{"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:[314001]中国共产主义青年团渝水区委员会",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":94.7494,"d":"94.75"},"一般公共服务支出",{"v":88.880562,"d":"88.88"}]
["    （一）一般公共预算收入",{"v":94.7494,"d":"94.75"},"社会保障和就业支出",{"v":13.6958,"d":"13.70"}]
["    （二）政府性基金预算收入",null,"住房保障支出",3.96]
["    （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":94.7494,"d":"94.75"},"本年支出合计",{"v":106.536362,"d":"106.54"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":11.786962,"d":"11.79"}]
[]
["收入总计",{"v":106.536362,"d":"106.54"},"支出总计",{"v":106.536362,"d":"106.54"}]

{"sheet":"单位收入总表","index":1,"n_rows":20,"n_cols":15,"rows_kept":20,"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"]
["[314001]中国共产主义青年团渝水区委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":106.536362,"d":"106.54"},{"v":11.786962,"d":"11.79"},{"v":94.7494,"d":"94.75"},{"v":94.7494,"d":"94.75"}]
["201","一般公共服务支出",{"v":88.880562,"d":"88.88"},{"v":11.786962,"d":"11.79"},{"v":77.0936,"d":"77.09"},{"v":77.0936,"d":"77.09"}]
["　09","　海关事务",{"v":0.396,"d":"0.40"},null,{"v":0.396,"d":"0.40"},{"v":0.396,"d":"0.40"}]
["　　2010901","　　行政运行",{"v":0.396,"d":"0.40"},null,{"v":0.396,"d":"0.40"},{"v":0.396,"d":"0.40"}]
["　29","　群众团体事务",{"v":88.484562,"d":"88.48"},{"v":11.786962,"d":"11.79"},{"v":76.6976,"d":"76.70"},{"v":76.6976,"d":"76.70"}]
["　　2012901","　　行政运行",{"v":74.6976,"d":"74.70"},null,{"v":74.6976,"d":"74.70"},{"v":74.6976,"d":"74.70"}]
["　　2012999","　　其他群众团体事务支出",{"v":13.786962,"d":"13.79"},{"v":11.786962,"d":"11.79"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",{"v":13.6958,"d":"13.70"},null,{"v":13.6958,"d":"13.70"},{"v":13.6958,"d":"13.70"}]
["　05","　行政事业单位养老支出",{"v":13.6958,"d":"13.70"},null,{"v":13.6958,"d":"13.70"},{"v":13.6958,"d":"13.70"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":9.1305,"d":"9.13"},null,{"v":9.1305,"d":"9.13"},{"v":9.1305,"d":"9.13"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.5653,"d":"4.57"},null,{"v":4.5653,"d":"4.57"},{"v":4.5653,"d":"4.57"}]
["221","住房保障支出",3.96,null,3.96,3.96]
["　02","　住房改革支出",3.96,null,3.96,3.96]
["　　2210201","　　住房公积金",3.96,null,3.96,3.96]

{"sheet":"单位支出总表","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"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[314001]中国共产主义青年团渝水区委员会",{"$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":106.536362,"d":"106.54"},{"v":92.7494,"d":"92.75"},{"v":13.786962,"d":"13.79"}]
["201","一般公共服务支出",{"v":88.880562,"d":"88.88"},{"v":75.0936,"d":"75.09"},{"v":13.786962,"d":"13.79"}]
["　09","　海关事务",{"v":0.396,"d":"0.40"},{"v":0.396,"d":"0.40"}]
["　　2010901","　　行政运行",{"v":0.396,"d":"0.40"},{"v":0.396,"d":"0.40"}]
["　29","　群众团体事务",{"v":88.484562,"d":"88.48"},{"v":74.6976,"d":"74.70"},{"v":13.786962,"d":"13.79"}]
["　　2012901","　　行政运行",{"v":74.6976,"d":"74.70"},{"v":74.6976,"d":"74.70"}]
["　　2012999","　　其他群众团体事务支出",{"v":13.786962,"d":"13.79"},null,{"v":13.786962,"d":"13.79"}]
["208","社会保障和就业支出",{"v":13.6958,"d":"13.70"},{"v":13.6958,"d":"13.70"}]
["　05","　行政事业单位养老支出",{"v":13.6958,"d":"13.70"},{"v":13.6958,"d":"13.70"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":9.1305,"d":"9.13"},{"v":9.1305,"d":"9.13"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.5653,"d":"4.57"},{"v":4.5653,"d":"4.57"}]
["221","住房保障支出",3.96,3.96]
["　02","　住房改革支出",3.96,3.96]
["　　2210201","　　住房公积金",3.96,3.96]

{"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"]
["[314001]中国共产主义青年团渝水区委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":94.7494,"d":"94.75"},"一、本年支出",{"v":94.7494,"d":"94.75"},{"v":94.7494,"d":"94.75"}," "," "]
["  一般公共预算拨款收入",{"v":94.7494,"d":"94.75"},"一般公共服务支出",{"v":77.0936,"d":"77.09"},{"v":77.0936,"d":"77.09"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":13.6958,"d":"13.70"},{"v":13.6958,"d":"13.70"}," "]
["  国有资本经营预算收入",null,"住房保障支出",3.96,3.96," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":94.7494,"d":"94.75"},"支出总计",{"v":94.7494,"d":"94.75"},{"v":94.7494,"d":"94.75"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[314001]中国共产主义青年团渝水区委员会",{"$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":94.7494,"d":"94.75"},{"v":92.7494,"d":"92.75"},{"v":2,"d":"2.00"}]
["201","一般公共服务支出",{"v":77.0936,"d":"77.09"},{"v":75.0936,"d":"75.09"},{"v":2,"d":"2.00"}]
["　09","　海关事务",{"v":0.396,"d":"0.40"},{"v":0.396,"d":"0.40"}]
["　　2010901","　　行政运行",{"v":0.396,"d":"0.40"},{"v":0.396,"d":"0.40"}]
["　29","　群众团体事务",{"v":76.6976,"d":"76.70"},{"v":74.6976,"d":"74.70"},{"v":2,"d":"2.00"}]
["　　2012901","　　行政运行",{"v":74.6976,"d":"74.70"},{"v":74.6976,"d":"74.70"}]
["　　2012999","　　其他群众团体事务支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",{"v":13.6958,"d":"13.70"},{"v":13.6958,"d":"13.70"}]
["　05","　行政事业单位养老支出",{"v":13.6958,"d":"13.70"},{"v":13.6958,"d":"13.70"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":9.1305,"d":"9.13"},{"v":9.1305,"d":"9.13"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.5653,"d":"4.57"},{"v":4.5653,"d":"4.57"}]
["221","住房保障支出",3.96,3.96]
["　02","　住房改革支出",3.96,3.96]
["　　2210201","　　住房公积金",3.96,3.96]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":34,"n_cols":5,"rows_kept":34,"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"]
["[314001]中国共产主义青年团渝水区委员会",{"$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":92.7494,"d":"92.75"},{"v":83.4266,"d":"83.43"},9.3228]
["301","工资福利支出",{"v":83.4266,"d":"83.43"}]
["　30101","　基本工资",{"v":18.3876,"d":"18.39"},{"v":18.3876,"d":"18.39"}]
["　3010201","　行政单位统一津补贴",{"v":13.746,"d":"13.75"},{"v":13.746,"d":"13.75"}]
["　3010202","　其他津补贴",{"v":0.8664,"d":"0.87"},{"v":0.8664,"d":"0.87"}]
["　3010301","　年终一次性奖",{"v":1.5323,"d":"1.53"},{"v":1.5323,"d":"1.53"}]
["　3010302","　公务员（含参公）基础绩效奖",{"v":23.4,"d":"23.40"},{"v":23.4,"d":"23.40"}]
["　30106","　伙食补助费",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":9.1305,"d":"9.13"},{"v":9.1305,"d":"9.13"}]
["　30109","　职业年金缴费",{"v":4.5653,"d":"4.57"},{"v":4.5653,"d":"4.57"}]
["　30110","　职工基本医疗保险缴费",{"v":2.2893,"d":"2.29"},{"v":2.2893,"d":"2.29"}]
["　30111","　公务员医疗补助缴费",{"v":1.1783,"d":"1.18"},{"v":1.1783,"d":"1.18"}]
["　30112","　其他社会保障缴费",{"v":0.3509,"d":"0.35"},{"v":0.3509,"d":"0.35"}]
["　30113","　住房公积金",3.96,3.96]
["　3019999","　其他工资福利支出",0.52,0.52]
["302","商品和服务支出",{"v":8.8228,"d":"8.82"}]
["　30201","　办公费",{"v":0.8,"d":"0.80"},null,0.8]
["　30202","　印刷费",{"v":1,"d":"1.00"},null,1]
["　30207","　邮电费",{"v":0.612,"d":"0.61"},null,0.612]
["　30211","　差旅费",{"v":0.5,"d":"0.50"},null,0.5]
["　30213","　维修（护）费",{"v":0.1,"d":"0.10"},null,0.1]
["　30216","　培训费",{"v":0.6,"d":"0.60"},null,0.6]
["　30217","　公务接待费",{"v":0.1,"d":"0.10"},null,0.1]
["　30228","　工会经费",{"v":0.396,"d":"0.40"},null,0.396]
["　30239","　其他交通费用",{"v":3.8148,"d":"3.81"},null,3.8148]
["　30299","　其他商品和服务支出",{"v":0.9,"d":"0.90"},null,0.9]
["310","资本性支出",{"v":0.5,"d":"0.50"}]
["　31002","　办公设备购置",{"v":0.5,"d":"0.50"},null,0.5]

{"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[314001]中国共产主义青年团渝水区委员会",{"$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 "}]
["314001","中国共产主义青年团渝水区委员会",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]

{"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:[314001]中国共产主义青年团渝水区委员会",{"$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]

{"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],[3,0,4,0],[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":106.536362,"d":"106.54"}]
["一般公共服务支出",{"v":88.880562,"d":"88.88"}]
["社会保障和就业支出",{"v":13.6958,"d":"13.70"}]
["住房保障支出",3.96]

{"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":94.7494,"d":"94.75"},{"v":94.7494,"d":"94.75"}]
["一般公共服务支出",{"v":77.0936,"d":"77.09"},{"v":77.0936,"d":"77.09"}]
["社会保障和就业支出",{"v":13.6958,"d":"13.70"},{"v":13.6958,"d":"13.70"}]
["住房保障支出",3.96,3.96]