{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["收支预算总表","部门收入总表","部门支出总表","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","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":20},"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]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:238001中国共产党大余县委员会政法委员会本级",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",{"v":748.23772,"d":"748.24"},"一般公共服务支出",{"v":803.754872,"d":"803.75"}]
["    一般公共预算拨款收入",{"v":748.23772,"d":"748.24"},"社会保障和就业支出",{"v":28.125456,"d":"28.13"}]
["    专项收入",null,"卫生健康支出",{"v":10.96856,"d":"10.97"}]
["    政府性基金预算拨款收入",null,"住房保障支出",{"v":13.388832,"d":"13.39"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":28,"d":"28.00"},0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":776.23772,"d":"776.24"},"本年支出合计",{"v":856.23772,"d":"856.24"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）",{"v":80,"d":"80.00"}]
[]
["收入总计",{"v":856.23772,"d":"856.24"},"支出总计",{"v":856.23772,"d":"856.24"}]

{"sheet":"部门收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,8],[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"]}
[]
["部门收入总表"]
["填报单位:238001中国共产党大余县委员会政法委员会本级",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":856.23772,"d":"856.24"},{"v":80,"d":"80.00"},{"v":748.23772,"d":"748.24"},{"v":748.23772,"d":"748.24"},{"$nulls":7},{"v":28,"d":"28.00"}]
["201","一般公共服务支出",{"v":803.754872,"d":"803.75"},{"v":80,"d":"80.00"},{"v":695.754872,"d":"695.75"},{"v":695.754872,"d":"695.75"},{"$nulls":7},{"v":28,"d":"28.00"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":803.754872,"d":"803.75"},{"v":80,"d":"80.00"},{"v":695.754872,"d":"695.75"},{"v":695.754872,"d":"695.75"},{"$nulls":7},{"v":28,"d":"28.00"}]
["　　2013101","　　行政运行",{"v":160.620872,"d":"160.62"},null,{"v":160.620872,"d":"160.62"},{"v":160.620872,"d":"160.62"}]
["　　2013102","　　一般行政管理事务",{"v":643.134,"d":"643.13"},{"v":80,"d":"80.00"},{"v":535.134,"d":"535.13"},{"v":535.134,"d":"535.13"},{"$nulls":7},{"v":28,"d":"28.00"}]
["208","社会保障和就业支出",{"v":28.125456,"d":"28.13"},null,{"v":28.125456,"d":"28.13"},{"v":28.125456,"d":"28.13"}]
["　05","　行政事业单位养老支出",{"v":28.125456,"d":"28.13"},null,{"v":28.125456,"d":"28.13"},{"v":28.125456,"d":"28.13"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.750304,"d":"18.75"},null,{"v":18.750304,"d":"18.75"},{"v":18.750304,"d":"18.75"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.375152,"d":"9.38"},null,{"v":9.375152,"d":"9.38"},{"v":9.375152,"d":"9.38"}]
["210","卫生健康支出",{"v":10.96856,"d":"10.97"},null,{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["　11","　行政事业单位医疗",{"v":10.96856,"d":"10.97"},null,{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["　　2101101","　　行政单位医疗",{"v":10.96856,"d":"10.97"},null,{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["221","住房保障支出",{"v":13.388832,"d":"13.39"},null,{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]
["　02","　住房改革支出",{"v":13.388832,"d":"13.39"},null,{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]
["　　2210201","　　住房公积金",{"v":13.388832,"d":"13.39"},null,{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]

{"sheet":"部门支出总表","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:238001中国共产党大余县委员会政法委员会本级",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":856.23772,"d":"856.24"},{"v":204.80372,"d":"204.80"},{"v":651.434,"d":"651.43"}]
["201","一般公共服务支出",{"v":803.754872,"d":"803.75"},{"v":152.320872,"d":"152.32"},{"v":651.434,"d":"651.43"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":803.754872,"d":"803.75"},{"v":152.320872,"d":"152.32"},{"v":651.434,"d":"651.43"}]
["　　2013101","　　行政运行",{"v":160.620872,"d":"160.62"},{"v":152.320872,"d":"152.32"},{"v":8.3,"d":"8.30"}]
["　　2013102","　　一般行政管理事务",{"v":643.134,"d":"643.13"},null,{"v":643.134,"d":"643.13"}]
["208","社会保障和就业支出",{"v":28.125456,"d":"28.13"},{"v":28.125456,"d":"28.13"}]
["　05","　行政事业单位养老支出",{"v":28.125456,"d":"28.13"},{"v":28.125456,"d":"28.13"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.750304,"d":"18.75"},{"v":18.750304,"d":"18.75"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.375152,"d":"9.38"},{"v":9.375152,"d":"9.38"}]
["210","卫生健康支出",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["　11","　行政事业单位医疗",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["　　2101101","　　行政单位医疗",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["221","住房保障支出",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]
["　02","　住房改革支出",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]
["　　2210201","　　住房公积金",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]

{"sheet":"财拨收支总表","index":3,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:238001中国共产党大余县委员会政法委员会本级",{"$nulls":4},"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"]
["一、财政拨款收入",{"v":748.23772,"d":"748.24"},"一、本年支出",{"v":748.23772,"d":"748.24"},{"v":748.23772,"d":"748.24"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":748.23772,"d":"748.24"},"一般公共服务支出",{"v":695.754872,"d":"695.75"},{"v":695.754872,"d":"695.75"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":28.125456,"d":"28.13"},{"v":28.125456,"d":"28.13"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,"住房保障支出",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"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":748.23772,"d":"748.24"},"支出总计",{"v":748.23772,"d":"748.24"},{"v":748.23772,"d":"748.24"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"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"]
["填报单位:238001中国共产党大余县委员会政法委员会本级",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"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":748.23772,"d":"748.24"},{"v":204.80372,"d":"204.80"},{"v":543.434,"d":"543.43"}]
["201","一般公共服务支出",{"v":695.754872,"d":"695.75"},{"v":152.320872,"d":"152.32"},{"v":543.434,"d":"543.43"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":695.754872,"d":"695.75"},{"v":152.320872,"d":"152.32"},{"v":543.434,"d":"543.43"}]
["　　2013101","　　行政运行",{"v":160.620872,"d":"160.62"},{"v":152.320872,"d":"152.32"},{"v":8.3,"d":"8.30"}]
["　　2013102","　　一般行政管理事务",{"v":535.134,"d":"535.13"},null,{"v":535.134,"d":"535.13"}]
["208","社会保障和就业支出",{"v":28.125456,"d":"28.13"},{"v":28.125456,"d":"28.13"}]
["　05","　行政事业单位养老支出",{"v":28.125456,"d":"28.13"},{"v":28.125456,"d":"28.13"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.750304,"d":"18.75"},{"v":18.750304,"d":"18.75"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.375152,"d":"9.38"},{"v":9.375152,"d":"9.38"}]
["210","卫生健康支出",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["　11","　行政事业单位医疗",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["　　2101101","　　行政单位医疗",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["221","住房保障支出",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]
["　02","　住房改革支出",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]
["　　2210201","　　住房公积金",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]

{"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"]
["填报单位:238001中国共产党大余县委员会政法委员会本级",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"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":204.80372,"d":"204.80"},{"v":179.812248,"d":"179.81"},{"v":24.991472,"d":"24.99"}]
[null,"工资福利支出",{"v":179.512248,"d":"179.51"},{"v":179.512248,"d":"179.51"}]
["30101","　基本工资",{"v":67.3896,"d":"67.39"},{"v":67.3896,"d":"67.39"}]
["3010201","　工作性津贴",{"v":12.4896,"d":"12.49"},{"v":12.4896,"d":"12.49"}]
["3010202","　生活性补贴",{"v":18.7344,"d":"18.73"},{"v":18.7344,"d":"18.73"}]
["3010204","　乡镇工作补贴",0.48,0.48]
["3010205","　警衔工资",12.96,12.96]
["30103","　奖金",{"v":5.6158,"d":"5.62"},{"v":5.6158,"d":"5.62"}]
["30108","　机关事业单位基本养老保险缴费",{"v":18.750304,"d":"18.75"},{"v":18.750304,"d":"18.75"}]
["30109","　职业年金缴费",{"v":9.375152,"d":"9.38"},{"v":9.375152,"d":"9.38"}]
["30110","　职工基本医疗保险缴费",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["30113","　住房公积金",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]
["3019902","　聘用人员工资",9.36,9.36]
[null,"商品和服务支出",{"v":24.991472,"d":"24.99"},null,{"v":24.991472,"d":"24.99"}]
["30201","　办公费",{"v":1.4,"d":"1.40"},null,{"v":1.4,"d":"1.40"}]
["30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30206","　电费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30207","　邮电费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["30211","　差旅费",{"v":6.5,"d":"6.50"},null,{"v":6.5,"d":"6.50"}]
["30213","　维修（护）费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["30215","　会议费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["30216","　培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30228","　工会经费",{"v":2.231472,"d":"2.23"},null,{"v":2.231472,"d":"2.23"}]
["3022901","　福利费_在职",0.18,null,0.18]
["3022902","　福利费_离退休",{"v":0.012,"d":"0.01"},null,{"v":0.012,"d":"0.01"}]
["3023901","　公务交通补贴",{"v":9.168,"d":"9.17"},null,{"v":9.168,"d":"9.17"}]
[null,"对个人和家庭的补助",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["30309","　奖励金",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]
["3039902","　副县级以上电话费补助",{"v":0.276,"d":"0.28"},{"v":0.276,"d":"0.28"}]

{"sheet":"三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["'三公'经费支出表"]
["填报单位:238001中国共产党大余县委员会政法委员会本级",{"$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 "}]
["","",10.64,null,10.64]
["238","中国共产党大余县委员会政法委员会",10.64,null,10.64]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:238001中国共产党大余县委员会政法委员会本级",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"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,"无该项内容"]

{"sheet":"支出总表（引用）","index":8,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
["填报单位:238001中国共产党大余县委员会政法委员会本级"]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":856.23772,"d":"856.24"}]
["一般公共服务支出",{"v":803.754872,"d":"803.75"}]
["社会保障和就业支出",{"v":28.125456,"d":"28.13"}]
["卫生健康支出",{"v":10.96856,"d":"10.97"}]
["住房保障支出",{"v":13.388832,"d":"13.39"}]

{"sheet":"财拨总表（引用）","index":9,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
["填报单位:238001中国共产党大余县委员会政法委员会本级"]
["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"]
[]
["**",1,2,3]
["",{"v":748.23772,"d":"748.24"},{"v":748.23772,"d":"748.24"}]
["一般公共服务支出",{"v":695.754872,"d":"695.75"},{"v":695.754872,"d":"695.75"}]
["社会保障和就业支出",{"v":28.125456,"d":"28.13"},{"v":28.125456,"d":"28.13"}]
["卫生健康支出",{"v":10.96856,"d":"10.97"},{"v":10.96856,"d":"10.97"}]
["住房保障支出",{"v":13.388832,"d":"13.39"},{"v":13.388832,"d":"13.39"}]