{"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:[308001]中共新余市渝水区委组织部",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":655.703,"d":"655.70"},"一般公共服务支出",{"v":533.4697,"d":"533.47"}]
["    （一）一般公共预算收入",{"v":655.703,"d":"655.70"},"社会保障和就业支出",{"v":105.7526,"d":"105.75"}]
["    （二）政府性基金预算收入",null,"农林水支出",{"v":0.756,"d":"0.76"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":23.022,"d":"23.02"}]
["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":655.703,"d":"655.70"},"本年支出合计",{"v":663.0003,"d":"663.00"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":7.2973,"d":"7.30"}]
[]
["收入总计",{"v":663.0003,"d":"663.00"},"支出总计",{"v":663.0003,"d":"663.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"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"]
["[308001]中共新余市渝水区委组织部",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":663.0003,"d":"663.00"},{"v":7.2973,"d":"7.30"},{"v":655.703,"d":"655.70"},{"v":655.703,"d":"655.70"}]
["201","一般公共服务支出",{"v":533.4697,"d":"533.47"},{"v":4.5413,"d":"4.54"},{"v":528.9284,"d":"528.93"},{"v":528.9284,"d":"528.93"}]
["　32","　组织事务",{"v":533.4697,"d":"533.47"},{"v":4.5413,"d":"4.54"},{"v":528.9284,"d":"528.93"},{"v":528.9284,"d":"528.93"}]
["　　2013201","　　行政运行",{"v":436.0084,"d":"436.01"},null,{"v":436.0084,"d":"436.01"},{"v":436.0084,"d":"436.01"}]
["　　2013299","　　其他组织事务支出",{"v":97.4613,"d":"97.46"},{"v":4.5413,"d":"4.54"},92.92,92.92]
["208","社会保障和就业支出",{"v":105.7526,"d":"105.75"},{"v":2,"d":"2.00"},{"v":103.7526,"d":"103.75"},{"v":103.7526,"d":"103.75"}]
["　01","　人力资源和社会保障管理事务",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2080116","　　引进人才费用",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　05","　行政事业单位养老支出",{"v":103.7526,"d":"103.75"},null,{"v":103.7526,"d":"103.75"},{"v":103.7526,"d":"103.75"}]
["　　2080501","　　行政单位离退休",{"v":24.4342,"d":"24.43"},null,{"v":24.4342,"d":"24.43"},{"v":24.4342,"d":"24.43"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":52.8789,"d":"52.88"},null,{"v":52.8789,"d":"52.88"},{"v":52.8789,"d":"52.88"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":26.4395,"d":"26.44"},null,{"v":26.4395,"d":"26.44"},{"v":26.4395,"d":"26.44"}]
["213","农林水支出",{"v":0.756,"d":"0.76"},{"v":0.756,"d":"0.76"}]
["　01","　农业农村",{"v":0.756,"d":"0.76"},{"v":0.756,"d":"0.76"}]
["　　2130152","　　对高校毕业生到基层任职补助",{"v":0.756,"d":"0.76"},{"v":0.756,"d":"0.76"}]
["221","住房保障支出",{"v":23.022,"d":"23.02"},null,{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]
["　02","　住房改革支出",{"v":23.022,"d":"23.02"},null,{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]
["　　2210201","　　住房公积金",{"v":23.022,"d":"23.02"},null,{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]

{"sheet":"部门支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"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[308001]中共新余市渝水区委组织部",{"$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":663.0003,"d":"663.00"},{"v":562.783,"d":"562.78"},{"v":100.2173,"d":"100.22"}]
["201","一般公共服务支出",{"v":533.4697,"d":"533.47"},{"v":436.0084,"d":"436.01"},{"v":97.4613,"d":"97.46"}]
["　32","　组织事务",{"v":533.4697,"d":"533.47"},{"v":436.0084,"d":"436.01"},{"v":97.4613,"d":"97.46"}]
["　　2013201","　　行政运行",{"v":436.0084,"d":"436.01"},{"v":436.0084,"d":"436.01"}]
["　　2013299","　　其他组织事务支出",{"v":97.4613,"d":"97.46"},null,{"v":97.4613,"d":"97.46"}]
["208","社会保障和就业支出",{"v":105.7526,"d":"105.75"},{"v":103.7526,"d":"103.75"},{"v":2,"d":"2.00"}]
["　01","　人力资源和社会保障管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2080116","　　引进人才费用",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　05","　行政事业单位养老支出",{"v":103.7526,"d":"103.75"},{"v":103.7526,"d":"103.75"}]
["　　2080501","　　行政单位离退休",{"v":24.4342,"d":"24.43"},{"v":24.4342,"d":"24.43"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":52.8789,"d":"52.88"},{"v":52.8789,"d":"52.88"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":26.4395,"d":"26.44"},{"v":26.4395,"d":"26.44"}]
["213","农林水支出",{"v":0.756,"d":"0.76"},null,{"v":0.756,"d":"0.76"}]
["　01","　农业农村",{"v":0.756,"d":"0.76"},null,{"v":0.756,"d":"0.76"}]
["　　2130152","　　对高校毕业生到基层任职补助",{"v":0.756,"d":"0.76"},null,{"v":0.756,"d":"0.76"}]
["221","住房保障支出",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]
["　02","　住房改革支出",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]
["　　2210201","　　住房公积金",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]

{"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"]
["[308001]中共新余市渝水区委组织部",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":655.703,"d":"655.70"},"一、本年支出",{"v":655.703,"d":"655.70"},{"v":655.703,"d":"655.70"}," "," "]
["  一般公共预算拨款收入",{"v":655.703,"d":"655.70"},"一般公共服务支出",{"v":528.9284,"d":"528.93"},{"v":528.9284,"d":"528.93"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":103.7526,"d":"103.75"},{"v":103.7526,"d":"103.75"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":655.703,"d":"655.70"},"支出总计",{"v":655.703,"d":"655.70"},{"v":655.703,"d":"655.70"}," "," "]

{"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"]
["[308001]中共新余市渝水区委组织部",{"$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"]
["**","**",1,2,3]
["","合计",{"v":655.703,"d":"655.70"},{"v":562.783,"d":"562.78"},92.92]
["201","一般公共服务支出",{"v":528.9284,"d":"528.93"},{"v":436.0084,"d":"436.01"},92.92]
["　32","　组织事务",{"v":528.9284,"d":"528.93"},{"v":436.0084,"d":"436.01"},92.92]
["　　2013201","　　行政运行",{"v":436.0084,"d":"436.01"},{"v":436.0084,"d":"436.01"}]
["　　2013299","　　其他组织事务支出",92.92,null,92.92]
["208","社会保障和就业支出",{"v":103.7526,"d":"103.75"},{"v":103.7526,"d":"103.75"}]
["　05","　行政事业单位养老支出",{"v":103.7526,"d":"103.75"},{"v":103.7526,"d":"103.75"}]
["　　2080501","　　行政单位离退休",{"v":24.4342,"d":"24.43"},{"v":24.4342,"d":"24.43"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":52.8789,"d":"52.88"},{"v":52.8789,"d":"52.88"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":26.4395,"d":"26.44"},{"v":26.4395,"d":"26.44"}]
["221","住房保障支出",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]
["　02","　住房改革支出",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]
["　　2210201","　　住房公积金",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]

{"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"]
["[308001]中共新余市渝水区委组织部",{"$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"]
["**","**",1,2,3]
["合计","",{"v":562.783,"d":"562.78"},{"v":504.8541,"d":"504.85"},{"v":57.9289,"d":"57.93"}]
["301","工资福利支出",{"v":480.4199,"d":"480.42"},{"v":480.4199,"d":"480.42"}]
["　30101","　基本工资",{"v":109.1256,"d":"109.13"},{"v":109.1256,"d":"109.13"}]
["　30102","　津贴补贴",{"v":71.8884,"d":"71.89"},{"v":71.8884,"d":"71.89"}]
["　30103","　奖金",{"v":113.7118,"d":"113.71"},{"v":113.7118,"d":"113.71"}]
["　30106","　伙食补助费",{"v":17.4,"d":"17.40"},{"v":17.4,"d":"17.40"}]
["　30107","　绩效工资",{"v":38.974,"d":"38.97"},{"v":38.974,"d":"38.97"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":52.8789,"d":"52.88"},{"v":52.8789,"d":"52.88"}]
["　30109","　职业年金缴费",{"v":26.4395,"d":"26.44"},{"v":26.4395,"d":"26.44"}]
["　30110","　职工基本医疗保险缴费",{"v":13.4461,"d":"13.45"},{"v":13.4461,"d":"13.45"}]
["　30111","　公务员医疗补助缴费",{"v":8.1592,"d":"8.16"},{"v":8.1592,"d":"8.16"}]
["　30112","　其他社会保障缴费",{"v":2.3584,"d":"2.36"},{"v":2.3584,"d":"2.36"}]
["　30113","　住房公积金",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]
["　30199","　其他工资福利支出",{"v":3.016,"d":"3.02"},{"v":3.016,"d":"3.02"}]
["302","商品和服务支出",{"v":52.9289,"d":"52.93"},null,{"v":52.9289,"d":"52.93"}]
["　30201","　办公费",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"}]
["　30202","　印刷费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30207","　邮电费",{"v":1.236,"d":"1.24"},null,{"v":1.236,"d":"1.24"}]
["　30211","　差旅费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30213","　维修（护）费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30216","　培训费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30217","　公务接待费",{"v":4.9889,"d":"4.99"},null,{"v":4.9889,"d":"4.99"}]
["　30228","　工会经费",{"v":2.3022,"d":"2.30"},null,{"v":2.3022,"d":"2.30"}]
["　30239","　其他交通费用",{"v":19.6507,"d":"19.65"},null,{"v":19.6507,"d":"19.65"}]
["　30299","　其他商品和服务支出",{"v":0.2511,"d":"0.25"},null,{"v":0.2511,"d":"0.25"}]
["303","对个人和家庭的补助",{"v":24.4342,"d":"24.43"},{"v":24.4342,"d":"24.43"}]
["　30302","　退休费",{"v":22.6542,"d":"22.65"},{"v":22.6542,"d":"22.65"}]
["　30307","　医疗费补助",0.78,0.78]
["　30309","　奖励金",0.48,0.48]
["　30399","　其他对个人和家庭的补助",0.52,0.52]
["310","资本性支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　31002","　办公设备购置",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[308001]中共新余市渝水区委组织部",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["308","中共新余市渝水区委组织部（部门）",{"v":4.9889,"d":"4.99"},{"$nulls":3},{"v":4.9889,"d":"4.99"}]

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

{"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:[308001]中共新余市渝水区委组织部",{"$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"]
["**","**",1,2,3]

{"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":663.0003,"d":"663.00"}]
["一般公共服务支出",{"v":533.4697,"d":"533.47"}]
["社会保障和就业支出",{"v":105.7526,"d":"105.75"}]
["农林水支出",{"v":0.756,"d":"0.76"}]
["住房保障支出",{"v":23.022,"d":"23.02"}]

{"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":655.703,"d":"655.70"},{"v":655.703,"d":"655.70"}]
["一般公共服务支出",{"v":528.9284,"d":"528.93"},{"v":528.9284,"d":"528.93"}]
["社会保障和就业支出",{"v":103.7526,"d":"103.75"},{"v":103.7526,"d":"103.75"}]
["住房保障支出",{"v":23.022,"d":"23.02"},{"v":23.022,"d":"23.02"}]