.8595,"d":"0.86"}]
["　30113","　住房公积金",{"v":7.7609,"d":"7.76"},{"v":7.7609,"d":"7.76"}]
["　3019999","　其他工资福利支出",{"v":0.832,"d":"0.83"},{"v":0.832,"d":"0.83"}]
["302","商品和服务支出",{"v":13.5012,"d":"13.50"}]
["　30201","　办公费",{"v":1.3,"d":"1.30"},null,1.3]
["　30202","　印刷费",{"v":0.3,"d":"0.30"},null,0.3]
["　30207","　邮电费",{"v":0.576,"d":"0.58"},null,0.576]
["　30211","　差旅费",{"v":2,"d":"2.00"},null,2]
["　30213","　维修（护）费",{"v":0.5,"d":"0.50"},null,0.5]
["　30217","　公务接待费",{"v":0.9,"d":"0.90"},null,0.9]
["　30228","　工会经费",{"v":0.776,"d":"0.78"},null,0.776]
["　30239","　其他交通费用",{"v":6.3492,"d":"6.35"},null,6.3492]
["　30299","　其他商品和服务支出",{"v":0.8,"d":"0.80"},null,0.8]
["303","对个人和家庭的补助",{"v":1.1376,"d":"1.14"}]
["　30302","　退休费",{"v":0.4656,"d":"0.47"},{"v":0.4656,"d":"0.47"}]
["　30309","　奖励金",0.36,0.36]
["　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":2.2,"d":"2.20"}]
["　31002","　办公设备购置",{"v":2.2,"d":"2.20"},null,2.2]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[707001]中共新余市渝水区委党校",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","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 "}]
["707001","中共新余市渝水区委党校",{"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,"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]

{"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:[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,"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]

{"sheet":"支出总表（引用）","index":9,"n_rows":9,"n_cols":3,"rows_kept":9,"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":287.314,"d":"287.31"}]
["教育支出",{"v":286.954,"d":"286.95"}]
["社会保障和就业支出",0.36]

{"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],[2,0,3,0],[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":190.6503,"d":"190.65"},{"v":190.6503,"d":"190.65"}]
["教育支出",{"v":190.2903,"d":"190.29"},{"v":190.2903,"d":"190.29"}]
["社会保障和就业支出",0.36,0.36]