{"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:[226001]中国共产党大余县纪律检查委员会",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":1619.448774,"d":"1,619.45"},"一般公共服务支出",{"v":1667.8128,"d":"1,667.81"}]
["    （一）一般公共预算收入",{"v":1619.448774,"d":"1,619.45"},"社会保障和就业支出",{"v":112.780824,"d":"112.78"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":54.196062,"d":"54.20"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":10.754553,"d":"10.75"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":53.039088,"d":"53.04"}]
["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":200,"d":"200.00"}," "," "]
[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":1819.448774,"d":"1,819.45"},"本年支出合计",{"v":1898.583327,"d":"1,898.58"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":79.134553,"d":"79.13"}]
[]
["收入总计",{"v":1898.583327,"d":"1,898.58"},"支出总计",{"v":1898.583327,"d":"1,898.58"}]

{"sheet":"单位收入总表","index":1,"n_rows":26,"n_cols":15,"rows_kept":26,"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"]
["[226001]中国共产党大余县纪律检查委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":1898.583327,"d":"1,898.58"},{"v":79.134553,"d":"79.13"},{"v":1619.448774,"d":"1,619.45"},{"v":1619.448774,"d":"1,619.45"},{"$nulls":7},{"v":200,"d":"200.00"}]
["201","一般公共服务支出",{"v":1667.8128,"d":"1,667.81"},68.38,{"v":1399.4328,"d":"1,399.43"},{"v":1399.4328,"d":"1,399.43"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　11","　纪检监察事务",{"v":1667.8128,"d":"1,667.81"},68.38,{"v":1399.4328,"d":"1,399.43"},{"v":1399.4328,"d":"1,399.43"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　　2011101","　　行政运行",{"v":720.8528,"d":"720.85"},null,{"v":720.8528,"d":"720.85"},{"v":720.8528,"d":"720.85"}]
["　　2011102","　　一般行政管理事务",946.96,68.38,678.58,678.58,{"$nulls":7},{"v":200,"d":"200.00"}]
["208","社会保障和就业支出",{"v":112.780824,"d":"112.78"},null,{"v":112.780824,"d":"112.78"},{"v":112.780824,"d":"112.78"}]
["　05","　行政事业单位养老支出",{"v":111.849624,"d":"111.85"},null,{"v":111.849624,"d":"111.85"},{"v":111.849624,"d":"111.85"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":74.566416,"d":"74.57"},null,{"v":74.566416,"d":"74.57"},{"v":74.566416,"d":"74.57"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":37.283208,"d":"37.28"},null,{"v":37.283208,"d":"37.28"},{"v":37.283208,"d":"37.28"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":54.196062,"d":"54.20"},null,{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["　11","　行政事业单位医疗",{"v":54.196062,"d":"54.20"},null,{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["　　2101101","　　行政单位医疗",{"v":54.196062,"d":"54.20"},null,{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["212","城乡社区支出",{"v":10.754553,"d":"10.75"},{"v":10.754553,"d":"10.75"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":10.754553,"d":"10.75"},{"v":10.754553,"d":"10.75"}]
["　　2120802","　　土地开发支出",{"v":10.754553,"d":"10.75"},{"v":10.754553,"d":"10.75"}]
["221","住房保障支出",{"v":53.039088,"d":"53.04"},null,{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]
["　02","　住房改革支出",{"v":53.039088,"d":"53.04"},null,{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]
["　　2210201","　　住房公积金",{"v":53.039088,"d":"53.04"},null,{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]

{"sheet":"单位支出总表","index":2,"n_rows":26,"n_cols":5,"rows_kept":26,"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[226001]中国共产党大余县纪律检查委员会",{"$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]
[null,"合计",{"v":1898.583327,"d":"1,898.58"},{"v":940.868774,"d":"940.87"},{"v":957.714553,"d":"957.71"}]
["201","一般公共服务支出",{"v":1667.8128,"d":"1,667.81"},{"v":720.8528,"d":"720.85"},946.96]
["　11","　纪检监察事务",{"v":1667.8128,"d":"1,667.81"},{"v":720.8528,"d":"720.85"},946.96]
["　　2011101","　　行政运行",{"v":720.8528,"d":"720.85"},{"v":720.8528,"d":"720.85"}]
["　　2011102","　　一般行政管理事务",946.96,null,946.96]
["208","社会保障和就业支出",{"v":112.780824,"d":"112.78"},{"v":112.780824,"d":"112.78"}]
["　05","　行政事业单位养老支出",{"v":111.849624,"d":"111.85"},{"v":111.849624,"d":"111.85"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":74.566416,"d":"74.57"},{"v":74.566416,"d":"74.57"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":37.283208,"d":"37.28"},{"v":37.283208,"d":"37.28"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["　11","　行政事业单位医疗",{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["　　2101101","　　行政单位医疗",{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["212","城乡社区支出",{"v":10.754553,"d":"10.75"},null,{"v":10.754553,"d":"10.75"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":10.754553,"d":"10.75"},null,{"v":10.754553,"d":"10.75"}]
["　　2120802","　　土地开发支出",{"v":10.754553,"d":"10.75"},null,{"v":10.754553,"d":"10.75"}]
["221","住房保障支出",{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]
["　02","　住房改革支出",{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]
["　　2210201","　　住房公积金",{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]

{"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"]
["[226001]中国共产党大余县纪律检查委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1619.448774,"d":"1,619.45"},"一、本年支出",{"v":1619.448774,"d":"1,619.45"},{"v":1619.448774,"d":"1,619.45"}," "," "]
["  一般公共预算拨款收入",{"v":1619.448774,"d":"1,619.45"},"一般公共服务支出","1399.43",{"v":1399.4328,"d":"1,399.43"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":112.780824,"d":"112.78"},{"v":112.780824,"d":"112.78"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}," "]
[null,null,"住房保障支出",{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":79.134553,"d":"79.13"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1619.448774,"d":"1,619.45"},"支出总计",{"v":1619.448774,"d":"1,619.45"},{"v":1619.448774,"d":"1,619.45"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[226001]中国共产党大余县纪律检查委员会",{"$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":1619.448774,"d":"1,619.45"},{"v":940.868774,"d":"940.87"},678.58]
["201","一般公共服务支出",{"v":1399.4328,"d":"1,399.43"},{"v":720.8528,"d":"720.85"},678.58]
["　11","　纪检监察事务",{"v":1399.4328,"d":"1,399.43"},{"v":720.8528,"d":"720.85"},678.58]
["　　2011101","　　行政运行",{"v":720.8528,"d":"720.85"},{"v":720.8528,"d":"720.85"}]
["　　2011102","　　一般行政管理事务",678.58,null,678.58]
["208","社会保障和就业支出",{"v":112.780824,"d":"112.78"},{"v":112.780824,"d":"112.78"}]
["　05","　行政事业单位养老支出",{"v":111.849624,"d":"111.85"},{"v":111.849624,"d":"111.85"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":74.566416,"d":"74.57"},{"v":74.566416,"d":"74.57"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":37.283208,"d":"37.28"},{"v":37.283208,"d":"37.28"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["　11","　行政事业单位医疗",{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["　　2101101","　　行政单位医疗",{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["221","住房保障支出",{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]
["　02","　住房改革支出",{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]
["　　2210201","　　住房公积金",{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":32,"n_cols":5,"rows_kept":32,"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"]
["[226001]中国共产党大余县纪律检查委员会",{"$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":940.868774,"d":"940.87"},{"v":685.848774,"d":"685.85"},255.02]
["301","工资福利支出",{"v":684.317574,"d":"684.32"},{"v":684.317574,"d":"684.32"}]
["　30101","　基本工资",{"v":288.5724,"d":"288.57"},{"v":288.5724,"d":"288.57"}]
["　30102","　津贴补贴",{"v":176.6604,"d":"176.66"},{"v":176.6604,"d":"176.66"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":74.566416,"d":"74.57"},{"v":74.566416,"d":"74.57"}]
["　30109","　职业年金缴费",{"v":37.283208,"d":"37.28"},{"v":37.283208,"d":"37.28"}]
["　30110","　职工基本医疗保险缴费",{"v":54.196062,"d":"54.20"},{"v":54.196062,"d":"54.20"}]
["　30113","　住房公积金",{"v":53.039088,"d":"53.04"},{"v":53.039088,"d":"53.04"}]
["302","商品和服务支出",255.02,null,255.02]
["　30201","　办公费",93.27,null,93.27]
["　30205","　水费",0.15,null,0.15]
["　30206","　电费",{"v":5.8652,"d":"5.87"},null,{"v":5.8652,"d":"5.87"}]
["　30207","　邮电费",{"v":3.521,"d":"3.52"},null,{"v":3.521,"d":"3.52"}]
["　30211","　差旅费",32.53,null,32.53]
["　30213","　维修（护）费",8.65,null,8.65]
["　30215","　会议费",1.63,null,1.63]
["　30216","　培训费",{"v":15.6916,"d":"15.69"},null,{"v":15.6916,"d":"15.69"}]
["　30217","　公务接待费",{"v":11.2,"d":"11.20"},null,{"v":11.2,"d":"11.20"}]
["　30229","　福利费",{"v":1.056,"d":"1.06"},null,{"v":1.056,"d":"1.06"}]
["　30231","　公务用车运行维护费",15.86,null,15.86]
["　30239","　其他交通费用",{"v":51.864,"d":"51.86"},null,{"v":51.864,"d":"51.86"}]
["　30299","　其他商品和服务支出",{"v":13.7322,"d":"13.73"},null,{"v":13.7322,"d":"13.73"}]
["303","对个人和家庭的补助",{"v":1.5312,"d":"1.53"},{"v":1.5312,"d":"1.53"}]
["　30305","　生活补助",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　30309","　奖励金",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]
["　30399","　其他对个人和家庭的补助",{"v":0.552,"d":"0.55"},{"v":0.552,"d":"0.55"}]

{"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[226001]中国共产党大余县纪律检查委员会",{"$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 "}]
[null,"合计",50.06,null,{"v":11.2,"d":"11.20"},15.86,{"v":23,"d":"23.00"}]
["226001","中国共产党大余县纪律检查委员会",50.06,null,{"v":11.2,"d":"11.20"},15.86,{"v":23,"d":"23.00"}]

{"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:[226001]中国共产党大余县纪律检查委员会",{"$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]