{"text_format":"3","workbook":"xls","n_sheets":9,"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"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[32,0,32,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[226002]中共大余县委巡察工作领导小组办公室",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":290.96249,"d":"290.96"},"一般公共服务支出",{"v":533.462084,"d":"533.46"}]
["    （一）一般公共预算收入",{"v":290.96249,"d":"290.96"},"社会保障和就业支出",{"v":17.569032,"d":"17.57"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":6.800274,"d":"6.80"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":8.367984,"d":"8.37"}]
["二、教育收费资金收入"]
["三、事业收入"]
["四、事业单位经营收入"]
["五、附属单位上缴收入"]
["六、上级补助收入"]
["七、其他收入",{"v":200,"d":"200.00"}]
{"$rows_empty":12}
["本年收入合计",{"v":490.96249,"d":"490.96"},"本年支出合计",{"v":566.199374,"d":"566.20"}]
["八、使用非财政拨款结余",null,"结转下年"]
["九、上年结转（结余）",{"v":75.236884,"d":"75.24"}]
[]
["收入总计",{"v":566.199374,"d":"566.20"},"支出总计",{"v":566.199374,"d":"566.20"}]

{"sheet":"单位收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"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"]
["[226002]中共大余县委巡察工作领导小组办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":566.199374,"d":"566.20"},{"v":75.236884,"d":"75.24"},{"v":290.96249,"d":"290.96"},{"v":290.96249,"d":"290.96"},{"$nulls":7},{"v":200,"d":"200.00"}]
["201","一般公共服务支出",{"v":533.462084,"d":"533.46"},{"v":75.236884,"d":"75.24"},{"v":258.2252,"d":"258.23"},{"v":258.2252,"d":"258.23"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　11","　纪检监察事务",{"v":532.291584,"d":"532.29"},{"v":74.066384,"d":"74.07"},{"v":258.2252,"d":"258.23"},{"v":258.2252,"d":"258.23"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　　2011101","　　行政运行",{"v":118.2252,"d":"118.23"},null,{"v":118.2252,"d":"118.23"},{"v":118.2252,"d":"118.23"}]
["　　2011102","　　一般行政管理事务",{"v":290,"d":"290.00"},null,{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　　2011106","　　巡视工作",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["　　2011150","　　事业运行",{"v":74.066384,"d":"74.07"},{"v":74.066384,"d":"74.07"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":1.1705,"d":"1.17"},{"v":1.1705,"d":"1.17"}]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",{"v":1.1705,"d":"1.17"},{"v":1.1705,"d":"1.17"}]
["208","社会保障和就业支出",{"v":17.569032,"d":"17.57"},null,{"v":17.569032,"d":"17.57"},{"v":17.569032,"d":"17.57"}]
["　05","　行政事业单位养老支出",{"v":17.569032,"d":"17.57"},null,{"v":17.569032,"d":"17.57"},{"v":17.569032,"d":"17.57"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.712688,"d":"11.71"},null,{"v":11.712688,"d":"11.71"},{"v":11.712688,"d":"11.71"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.856344,"d":"5.86"},null,{"v":5.856344,"d":"5.86"},{"v":5.856344,"d":"5.86"}]
["210","卫生健康支出",{"v":6.800274,"d":"6.80"},null,{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["　11","　行政事业单位医疗",{"v":6.800274,"d":"6.80"},null,{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["　　2101101","　　行政单位医疗",{"v":6.800274,"d":"6.80"},null,{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["221","住房保障支出",{"v":8.367984,"d":"8.37"},null,{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]
["　02","　住房改革支出",{"v":8.367984,"d":"8.37"},null,{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]
["　　2210201","　　住房公积金",{"v":8.367984,"d":"8.37"},null,{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]

{"sheet":"单位支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"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[226002]中共大余县委巡察工作领导小组办公室",{"$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":566.199374,"d":"566.20"},{"v":150.96249,"d":"150.96"},{"v":415.236884,"d":"415.24"}]
["201","一般公共服务支出",{"v":533.462084,"d":"533.46"},{"v":118.2252,"d":"118.23"},{"v":415.236884,"d":"415.24"}]
["　11","　纪检监察事务",{"v":532.291584,"d":"532.29"},{"v":118.2252,"d":"118.23"},{"v":414.066384,"d":"414.07"}]
["　　2011101","　　行政运行",{"v":118.2252,"d":"118.23"},{"v":118.2252,"d":"118.23"}]
["　　2011102","　　一般行政管理事务",{"v":290,"d":"290.00"},null,{"v":290,"d":"290.00"}]
["　　2011106","　　巡视工作",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　　2011150","　　事业运行",{"v":74.066384,"d":"74.07"},null,{"v":74.066384,"d":"74.07"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":1.1705,"d":"1.17"},null,{"v":1.1705,"d":"1.17"}]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",{"v":1.1705,"d":"1.17"},null,{"v":1.1705,"d":"1.17"}]
["208","社会保障和就业支出",{"v":17.569032,"d":"17.57"},{"v":17.569032,"d":"17.57"}]
["　05","　行政事业单位养老支出",{"v":17.569032,"d":"17.57"},{"v":17.569032,"d":"17.57"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.712688,"d":"11.71"},{"v":11.712688,"d":"11.71"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.856344,"d":"5.86"},{"v":5.856344,"d":"5.86"}]
["210","卫生健康支出",{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["　11","　行政事业单位医疗",{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["　　2101101","　　行政单位医疗",{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["221","住房保障支出",{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]
["　02","　住房改革支出",{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]
["　　2210201","　　住房公积金",{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]

{"sheet":"财拨收支总表","index":3,"n_rows":28,"n_cols":7,"rows_kept":28,"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"]
["[226002]中共大余县委巡察工作领导小组办公室",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":290.96249,"d":"290.96"},"一、本年支出",{"v":290.96249,"d":"290.96"},{"v":290.96249,"d":"290.96"}]
["  一般公共预算拨款收入",{"v":290.96249,"d":"290.96"},"一般公共服务支出",{"v":258.2252,"d":"258.23"},{"v":258.2252,"d":"258.23"}]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":17.569032,"d":"17.57"},{"v":17.569032,"d":"17.57"}]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
[null,null,"住房保障支出",{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]
{"$rows_empty":12}
["二、上年结转",{"v":75.236884,"d":"75.24"},"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":290.96249,"d":"290.96"},"支出总计",290.96,290.96]

{"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"]
["[226002]中共大余县委巡察工作领导小组办公室",{"$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":290.96249,"d":"290.96"},{"v":150.96249,"d":"150.96"},{"v":140,"d":"140.00"}]
["201","一般公共服务支出",{"v":258.2252,"d":"258.23"},{"v":118.2252,"d":"118.23"},{"v":140,"d":"140.00"}]
["　11","　纪检监察事务",{"v":258.2252,"d":"258.23"},{"v":118.2252,"d":"118.23"},{"v":140,"d":"140.00"}]
["　　2011101","　　行政运行",{"v":118.2252,"d":"118.23"},{"v":118.2252,"d":"118.23"}]
["　　2011102","　　一般行政管理事务",{"v":90,"d":"90.00"},null,{"v":90,"d":"90.00"}]
["　　2011106","　　巡视工作",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["208","社会保障和就业支出",{"v":17.569032,"d":"17.57"},{"v":17.569032,"d":"17.57"}]
["　05","　行政事业单位养老支出",{"v":17.569032,"d":"17.57"},{"v":17.569032,"d":"17.57"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.712688,"d":"11.71"},{"v":11.712688,"d":"11.71"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.856344,"d":"5.86"},{"v":5.856344,"d":"5.86"}]
["210","卫生健康支出",{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["　11","　行政事业单位医疗",{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["　　2101101","　　行政单位医疗",{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["221","住房保障支出",{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]
["　02","　住房改革支出",{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]
["　　2210201","　　住房公积金",{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":30,"n_cols":5,"rows_kept":30,"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"]
["[226002]中共大余县委巡察工作领导小组办公室",{"$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":150.96249,"d":"150.96"},{"v":106.21449,"d":"106.21"},{"v":44.748,"d":"44.75"}]
["301","工资福利支出",{"v":106.16649,"d":"106.17"},{"v":106.16649,"d":"106.17"}]
["　30101","　基本工资",{"v":41.6532,"d":"41.65"},{"v":41.6532,"d":"41.65"}]
["　30102","　津贴补贴",{"v":31.776,"d":"31.78"},{"v":31.776,"d":"31.78"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":11.712688,"d":"11.71"},{"v":11.712688,"d":"11.71"}]
["　30109","　职业年金缴费",{"v":5.856344,"d":"5.86"},{"v":5.856344,"d":"5.86"}]
["　30110","　职工基本医疗保险缴费",{"v":6.800274,"d":"6.80"},{"v":6.800274,"d":"6.80"}]
["　30113","　住房公积金",{"v":8.367984,"d":"8.37"},{"v":8.367984,"d":"8.37"}]
["302","商品和服务支出",{"v":44.748,"d":"44.75"},null,{"v":44.748,"d":"44.75"}]
["　30201","　办公费",{"v":6.6805,"d":"6.68"},null,{"v":6.6805,"d":"6.68"}]
["　30202","　印刷费",{"v":3.526,"d":"3.53"},null,{"v":3.526,"d":"3.53"}]
["　30206","　电费",{"v":0.6325,"d":"0.63"},null,{"v":0.6325,"d":"0.63"}]
["　30207","　邮电费",{"v":0.8031,"d":"0.80"},null,{"v":0.8031,"d":"0.80"}]
["　30211","　差旅费",8.85,null,8.85]
["　30213","　维修（护）费",0.95,null,0.95]
["　30215","　会议费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30216","　培训费",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["　30217","　公务接待费",1.52,null,1.52]
["　30229","　福利费",{"v":0.168,"d":"0.17"},null,{"v":0.168,"d":"0.17"}]
["　30231","　公务用车运行维护费",2.64,null,2.64]
["　30239","　其他交通费用",6.78,null,6.78]
["　30299","　其他商品和服务支出",{"v":8.3979,"d":"8.40"},null,{"v":8.3979,"d":"8.40"}]
["303","对个人和家庭的补助",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]
["　30309","　奖励金",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["“三公”经费支出表"]
["填报单位[226002]中共大余县委巡察工作领导小组办公室",{"$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",4.16,null,1.52,2.64]
["226002","中共大余县委巡察工作领导小组办公室",4.16,null,1.52,2.64]

{"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:[226002]中共大余县委巡察工作领导小组办公室",{"$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]