{"text_format":"3","workbook":"xls","n_sheets":8,"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"],"not_rendered":{"external_links":1,"defined_names":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":23,"n_cols":4,"rows_kept":23,"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:201001大余县人民代表大会常务委员会办公室本级 ",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":6777493.4,"d":"6,777,493.40"},"一般公共服务支出",{"v":5501669.24,"d":"5,501,669.24"}]
["    一般公共预算拨款收入",{"v":6777493.4,"d":"6,777,493.40"},"社会保障和就业支出",{"v":694575.52,"d":"694,575.52"}]
["    专项收入",null,"卫生健康支出 ",{"v":314451.2,"d":"314,451.20"}]
["    政府性基金预算拨款收入",null,"住房保障支出",{"v":266797.44,"d":"266,797.44"}]
["    预算内投资收入",null,null,{"v":0,"d":"0.00"}]
["二、事业收入",null,null,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,null,{"v":0,"d":"0.00"}]
["四、其他收入",null,null,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,null,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":6777493.4,"d":"6,777,493.40"},"本年支出合计",{"v":6777493.4,"d":"6,777,493.40"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":6777493.4,"d":"6,777,493.40"},"支出总计",{"v":6777493.4,"d":"6,777,493.40"}]

{"sheet":"单位收入总表","index":1,"n_rows":27,"n_cols":15,"rows_kept":27,"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"]}
[]
["单位收入总表"]
["填报单位:201001大余县人民代表大会常务委员会办公室本级 ",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":6777493.4,"d":"6,777,493.40"},null,{"v":6777493.4,"d":"6,777,493.40"},{"v":6777493.4,"d":"6,777,493.40"}]
["201","一般公共服务支出",{"v":5501669.24,"d":"5,501,669.24"},null,{"v":5501669.24,"d":"5,501,669.24"},{"v":5501669.24,"d":"5,501,669.24"}]
["　01","　人大事务",{"v":5501669.24,"d":"5,501,669.24"},null,{"v":5501669.24,"d":"5,501,669.24"},{"v":5501669.24,"d":"5,501,669.24"}]
["　　2010101","　　行政运行",{"v":3659669.24,"d":"3,659,669.24"},null,{"v":3659669.24,"d":"3,659,669.24"},{"v":3659669.24,"d":"3,659,669.24"}]
["　　2010102","　　一般行政管理事务",{"v":1433000,"d":"1,433,000.00"},null,{"v":1433000,"d":"1,433,000.00"},{"v":1433000,"d":"1,433,000.00"}]
["　　2010104","　　人大会议",{"v":66000,"d":"66,000.00"},null,{"v":66000,"d":"66,000.00"},{"v":66000,"d":"66,000.00"}]
["　　2010106","　　人大监督",{"v":160000,"d":"160,000.00"},null,{"v":160000,"d":"160,000.00"},{"v":160000,"d":"160,000.00"}]
["　　2010108","　　代表工作",{"v":183000,"d":"183,000.00"},null,{"v":183000,"d":"183,000.00"},{"v":183000,"d":"183,000.00"}]
["208","社会保障和就业支出",{"v":694575.52,"d":"694,575.52"},null,{"v":694575.52,"d":"694,575.52"},{"v":694575.52,"d":"694,575.52"}]
["　05","　行政事业单位养老支出",{"v":685263.52,"d":"685,263.52"},null,{"v":685263.52,"d":"685,263.52"},{"v":685263.52,"d":"685,263.52"}]
["　　2080501","　　行政单位离退休",{"v":121090,"d":"121,090.00"},null,{"v":121090,"d":"121,090.00"},{"v":121090,"d":"121,090.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":376115.68,"d":"376,115.68"},null,{"v":376115.68,"d":"376,115.68"},{"v":376115.68,"d":"376,115.68"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":188057.84,"d":"188,057.84"},null,{"v":188057.84,"d":"188,057.84"},{"v":188057.84,"d":"188,057.84"}]
["　08","　抚恤",{"v":9312,"d":"9,312.00"},null,{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["　　2080801","　　死亡抚恤",{"v":9312,"d":"9,312.00"},null,{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["210","卫生健康支出",{"v":314451.2,"d":"314,451.20"},null,{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["　11","　行政事业单位医疗",{"v":314451.2,"d":"314,451.20"},null,{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["　　2101101","　　行政单位医疗",{"v":314451.2,"d":"314,451.20"},null,{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["221","住房保障支出",{"v":266797.44,"d":"266,797.44"},null,{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]
["　02","　住房改革支出",{"v":266797.44,"d":"266,797.44"},null,{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]
["　　2210201","　　住房公积金",{"v":266797.44,"d":"266,797.44"},null,{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]

{"sheet":"单位支出总表","index":2,"n_rows":27,"n_cols":8,"rows_kept":27,"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"]}
[]
["单位支出总表"]
["填报单位:201001大余县人民代表大会常务委员会办公室本级",{"$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":6777493.4,"d":"6,777,493.40"},{"v":4483293.4,"d":"4,483,293.40"},{"v":2294200,"d":"2,294,200.00"}]
["201","一般公共服务支出",{"v":5501669.24,"d":"5,501,669.24"},{"v":3207469.24,"d":"3,207,469.24"},{"v":2294200,"d":"2,294,200.00"}]
["　01","　人大事务",{"v":5501669.24,"d":"5,501,669.24"},{"v":3207469.24,"d":"3,207,469.24"},{"v":2294200,"d":"2,294,200.00"}]
["　　2010101","　　行政运行",{"v":3659669.24,"d":"3,659,669.24"},{"v":3207469.24,"d":"3,207,469.24"},{"v":452200,"d":"452,200.00"}]
["　　2010102","　　一般行政管理事务",{"v":1433000,"d":"1,433,000.00"},null,{"v":1433000,"d":"1,433,000.00"}]
["　　2010104","　　人大会议",{"v":66000,"d":"66,000.00"},null,{"v":66000,"d":"66,000.00"}]
["　　2010106","　　人大监督",{"v":160000,"d":"160,000.00"},null,{"v":160000,"d":"160,000.00"}]
["　　2010108","　　代表工作",{"v":183000,"d":"183,000.00"},null,{"v":183000,"d":"183,000.00"}]
["208","社会保障和就业支出",{"v":694575.52,"d":"694,575.52"},{"v":694575.52,"d":"694,575.52"}]
["　05","　行政事业单位养老支出",{"v":685263.52,"d":"685,263.52"},{"v":685263.52,"d":"685,263.52"}]
["　　2080501","　　行政单位离退休",{"v":121090,"d":"121,090.00"},{"v":121090,"d":"121,090.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":376115.68,"d":"376,115.68"},{"v":376115.68,"d":"376,115.68"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":188057.84,"d":"188,057.84"},{"v":188057.84,"d":"188,057.84"}]
["　08","　抚恤",{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["　　2080801","　　死亡抚恤",{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["210","卫生健康支出",{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["　11","　行政事业单位医疗",{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["　　2101101","　　行政单位医疗",{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["221","住房保障支出",{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]
["　02","　住房改革支出",{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]
["　　2210201","　　住房公积金",{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]

{"sheet":"财拨收支总表","index":3,"n_rows":88,"n_cols":33,"rows_kept":88,"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:201001大余县人民代表大会常务委员会办公室本级 ",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":6777493.4,"d":"6,777,493.40"},"一、本年支出",{"v":6777493.4,"d":"6,777,493.40"},{"v":6777493.4,"d":"6,777,493.40"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":6777493.4,"d":"6,777,493.40"},"一般公共服务支出",{"v":5501669.24,"d":"5,501,669.24"},{"v":5501669.24,"d":"5,501,669.24"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":694575.52,"d":"694,575.52"},{"v":694575.52,"d":"694,575.52"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,"住房保障支出",{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",null,null,{"v":0,"d":"0.00"}]
["  一般公共预算拨款结转",{"$nulls":4},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款结转",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
["收入总计",{"v":6777493.4,"d":"6,777,493.40"},"支出总计",{"v":6777493.4,"d":"6,777,493.40"},{"v":6777493.4,"d":"6,777,493.40"},{"v":0,"d":"0.00"}]
{"$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":27,"n_cols":5,"rows_kept":27,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:201001大余县人民代表大会常务委员会办公室本级 ",{"$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":6777493.4,"d":"6,777,493.40"},{"v":4483293.4,"d":"4,483,293.40"},{"v":2294200,"d":"2,294,200.00"}]
["201","一般公共服务支出",{"v":5501669.24,"d":"5,501,669.24"},{"v":3207469.24,"d":"3,207,469.24"},{"v":2294200,"d":"2,294,200.00"}]
["　01","　人大事务",{"v":5501669.24,"d":"5,501,669.24"},{"v":3207469.24,"d":"3,207,469.24"},{"v":2294200,"d":"2,294,200.00"}]
["　　2010101","　　行政运行",{"v":3659669.24,"d":"3,659,669.24"},{"v":3207469.24,"d":"3,207,469.24"},{"v":452200,"d":"452,200.00"}]
["　　2010102","　　一般行政管理事务",{"v":1433000,"d":"1,433,000.00"},null,{"v":1433000,"d":"1,433,000.00"}]
["　　2010104","　　人大会议",{"v":66000,"d":"66,000.00"},null,{"v":66000,"d":"66,000.00"}]
["　　2010106","　　人大监督",{"v":160000,"d":"160,000.00"},null,{"v":160000,"d":"160,000.00"}]
["　　2010108","　　代表工作",{"v":183000,"d":"183,000.00"},null,{"v":183000,"d":"183,000.00"}]
["208","社会保障和就业支出",{"v":694575.52,"d":"694,575.52"},{"v":694575.52,"d":"694,575.52"}]
["　05","　行政事业单位养老支出",{"v":685263.52,"d":"685,263.52"},{"v":685263.52,"d":"685,263.52"}]
["　　2080501","　　行政单位离退休",{"v":121090,"d":"121,090.00"},{"v":121090,"d":"121,090.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":376115.68,"d":"376,115.68"},{"v":376115.68,"d":"376,115.68"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":188057.84,"d":"188,057.84"},{"v":188057.84,"d":"188,057.84"}]
["　08","　抚恤",{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["　　2080801","　　死亡抚恤",{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["210","卫生健康支出",{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["　11","　行政事业单位医疗",{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["　　2101101","　　行政单位医疗",{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["221","住房保障支出",{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]
["　02","　住房改革支出",{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]
["　　2210201","　　住房公积金",{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"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:201001大余县人民代表大会常务委员会办公室本级",{"$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":4483293.4,"d":"4,483,293.40"},{"v":3649347.16,"d":"3,649,347.16"},{"v":833946.24,"d":"833,946.24"}]
[null,"工资福利支出",{"v":3496145.16,"d":"3,496,145.16"},{"v":3496145.16,"d":"3,496,145.16"}]
["30101","　基本工资",{"v":1528932,"d":"1,528,932.00"},{"v":1528932,"d":"1,528,932.00"}]
["3010201","　工作性津贴",{"v":277752,"d":"277,752.00"},{"v":277752,"d":"277,752.00"}]
["3010202","　生活性补贴",{"v":416628,"d":"416,628.00"},{"v":416628,"d":"416,628.00"}]
["30103","　奖金",{"v":127411,"d":"127,411.00"},{"v":127411,"d":"127,411.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":376115.68,"d":"376,115.68"},{"v":376115.68,"d":"376,115.68"}]
["30109","　职业年金缴费",{"v":188057.84,"d":"188,057.84"},{"v":188057.84,"d":"188,057.84"}]
["30110","　职工基本医疗保险缴费",{"v":314451.2,"d":"314,451.20"},{"v":314451.2,"d":"314,451.20"}]
["30113","　住房公积金",{"v":266797.44,"d":"266,797.44"},{"v":266797.44,"d":"266,797.44"}]
[null,"商品和服务支出",{"v":833946.24,"d":"833,946.24"},null,{"v":833946.24,"d":"833,946.24"}]
["30201","　办公费",{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"}]
["30211","　差旅费",{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"}]
["30213","　维修（护）费",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["30228","　工会经费",{"v":44466.24,"d":"44,466.24"},null,{"v":44466.24,"d":"44,466.24"}]
["3022901","　福利费_在职",{"v":3960,"d":"3,960.00"},null,{"v":3960,"d":"3,960.00"}]
["3022902","　福利费_离退休",{"v":2280,"d":"2,280.00"},null,{"v":2280,"d":"2,280.00"}]
["3023901","　公务交通补贴",{"v":273240,"d":"273,240.00"},null,{"v":273240,"d":"273,240.00"}]
["3029904","　其他商品服务支出",{"v":260000,"d":"260,000.00"},null,{"v":260000,"d":"260,000.00"}]
[null,"对个人和家庭的补助",{"v":153202,"d":"153,202.00"},{"v":153202,"d":"153,202.00"}]
["3030101","　基本离休费",{"v":49176,"d":"49,176.00"},{"v":49176,"d":"49,176.00"}]
["3030102","　离休生活性补贴",{"v":30216,"d":"30,216.00"},{"v":30216,"d":"30,216.00"}]
["3030103","　离休交通费",{"v":240,"d":"240.00"},{"v":240,"d":"240.00"}]
["3030104","　离休人员护理费",{"v":36000,"d":"36,000.00"},{"v":36000,"d":"36,000.00"}]
["3030105","　离休人员增发1_3个月工资部分",{"v":4098,"d":"4,098.00"},{"v":4098,"d":"4,098.00"}]
["3030106","　离休电话补助费用",{"v":360,"d":"360.00"},{"v":360,"d":"360.00"}]
["30305","　生活补助",{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["30309","　奖励金",{"v":720,"d":"720.00"},{"v":720,"d":"720.00"}]
["3039901","　离休人员特需费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
["3039902","　副县级以上电话费补助",{"v":22080,"d":"22,080.00"},{"v":22080,"d":"22,080.00"}]

{"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:201001大余县人民代表大会常务委员会办公室本级",{"$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 "}]
["","",{"v":256000,"d":"256,000.00"},null,{"v":176000,"d":"176,000.00"},{"v":80000,"d":"80,000.00"}]
["201","大余县人民代表大会常务委员会办公室",{"v":256000,"d":"256,000.00"},null,{"v":176000,"d":"176,000.00"},{"v":80000,"d":"80,000.00"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"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:201001大余县人民代表大会常务委员会办公室本级 ",{"$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]