{"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:[408001]新余市渝水区老干部服务中心",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":479.285,"d":"479.29"},"一般公共服务支出",{"v":210.4818,"d":"210.48"}]
["    （一）一般公共预算收入",{"v":479.285,"d":"479.29"},"教育支出",{"v":30,"d":"30.00"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":276.1934,"d":"276.19"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":7.7934,"d":"7.79"}]
["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":479.285,"d":"479.29"},"本年支出合计",{"v":524.4686,"d":"524.47"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":45.1836,"d":"45.18"}]
[]
["收入总计",{"v":524.4686,"d":"524.47"},"支出总计",{"v":524.4686,"d":"524.47"}]

{"sheet":"单位收入总表","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"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"]}
[]
["单位收入总表"]
["[408001]新余市渝水区老干部服务中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":524.4686,"d":"524.47"},{"v":45.1836,"d":"45.18"},{"v":479.285,"d":"479.29"},{"v":479.285,"d":"479.29"}]
["201","一般公共服务支出",{"v":210.4818,"d":"210.48"},{"v":45.1836,"d":"45.18"},{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}]
["　36","　其他共产党事务支出",{"v":210.4818,"d":"210.48"},{"v":45.1836,"d":"45.18"},{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}]
["　　2013650","　　事业运行",{"v":165.2982,"d":"165.30"},null,{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}]
["　　2013699","　　其他共产党事务支出",{"v":45.1836,"d":"45.18"},{"v":45.1836,"d":"45.18"}]
["205","教育支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　08","　进修及培训",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　　2050803","　　培训支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["208","社会保障和就业支出",{"v":276.1934,"d":"276.19"},null,{"v":276.1934,"d":"276.19"},{"v":276.1934,"d":"276.19"}]
["　05","　行政事业单位养老支出",{"v":276.1934,"d":"276.19"},null,{"v":276.1934,"d":"276.19"},{"v":276.1934,"d":"276.19"}]
["　　2080502","　　事业单位离退休",{"v":1.6504,"d":"1.65"},null,{"v":1.6504,"d":"1.65"},{"v":1.6504,"d":"1.65"}]
["　　2080503","　　离退休人员管理机构",{"v":248.275,"d":"248.28"},null,{"v":248.275,"d":"248.28"},{"v":248.275,"d":"248.28"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.512,"d":"17.51"},null,{"v":17.512,"d":"17.51"},{"v":17.512,"d":"17.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.756,"d":"8.76"},null,{"v":8.756,"d":"8.76"},{"v":8.756,"d":"8.76"}]
["221","住房保障支出",{"v":7.7934,"d":"7.79"},null,{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]
["　02","　住房改革支出",{"v":7.7934,"d":"7.79"},null,{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]
["　　2210201","　　住房公积金",{"v":7.7934,"d":"7.79"},null,{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]

{"sheet":"单位支出总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]}
[]
["单位支出总表"]
["填报单位[408001]新余市渝水区老干部服务中心",{"$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":524.4686,"d":"524.47"},201.01,{"v":323.4586,"d":"323.46"}]
["201","一般公共服务支出",{"v":210.4818,"d":"210.48"},{"v":165.2982,"d":"165.30"},{"v":45.1836,"d":"45.18"}]
["　36","　其他共产党事务支出",{"v":210.4818,"d":"210.48"},{"v":165.2982,"d":"165.30"},{"v":45.1836,"d":"45.18"}]
["　　2013650","　　事业运行",{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}]
["　　2013699","　　其他共产党事务支出",{"v":45.1836,"d":"45.18"},null,{"v":45.1836,"d":"45.18"}]
["205","教育支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　08","　进修及培训",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2050803","　　培训支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["208","社会保障和就业支出",{"v":276.1934,"d":"276.19"},{"v":27.9184,"d":"27.92"},{"v":248.275,"d":"248.28"}]
["　05","　行政事业单位养老支出",{"v":276.1934,"d":"276.19"},{"v":27.9184,"d":"27.92"},{"v":248.275,"d":"248.28"}]
["　　2080502","　　事业单位离退休",{"v":1.6504,"d":"1.65"},{"v":1.6504,"d":"1.65"}]
["　　2080503","　　离退休人员管理机构",{"v":248.275,"d":"248.28"},null,{"v":248.275,"d":"248.28"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.512,"d":"17.51"},{"v":17.512,"d":"17.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.756,"d":"8.76"},{"v":8.756,"d":"8.76"}]
["221","住房保障支出",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]
["　02","　住房改革支出",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]
["　　2210201","　　住房公积金",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]

{"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"]
["[408001]新余市渝水区老干部服务中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":479.285,"d":"479.29"},"一、本年支出",{"v":479.285,"d":"479.29"},{"v":479.285,"d":"479.29"}," "," "]
["  一般公共预算拨款收入",{"v":479.285,"d":"479.29"},"一般公共服务支出",{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}," "]
["  政府性基金预算拨款收入",null,"教育支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}," "]
["  国有资本经营预算收入",null,"社会保障和就业支出",{"v":276.1934,"d":"276.19"},{"v":276.1934,"d":"276.19"}," "]
[null,null,"住房保障支出",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":479.285,"d":"479.29"},"支出总计",{"v":479.285,"d":"479.29"},{"v":479.285,"d":"479.29"}," "," "]

{"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"]
["[408001]新余市渝水区老干部服务中心",{"$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":479.285,"d":"479.29"},201.01,{"v":278.275,"d":"278.28"}]
["201","一般公共服务支出",{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}]
["　36","　其他共产党事务支出",{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}]
["　　2013650","　　事业运行",{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}]
["205","教育支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　08","　进修及培训",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2050803","　　培训支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["208","社会保障和就业支出",{"v":276.1934,"d":"276.19"},{"v":27.9184,"d":"27.92"},{"v":248.275,"d":"248.28"}]
["　05","　行政事业单位养老支出",{"v":276.1934,"d":"276.19"},{"v":27.9184,"d":"27.92"},{"v":248.275,"d":"248.28"}]
["　　2080502","　　事业单位离退休",{"v":1.6504,"d":"1.65"},{"v":1.6504,"d":"1.65"}]
["　　2080503","　　离退休人员管理机构",{"v":248.275,"d":"248.28"},null,{"v":248.275,"d":"248.28"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.512,"d":"17.51"},{"v":17.512,"d":"17.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.756,"d":"8.76"},{"v":8.756,"d":"8.76"}]
["221","住房保障支出",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]
["　02","　住房改革支出",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]
["　　2210201","　　住房公积金",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"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"]
["[408001]新余市渝水区老干部服务中心",{"$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",201.01,{"v":184.5383,"d":"184.54"},16.4717]
["301","工资福利支出",{"v":182.8879,"d":"182.89"},{"v":182.8879,"d":"182.89"}]
["　30101","　基本工资",{"v":38.4132,"d":"38.41"},{"v":38.4132,"d":"38.41"}]
["　30102","　津贴补贴",1.32,1.32]
["　30103","　奖金",64.35,64.35]
["　30106","　伙食补助费",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　30107","　绩效工资",{"v":28.4131,"d":"28.41"},{"v":28.4131,"d":"28.41"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":17.512,"d":"17.51"},{"v":17.512,"d":"17.51"}]
["　30109","　职业年金缴费",{"v":8.756,"d":"8.76"},{"v":8.756,"d":"8.76"}]
["　30110","　职工基本医疗保险缴费",{"v":4.5442,"d":"4.54"},{"v":4.5442,"d":"4.54"}]
["　30111","　公务员医疗补助缴费",{"v":3.442,"d":"3.44"},{"v":3.442,"d":"3.44"}]
["　30112","　其他社会保障缴费",{"v":1.108,"d":"1.11"},{"v":1.108,"d":"1.11"}]
["　30113","　住房公积金",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]
["　30199","　其他工资福利支出",{"v":0.936,"d":"0.94"},{"v":0.936,"d":"0.94"}]
["302","商品和服务支出",{"v":13.4717,"d":"13.47"},null,13.4717]
["　30201","　办公费",{"v":1.2,"d":"1.20"},null,1.2]
["　30207","　邮电费",{"v":0.396,"d":"0.40"},null,0.396]
["　30211","　差旅费",{"v":3,"d":"3.00"},null,3]
["　30217","　公务接待费",{"v":1.8,"d":"1.80"},null,1.8]
["　30228","　工会经费",{"v":0.7793,"d":"0.78"},null,0.7793]
["　30239","　其他交通费用",{"v":6.2964,"d":"6.30"},null,6.2964]
["303","对个人和家庭的补助",{"v":1.6504,"d":"1.65"},{"v":1.6504,"d":"1.65"}]
["　30302","　退休费",{"v":0.7704,"d":"0.77"},{"v":0.7704,"d":"0.77"}]
["　30309","　奖励金",0.36,0.36]
["　30399","　其他对个人和家庭的补助",0.52,0.52]
["310","资本性支出",{"v":3,"d":"3.00"},null,3]
["　31002","　办公设备购置",{"v":3,"d":"3.00"},null,3]

{"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],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[408001]新余市渝水区老干部服务中心",{"$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 "}]
["408001","新余市渝水区老干部服务中心",{"v":1.8,"d":"1.80"},null,{"v":1.8,"d":"1.80"}]

{"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:[408001]新余市渝水区老干部服务中心",{"$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":11,"n_cols":3,"rows_kept":11,"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":524.4686,"d":"524.47"}]
["一般公共服务支出",{"v":210.4818,"d":"210.48"}]
["教育支出",{"v":30,"d":"30.00"}]
["社会保障和就业支出",{"v":276.1934,"d":"276.19"}]
["住房保障支出",{"v":7.7934,"d":"7.79"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"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":479.285,"d":"479.29"},{"v":479.285,"d":"479.29"}]
["一般公共服务支出",{"v":165.2982,"d":"165.30"},{"v":165.2982,"d":"165.30"}]
["教育支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["社会保障和就业支出",{"v":276.1934,"d":"276.19"},{"v":276.1934,"d":"276.19"}]
["住房保障支出",{"v":7.7934,"d":"7.79"},{"v":7.7934,"d":"7.79"}]