{"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:[309001]中共新余市渝水区委宣传部",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":562.0674,"d":"562.07"},"一般公共服务支出",{"v":468.8019,"d":"468.80"}]
["    （一）一般公共预算收入",{"v":562.0674,"d":"562.07"},"文化旅游体育与传媒支出",{"v":20,"d":"20.00"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":72.1557,"d":"72.16"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":21.1098,"d":"21.11"}]
["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":562.0674,"d":"562.07"},"本年支出合计",{"v":582.0674,"d":"582.07"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":20,"d":"20.00"}]
[]
["收入总计",{"v":582.0674,"d":"582.07"},"支出总计",{"v":582.0674,"d":"582.07"}]

{"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"]
["[309001]中共新余市渝水区委宣传部",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":582.0674,"d":"582.07"},{"v":20,"d":"20.00"},{"v":562.0674,"d":"562.07"},{"v":562.0674,"d":"562.07"}]
["201","一般公共服务支出",{"v":468.8019,"d":"468.80"},null,{"v":468.8019,"d":"468.80"},{"v":468.8019,"d":"468.80"}]
["　33","　宣传事务",{"v":468.8019,"d":"468.80"},null,{"v":468.8019,"d":"468.80"},{"v":468.8019,"d":"468.80"}]
["　　2013301","　　行政运行",{"v":402.6019,"d":"402.60"},null,{"v":402.6019,"d":"402.60"},{"v":402.6019,"d":"402.60"}]
["　　2013399","　　其他宣传事务支出",{"v":66.2,"d":"66.20"},null,{"v":66.2,"d":"66.20"},{"v":66.2,"d":"66.20"}]
["207","文化旅游体育与传媒支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["　01","　文化和旅游",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["　　2070199","　　其他文化和旅游支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["208","社会保障和就业支出",{"v":72.1557,"d":"72.16"},null,{"v":72.1557,"d":"72.16"},{"v":72.1557,"d":"72.16"}]
["　05","　行政事业单位养老支出",{"v":72.1557,"d":"72.16"},null,{"v":72.1557,"d":"72.16"},{"v":72.1557,"d":"72.16"}]
["　　2080501","　　行政单位离退休",{"v":0.5104,"d":"0.51"},null,{"v":0.5104,"d":"0.51"},{"v":0.5104,"d":"0.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.7635,"d":"47.76"},null,{"v":47.7635,"d":"47.76"},{"v":47.7635,"d":"47.76"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":23.8818,"d":"23.88"},null,{"v":23.8818,"d":"23.88"},{"v":23.8818,"d":"23.88"}]
["221","住房保障支出",{"v":21.1098,"d":"21.11"},null,{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]
["　02","　住房改革支出",{"v":21.1098,"d":"21.11"},null,{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]
["　　2210201","　　住房公积金",{"v":21.1098,"d":"21.11"},null,{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]

{"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[309001]中共新余市渝水区委宣传部",{"$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":582.0674,"d":"582.07"},{"v":495.8674,"d":"495.87"},{"v":86.2,"d":"86.20"}]
["201","一般公共服务支出",{"v":468.8019,"d":"468.80"},{"v":402.6019,"d":"402.60"},{"v":66.2,"d":"66.20"}]
["　33","　宣传事务",{"v":468.8019,"d":"468.80"},{"v":402.6019,"d":"402.60"},{"v":66.2,"d":"66.20"}]
["　　2013301","　　行政运行",{"v":402.6019,"d":"402.60"},{"v":402.6019,"d":"402.60"}]
["　　2013399","　　其他宣传事务支出",{"v":66.2,"d":"66.20"},null,{"v":66.2,"d":"66.20"}]
["207","文化旅游体育与传媒支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　01","　文化和旅游",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　　2070199","　　其他文化和旅游支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["208","社会保障和就业支出",{"v":72.1557,"d":"72.16"},{"v":72.1557,"d":"72.16"}]
["　05","　行政事业单位养老支出",{"v":72.1557,"d":"72.16"},{"v":72.1557,"d":"72.16"}]
["　　2080501","　　行政单位离退休",{"v":0.5104,"d":"0.51"},{"v":0.5104,"d":"0.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.7635,"d":"47.76"},{"v":47.7635,"d":"47.76"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":23.8818,"d":"23.88"},{"v":23.8818,"d":"23.88"}]
["221","住房保障支出",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]
["　02","　住房改革支出",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]
["　　2210201","　　住房公积金",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]

{"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"]
["[309001]中共新余市渝水区委宣传部",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":562.0674,"d":"562.07"},"一、本年支出",{"v":562.0674,"d":"562.07"},{"v":562.0674,"d":"562.07"}," "," "]
["  一般公共预算拨款收入",{"v":562.0674,"d":"562.07"},"一般公共服务支出",{"v":468.8019,"d":"468.80"},{"v":468.8019,"d":"468.80"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":72.1557,"d":"72.16"},{"v":72.1557,"d":"72.16"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":562.0674,"d":"562.07"},"支出总计",{"v":562.0674,"d":"562.07"},{"v":562.0674,"d":"562.07"}," "," "]

{"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"]
["[309001]中共新余市渝水区委宣传部",{"$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":562.0674,"d":"562.07"},{"v":495.8674,"d":"495.87"},{"v":66.2,"d":"66.20"}]
["201","一般公共服务支出",{"v":468.8019,"d":"468.80"},{"v":402.6019,"d":"402.60"},{"v":66.2,"d":"66.20"}]
["　33","　宣传事务",{"v":468.8019,"d":"468.80"},{"v":402.6019,"d":"402.60"},{"v":66.2,"d":"66.20"}]
["　　2013301","　　行政运行",{"v":402.6019,"d":"402.60"},{"v":402.6019,"d":"402.60"}]
["　　2013399","　　其他宣传事务支出",{"v":66.2,"d":"66.20"},null,{"v":66.2,"d":"66.20"}]
["208","社会保障和就业支出",{"v":72.1557,"d":"72.16"},{"v":72.1557,"d":"72.16"}]
["　05","　行政事业单位养老支出",{"v":72.1557,"d":"72.16"},{"v":72.1557,"d":"72.16"}]
["　　2080501","　　行政单位离退休",{"v":0.5104,"d":"0.51"},{"v":0.5104,"d":"0.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.7635,"d":"47.76"},{"v":47.7635,"d":"47.76"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":23.8818,"d":"23.88"},{"v":23.8818,"d":"23.88"}]
["221","住房保障支出",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]
["　02","　住房改革支出",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]
["　　2210201","　　住房公积金",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]
["[309001]中共新余市渝水区委宣传部",{"$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":495.8674,"d":"495.87"},{"v":445.3777,"d":"445.38"},50.4897]
["301","工资福利支出",{"v":444.8673,"d":"444.87"}]
["　30101","　基本工资",{"v":103.7724,"d":"103.77"},{"v":103.7724,"d":"103.77"}]
["　3010201","　行政单位统一津补贴",41.91,41.91]
["　3010202","　其他津补贴",{"v":3.1248,"d":"3.12"},{"v":3.1248,"d":"3.12"}]
["　3010301","　年终一次性奖",{"v":5.1352,"d":"5.14"},{"v":5.1352,"d":"5.14"}]
["　3010302","　公务员（含参公）基础绩效奖",{"v":126.0192,"d":"126.02"},{"v":126.0192,"d":"126.02"}]
["　30106","　伙食补助费",{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
["　3010701","　事业单位基础性绩效工资",{"v":30.6205,"d":"30.62"},{"v":30.6205,"d":"30.62"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":47.7635,"d":"47.76"},{"v":47.7635,"d":"47.76"}]
["　30109","　职业年金缴费",{"v":23.8818,"d":"23.88"},{"v":23.8818,"d":"23.88"}]
["　30110","　职工基本医疗保险缴费",{"v":12.3378,"d":"12.34"},{"v":12.3378,"d":"12.34"}]
["　30111","　公务员医疗补助缴费",{"v":6.7973,"d":"6.80"},{"v":6.7973,"d":"6.80"}]
["　30112","　其他社会保障缴费",{"v":2.295,"d":"2.30"},{"v":2.295,"d":"2.30"}]
["　30113","　住房公积金",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]
["　3019999","　其他工资福利支出",{"v":2.6,"d":"2.60"},{"v":2.6,"d":"2.60"}]
["302","商品和服务支出",{"v":45.4897,"d":"45.49"}]
["　30201","　办公费",{"v":24.3497,"d":"24.35"},null,24.3497]
["　30202","　印刷费",{"v":1.5,"d":"1.50"},null,1.5]
["　30207","　邮电费",{"v":1.176,"d":"1.18"},null,1.176]
["　30211","　差旅费",{"v":0.0003,"d":"0.00"},null,0.0003]
["　30217","　公务接待费",2.95,null,2.95]
["　30228","　工会经费",{"v":2.1109,"d":"2.11"},null,2.1109]
["　30239","　其他交通费用",{"v":13.4028,"d":"13.40"},null,13.4028]
["303","对个人和家庭的补助",{"v":0.5104,"d":"0.51"}]
["　30302","　退休费",{"v":0.3024,"d":"0.30"},{"v":0.3024,"d":"0.30"}]
["　30399","　其他对个人和家庭的补助",{"v":0.208,"d":"0.21"},{"v":0.208,"d":"0.21"}]
["310","资本性支出",{"v":5,"d":"5.00"}]
["　31002","　办公设备购置",{"v":5,"d":"5.00"},null,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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[309001]中共新余市渝水区委宣传部",{"$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 "}]
["309001","中共新余市渝水区委宣传部",2.95,null,2.95]

{"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:[309001]中共新余市渝水区委宣传部",{"$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],[3,0,4,0],[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":582.0674,"d":"582.07"}]
["一般公共服务支出",{"v":468.8019,"d":"468.80"}]
["文化旅游体育与传媒支出",{"v":20,"d":"20.00"}]
["社会保障和就业支出",{"v":72.1557,"d":"72.16"}]
["住房保障支出",{"v":21.1098,"d":"21.11"}]

{"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":562.0674,"d":"562.07"},{"v":562.0674,"d":"562.07"}]
["一般公共服务支出",{"v":468.8019,"d":"468.80"},{"v":468.8019,"d":"468.80"}]
["社会保障和就业支出",{"v":72.1557,"d":"72.16"},{"v":72.1557,"d":"72.16"}]
["住房保障支出",{"v":21.1098,"d":"21.11"},{"v":21.1098,"d":"21.11"}]