{"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:[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":448.512,"d":"448.51"},"一般公共服务支出",{"v":545.1255,"d":"545.13"}]
["    （一）一般公共预算收入",{"v":448.512,"d":"448.51"},"公共安全支出",{"v":3.367972,"d":"3.37"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":51.0586,"d":"51.06"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":15.3279,"d":"15.33"}]
["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":448.512,"d":"448.51"},"本年支出合计",{"v":614.879972,"d":"614.88"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":166.367972,"d":"166.37"}]
[]
["收入总计",{"v":614.879972,"d":"614.88"},"支出总计",{"v":614.879972,"d":"614.88"}]

{"sheet":"单位收入总表","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"]}
[]
["单位收入总表"]
["[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"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":614.879972,"d":"614.88"},{"v":166.367972,"d":"166.37"},{"v":448.512,"d":"448.51"},{"v":448.512,"d":"448.51"}]
["201","一般公共服务支出",{"v":545.1255,"d":"545.13"},{"v":163,"d":"163.00"},{"v":382.1255,"d":"382.13"},{"v":382.1255,"d":"382.13"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":545.1255,"d":"545.13"},{"v":163,"d":"163.00"},{"v":382.1255,"d":"382.13"},{"v":382.1255,"d":"382.13"}]
["　　2013101","　　行政运行",{"v":323.6255,"d":"323.63"},null,{"v":323.6255,"d":"323.63"},{"v":323.6255,"d":"323.63"}]
["　　2013105","　　专项业务",{"v":221.5,"d":"221.50"},{"v":163,"d":"163.00"},{"v":58.5,"d":"58.50"},{"v":58.5,"d":"58.50"}]
["204","公共安全支出",{"v":3.367972,"d":"3.37"},{"v":3.367972,"d":"3.37"}]
["　99","　其他公共安全支出",{"v":3.367972,"d":"3.37"},{"v":3.367972,"d":"3.37"}]
["　　2049999","　　其他公共安全支出",{"v":3.367972,"d":"3.37"},{"v":3.367972,"d":"3.37"}]
["208","社会保障和就业支出",{"v":51.0586,"d":"51.06"},null,{"v":51.0586,"d":"51.06"},{"v":51.0586,"d":"51.06"}]
["　05","　行政事业单位养老支出",{"v":51.0586,"d":"51.06"},null,{"v":51.0586,"d":"51.06"},{"v":51.0586,"d":"51.06"}]
["　　2080501","　　行政单位离退休",{"v":3.8224,"d":"3.82"},null,{"v":3.8224,"d":"3.82"},{"v":3.8224,"d":"3.82"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":31.4908,"d":"31.49"},null,{"v":31.4908,"d":"31.49"},{"v":31.4908,"d":"31.49"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":15.7454,"d":"15.75"},null,{"v":15.7454,"d":"15.75"},{"v":15.7454,"d":"15.75"}]
["221","住房保障支出",{"v":15.3279,"d":"15.33"},null,{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]
["　02","　住房改革支出",{"v":15.3279,"d":"15.33"},null,{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]
["　　2210201","　　住房公积金",{"v":15.3279,"d":"15.33"},null,{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]

{"sheet":"单位支出总表","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"]}
[]
["单位支出总表"]
["填报单位[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 "]
["**","**",1,2,3]
["","合计",{"v":614.879972,"d":"614.88"},{"v":390.012,"d":"390.01"},{"v":224.867972,"d":"224.87"}]
["201","一般公共服务支出",{"v":545.1255,"d":"545.13"},{"v":323.6255,"d":"323.63"},{"v":221.5,"d":"221.50"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":545.1255,"d":"545.13"},{"v":323.6255,"d":"323.63"},{"v":221.5,"d":"221.50"}]
["　　2013101","　　行政运行",{"v":323.6255,"d":"323.63"},{"v":323.6255,"d":"323.63"}]
["　　2013105","　　专项业务",{"v":221.5,"d":"221.50"},null,{"v":221.5,"d":"221.50"}]
["204","公共安全支出",{"v":3.367972,"d":"3.37"},null,{"v":3.367972,"d":"3.37"}]
["　99","　其他公共安全支出",{"v":3.367972,"d":"3.37"},null,{"v":3.367972,"d":"3.37"}]
["　　2049999","　　其他公共安全支出",{"v":3.367972,"d":"3.37"},null,{"v":3.367972,"d":"3.37"}]
["208","社会保障和就业支出",{"v":51.0586,"d":"51.06"},{"v":51.0586,"d":"51.06"}]
["　05","　行政事业单位养老支出",{"v":51.0586,"d":"51.06"},{"v":51.0586,"d":"51.06"}]
["　　2080501","　　行政单位离退休",{"v":3.8224,"d":"3.82"},{"v":3.8224,"d":"3.82"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":31.4908,"d":"31.49"},{"v":31.4908,"d":"31.49"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":15.7454,"d":"15.75"},{"v":15.7454,"d":"15.75"}]
["221","住房保障支出",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]
["　02","　住房改革支出",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]
["　　2210201","　　住房公积金",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]

{"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"]
["[310001]中共新余市渝水区委政法委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":448.512,"d":"448.51"},"一、本年支出",{"v":448.512,"d":"448.51"},{"v":448.512,"d":"448.51"}," "," "]
["  一般公共预算拨款收入",{"v":448.512,"d":"448.51"},"一般公共服务支出",{"v":382.1255,"d":"382.13"},{"v":382.1255,"d":"382.13"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":51.0586,"d":"51.06"},{"v":51.0586,"d":"51.06"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":448.512,"d":"448.51"},"支出总计",{"v":448.512,"d":"448.51"},{"v":448.512,"d":"448.51"}," "," "]

{"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"]
["[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,"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":448.512,"d":"448.51"},{"v":390.012,"d":"390.01"},{"v":58.5,"d":"58.50"}]
["201","一般公共服务支出",{"v":382.1255,"d":"382.13"},{"v":323.6255,"d":"323.63"},{"v":58.5,"d":"58.50"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":382.1255,"d":"382.13"},{"v":323.6255,"d":"323.63"},{"v":58.5,"d":"58.50"}]
["　　2013101","　　行政运行",{"v":323.6255,"d":"323.63"},{"v":323.6255,"d":"323.63"}]
["　　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":51.0586,"d":"51.06"},{"v":51.0586,"d":"51.06"}]
["　05","　行政事业单位养老支出",{"v":51.0586,"d":"51.06"},{"v":51.0586,"d":"51.06"}]
["　　2080501","　　行政单位离退休",{"v":3.8224,"d":"3.82"},{"v":3.8224,"d":"3.82"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":31.4908,"d":"31.49"},{"v":31.4908,"d":"31.49"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":15.7454,"d":"15.75"},{"v":15.7454,"d":"15.75"}]
["221","住房保障支出",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]
["　02","　住房改革支出",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]
["　　2210201","　　住房公积金",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"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"]
["[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,"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":390.012,"d":"390.01"},{"v":356.0413,"d":"356.04"},33.9707]
["301","工资福利支出",{"v":352.2189,"d":"352.22"}]
["　30101","　基本工资",{"v":71.0028,"d":"71.00"},{"v":71.0028,"d":"71.00"}]
["　3010201","　行政单位统一津补贴",23.94,23.94]
["　3010202","　其他津补贴",{"v":13.476,"d":"13.48"},{"v":13.476,"d":"13.48"}]
["　3010301","　年终一次性奖",{"v":3.7046,"d":"3.70"},{"v":3.7046,"d":"3.70"}]
["　3010302","　公务员（含参公）基础绩效奖",{"v":127.3584,"d":"127.36"},{"v":127.3584,"d":"127.36"}]
["　30106","　伙食补助费",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
["　3010701","　事业单位基础性绩效工资",{"v":21.5263,"d":"21.53"},{"v":21.5263,"d":"21.53"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":31.4908,"d":"31.49"},{"v":31.4908,"d":"31.49"}]
["　30109","　职业年金缴费",{"v":15.7454,"d":"15.75"},{"v":15.7454,"d":"15.75"}]
["　30110","　职工基本医疗保险缴费",{"v":8.1718,"d":"8.17"},{"v":8.1718,"d":"8.17"}]
["　30111","　公务员医疗补助缴费",{"v":6.7672,"d":"6.77"},{"v":6.7672,"d":"6.77"}]
["　30112","　其他社会保障缴费",{"v":1.6477,"d":"1.65"},{"v":1.6477,"d":"1.65"}]
["　30113","　住房公积金",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]
["　3019999","　其他工资福利支出",1.56,1.56]
["302","商品和服务支出",{"v":31.0707,"d":"31.07"}]
["　30201","　办公费",{"v":11,"d":"11.00"},null,11]
["　30207","　邮电费",{"v":1.176,"d":"1.18"},null,1.176]
["　30211","　差旅费",{"v":3,"d":"3.00"},null,3]
["　30217","　公务接待费",{"v":1.9,"d":"1.90"},null,1.9]
["　30228","　工会经费",{"v":1.5327,"d":"1.53"},null,1.5327]
["　30239","　其他交通费用",{"v":9.462,"d":"9.46"},null,9.462]
["　30299","　其他商品和服务支出",{"v":3,"d":"3.00"},null,3]
["303","对个人和家庭的补助",{"v":3.8224,"d":"3.82"}]
["　30302","　退休费",{"v":1.7184,"d":"1.72"},{"v":1.7184,"d":"1.72"}]
["　30309","　奖励金",0.96,0.96]
["　30399","　其他对个人和家庭的补助",{"v":1.144,"d":"1.14"},{"v":1.144,"d":"1.14"}]
["310","资本性支出",{"v":2.9,"d":"2.90"}]
["　31002","　办公设备购置",{"v":2.9,"d":"2.90"},null,2.9]

{"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[310001]中共新余市渝水区委政法委员会",{"$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 "}]
["310001","中共新余市渝水区委政法委员会",{"v":1.9,"d":"1.90"},null,{"v":1.9,"d":"1.90"}]

{"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"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$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]
[null,null,0,0,0]

{"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:[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,"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]
[null,null,0,0,0]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"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":614.879972,"d":"614.88"}]
["一般公共服务支出",{"v":545.1255,"d":"545.13"}]
["公共安全支出",{"v":3.367972,"d":"3.37"}]
["社会保障和就业支出",{"v":51.0586,"d":"51.06"}]
["住房保障支出",{"v":15.3279,"d":"15.33"}]

{"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":448.512,"d":"448.51"},{"v":448.512,"d":"448.51"}]
["一般公共服务支出",{"v":382.1255,"d":"382.13"},{"v":382.1255,"d":"382.13"}]
["社会保障和就业支出",{"v":51.0586,"d":"51.06"},{"v":51.0586,"d":"51.06"}]
["住房保障支出",{"v":15.3279,"d":"15.33"},{"v":15.3279,"d":"15.33"}]