{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["部门预算收入总表"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"部门预算收入总表","index":0,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[0,0,0,3],[1,0,1,14],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,3,14]]}
[]
["2025年部门预算收入总表"]
[{"$nulls":14},"单位：元"]
["科目编码",null,null,"单位代码","单位名称(项目名称)","收入总计","一般预算","基金预算","国有资本经营预算资金","财政专户管理资金","预算单位收入","提前告知专项转移支付"]
["类","款","项",{"$nulls":8},"小计","一般预算","基金预算","国有资本经营预算资金"]
[{"$nulls":3},"021002","  北京开放大学怀柔分校",7730855,4830855,null,null,2120000,780000]
["205","04","03","021002","   工资奖金津补贴",2883046,2883046]
["205","04","03","021002","   社会保障缴费",448222,448222]
["205","04","03","021002","   住房公积金",430752,430752]
["205","04","03","021002","   公用支出_基本",171018,171018]
["205","04","03","021002","   公用支出_工会经费",15708,15708]
["205","04","03","021002","   公用支出_车辆运行",21000,21000]
["205","04","03","021002","   公用支出_妇联组织经费",24000,24000]
["205","04","03","021002","   公用支出_离退休特需经费",3000,3000]
["205","04","03","021002","   运行保障等支出",780000,{"$nulls":4},780000]
["205","04","03","021002","   离退休干部党员工作补贴",3600,3600]
["205","04","03","021002","   开放大学教育收费资金支出",2120000,{"$nulls":3},2120000]
["208","05","02","021002","   离退休费",106180,106180]
["208","05","05","021002","   机关事业单位基本养老保险缴费",482886,482886]
["208","05","06","021002","   机关事业单位职业年金缴费",241443,241443]