{"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","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:[224001]中共大余县委机构编制委员会办公室",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":96.420168,"d":"96.42"},"一般公共服务支出",{"v":98.890543,"d":"98.89"}]
["    （一）一般公共预算收入",{"v":96.420168,"d":"96.42"},"社会保障和就业支出",{"v":11.381784,"d":"11.38"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":4.587216,"d":"4.59"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":5.388768,"d":"5.39"}]
["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",{"v":20,"d":"20.00"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":116.420168,"d":"116.42"},"本年支出合计",{"v":120.248311,"d":"120.25"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":3.828143,"d":"3.83"}]
[]
["收入总计",{"v":120.248311,"d":"120.25"},"支出总计",{"v":120.248311,"d":"120.25"}]

{"sheet":"单位收入总表","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"]}
[]
["单位收入总表"]
["[224001]中共大余县委机构编制委员会办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":120.248311,"d":"120.25"},{"v":3.828143,"d":"3.83"},{"v":96.420168,"d":"96.42"},{"v":96.420168,"d":"96.42"},{"$nulls":7},{"v":20,"d":"20.00"}]
["201","一般公共服务支出",{"v":98.890543,"d":"98.89"},{"v":3.828143,"d":"3.83"},{"v":75.0624,"d":"75.06"},{"v":75.0624,"d":"75.06"},{"$nulls":7},{"v":20,"d":"20.00"}]
["　32","　组织事务",{"v":3.828143,"d":"3.83"},{"v":3.828143,"d":"3.83"}]
["　　2013202","　　一般行政管理事务",{"v":3.828143,"d":"3.83"},{"v":3.828143,"d":"3.83"}]
["　36","　其他共产党事务支出",{"v":95.0624,"d":"95.06"},null,{"v":75.0624,"d":"75.06"},{"v":75.0624,"d":"75.06"},{"$nulls":7},{"v":20,"d":"20.00"}]
["　　2013601","　　行政运行",{"v":53.4624,"d":"53.46"},null,{"v":53.4624,"d":"53.46"},{"v":53.4624,"d":"53.46"}]
["　　2013602","　　一般行政管理事务",{"v":21.6,"d":"21.60"},null,{"v":21.6,"d":"21.60"},{"v":21.6,"d":"21.60"}]
["　　2013699","　　其他共产党事务支出",{"v":20,"d":"20.00"},{"$nulls":10},{"v":20,"d":"20.00"}]
["208","社会保障和就业支出",{"v":11.381784,"d":"11.38"},null,{"v":11.381784,"d":"11.38"},{"v":11.381784,"d":"11.38"}]
["　05","　行政事业单位养老支出",{"v":11.381784,"d":"11.38"},null,{"v":11.381784,"d":"11.38"},{"v":11.381784,"d":"11.38"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":7.587856,"d":"7.59"},null,{"v":7.587856,"d":"7.59"},{"v":7.587856,"d":"7.59"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":3.793928,"d":"3.79"},null,{"v":3.793928,"d":"3.79"},{"v":3.793928,"d":"3.79"}]
["210","卫生健康支出",{"v":4.587216,"d":"4.59"},null,{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["　11","　行政事业单位医疗",{"v":4.587216,"d":"4.59"},null,{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["　　2101101","　　行政单位医疗",{"v":4.587216,"d":"4.59"},null,{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["221","住房保障支出",{"v":5.388768,"d":"5.39"},null,{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]
["　02","　住房改革支出",{"v":5.388768,"d":"5.39"},null,{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]
["　　2210201","　　住房公积金",{"v":5.388768,"d":"5.39"},null,{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]

{"sheet":"单位支出总表","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"]}
[]
["单位支出总表"]
["填报单位[224001]中共大余县委机构编制委员会办公室",{"$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]
[null,"合计",{"v":120.248311,"d":"120.25"},{"v":74.820168,"d":"74.82"},{"v":45.428143,"d":"45.43"}]
["201","一般公共服务支出",{"v":98.890543,"d":"98.89"},{"v":53.4624,"d":"53.46"},{"v":45.428143,"d":"45.43"}]
["　32","　组织事务",{"v":3.828143,"d":"3.83"},null,{"v":3.828143,"d":"3.83"}]
["　　2013202","　　一般行政管理事务",{"v":3.828143,"d":"3.83"},null,{"v":3.828143,"d":"3.83"}]
["　36","　其他共产党事务支出",{"v":95.0624,"d":"95.06"},{"v":53.4624,"d":"53.46"},{"v":41.6,"d":"41.60"}]
["　　2013601","　　行政运行",{"v":53.4624,"d":"53.46"},{"v":53.4624,"d":"53.46"}]
["　　2013602","　　一般行政管理事务",{"v":21.6,"d":"21.60"},null,{"v":21.6,"d":"21.60"}]
["　　2013699","　　其他共产党事务支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["208","社会保障和就业支出",{"v":11.381784,"d":"11.38"},{"v":11.381784,"d":"11.38"}]
["　05","　行政事业单位养老支出",{"v":11.381784,"d":"11.38"},{"v":11.381784,"d":"11.38"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":7.587856,"d":"7.59"},{"v":7.587856,"d":"7.59"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":3.793928,"d":"3.79"},{"v":3.793928,"d":"3.79"}]
["210","卫生健康支出",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["　11","　行政事业单位医疗",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["　　2101101","　　行政单位医疗",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["221","住房保障支出",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]
["　02","　住房改革支出",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]
["　　2210201","　　住房公积金",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]

{"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"]
["[224001]中共大余县委机构编制委员会办公室",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":96.420168,"d":"96.42"},"一、本年支出",{"v":96.420168,"d":"96.42"},{"v":96.420168,"d":"96.42"}," "," "]
["  一般公共预算拨款收入",{"v":96.420168,"d":"96.42"},"一般公共服务支出",75.0624,{"v":75.0624,"d":"75.06"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":11.381784,"d":"11.38"},{"v":11.381784,"d":"11.38"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}," "]
[null,null,"住房保障支出",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":3.828143,"d":"3.83"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":96.420168,"d":"96.42"},"支出总计",{"v":96.420168,"d":"96.42"},{"v":96.420168,"d":"96.42"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[224001]中共大余县委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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]
[null,"合计",{"v":96.420168,"d":"96.42"},{"v":74.820168,"d":"74.82"},{"v":21.6,"d":"21.60"}]
["201","一般公共服务支出",{"v":75.0624,"d":"75.06"},{"v":53.4624,"d":"53.46"},{"v":21.6,"d":"21.60"}]
["　36","　其他共产党事务支出",{"v":75.0624,"d":"75.06"},{"v":53.4624,"d":"53.46"},{"v":21.6,"d":"21.60"}]
["　　2013601","　　行政运行",{"v":53.4624,"d":"53.46"},{"v":53.4624,"d":"53.46"}]
["　　2013602","　　一般行政管理事务",{"v":21.6,"d":"21.60"},null,{"v":21.6,"d":"21.60"}]
["208","社会保障和就业支出",{"v":11.381784,"d":"11.38"},{"v":11.381784,"d":"11.38"}]
["　05","　行政事业单位养老支出",{"v":11.381784,"d":"11.38"},{"v":11.381784,"d":"11.38"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":7.587856,"d":"7.59"},{"v":7.587856,"d":"7.59"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":3.793928,"d":"3.79"},{"v":3.793928,"d":"3.79"}]
["210","卫生健康支出",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["　11","　行政事业单位医疗",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["　　2101101","　　行政单位医疗",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["221","住房保障支出",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]
["　02","　住房改革支出",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]
["　　2210201","　　住房公积金",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":27,"n_cols":5,"rows_kept":27,"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"]
["[224001]中共大余县委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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]
[null,"合计",{"v":74.820168,"d":"74.82"},{"v":66.288168,"d":"66.29"},{"v":8.532,"d":"8.53"}]
["301","工资福利支出",{"v":66.264168,"d":"66.26"},{"v":66.264168,"d":"66.26"}]
["　30101","　基本工资",{"v":30.2124,"d":"30.21"},{"v":30.2124,"d":"30.21"}]
["　30102","　津贴补贴",{"v":14.694,"d":"14.69"},{"v":14.694,"d":"14.69"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":7.587856,"d":"7.59"},{"v":7.587856,"d":"7.59"}]
["　30109","　职业年金缴费",{"v":3.793928,"d":"3.79"},{"v":3.793928,"d":"3.79"}]
["　30110","　职工基本医疗保险缴费",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["　30113","　住房公积金",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]
["302","商品和服务支出",{"v":8.532,"d":"8.53"},null,{"v":8.532,"d":"8.53"}]
["　30201","　办公费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30202","　印刷费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["　30205","　水费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30206","　电费",0.25,null,0.25]
["　30207","　邮电费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30208","　取暖费",{"v":0.168,"d":"0.17"},null,{"v":0.168,"d":"0.17"}]
["　30217","　公务接待费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　30229","　福利费",{"v":0.084,"d":"0.08"},null,{"v":0.084,"d":"0.08"}]
["　30239","　其他交通费用",{"v":4.248,"d":"4.25"},null,{"v":4.248,"d":"4.25"}]
["　30299","　其他商品和服务支出",{"v":0.182,"d":"0.18"},null,{"v":0.182,"d":"0.18"}]
["303","对个人和家庭的补助",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]
["　30309","　奖励金",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"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"]}
[]
["“三公”经费支出表"]
["填报单位[224001]中共大余县委机构编制委员会办公室",{"$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 "}]
[null,"合计",2.02,null,2.02]
["224001","中共大余县委机构编制委员会办公室",2.02,null,2.02]

{"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,"2022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:[224001]中共大余县委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":120.248311,"d":"120.25"}]
["一般公共服务支出",{"v":98.890543,"d":"98.89"}]
["社会保障和就业支出",{"v":11.381784,"d":"11.38"}]
["卫生健康支出",{"v":4.587216,"d":"4.59"}]
["住房保障支出",{"v":5.388768,"d":"5.39"}]

{"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],[2,0,3,0],[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":96.420168,"d":"96.42"},{"v":96.420168,"d":"96.42"}]
["一般公共服务支出",{"v":75.0624,"d":"75.06"},{"v":75.0624,"d":"75.06"}]
["社会保障和就业支出",{"v":11.381784,"d":"11.38"},{"v":11.381784,"d":"11.38"}]
["卫生健康支出",{"v":4.587216,"d":"4.59"},{"v":4.587216,"d":"4.59"}]
["住房保障支出",{"v":5.388768,"d":"5.39"},{"v":5.388768,"d":"5.39"}]