{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支预算总表","部门收入总表","部门支出总表","支出-1","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 (2)","政府性基金"],"not_rendered":{"defined_names":19},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：中国共产党大余县委员会办公室",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",{"v":409.245,"d":"409.25"},"合计",481.85]
["    一般公共预算拨款收入",{"v":409.245,"d":"409.25"},"一般公共服务支出",422.42]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",34.93]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",11.74]
["    预算内投资收入","0","住房保障支出",12.75]
["二、事业收入",{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[]
["本年收入合计",{"v":409.245,"d":"409.25"},"本年支出合计",481.85]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年"]
["八、上年结转（结余）",{"v":72.6,"d":"72.60"}]
["    财政拨款结转（结余）",{"v":72.6,"d":"72.60"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":481.845,"d":"481.85"},"支出总计",481.85]

{"sheet":"部门收入总表","index":1,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[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"]}
[]
["部门收入总表"]
["填报单位：中国共产党大余县委员会办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","财政拨款",{"$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","上年结转"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",481.85,409.25,409.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72.6,"d":"72.60"}]
["201","一般公共服务支出",481.85,409.25,409.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72.6,"d":"72.60"}]
["  31","  党委办公厅（室）及相关机构事务",481.85,409.25,409.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72.6,"d":"72.60"}]
["    01","    行政运行（党委办公厅（室）及相关机构事务）",481.85,409.25,409.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72.6,"d":"72.60"}]
[null,null,"."]

{"sheet":"部门支出总表","index":2,"n_rows":22,"n_cols":8,"rows_kept":22,"merged":[[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：中国共产党大余县委员会办公室",{"$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]
[null,"合计",481.85,473.69,8.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",422.42,414.26,8.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  31","  党委办公厅（室）及相关机构事务",422.42,414.26,8.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2013101","    行政运行（党委办公厅（室）及相关机构事务）",422.42,414.26,8.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",34.93,34.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":31.1,"d":"31.10"},{"v":31.1,"d":"31.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",22.22,22.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",8.88,8.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",3.83,3.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",3.83,3.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",11.74,11.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",11.74,11.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",11.71,11.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",12.75,12.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",12.75,12.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",12.75,12.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出-1","index":3,"n_rows":9,"n_cols":18,"rows_kept":9,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,15,4,15],[3,16,4,16],[3,17,4,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算03表-1"]
["支出预算表（按单位）"]
["",{"$nulls":16},"单位：元"]
["单位编码","单位名称","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":6},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
[{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭补助支出","资本性支出（基本建设）","资本性支出","其他相关支出"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"合计",{"v":4818450,"d":"4,818,450"},{"v":4736850,"d":"4,736,850"},{"v":2228112,"d":"2,228,112"},{"v":2425218,"d":"2,425,218"},{"v":83520,"d":"83,520"},0,{"v":81600,"d":"81,600"},0,0,0,0,{"v":81600,"d":"81,600"},0,0,0,0]
[null,null,{"v":4818450,"d":"4,818,450"},{"v":4736850,"d":"4,736,850"},{"v":2228112,"d":"2,228,112"},{"v":2425218,"d":"2,425,218"},{"v":83520,"d":"83,520"},0,{"v":81600,"d":"81,600"},0,0,0,0,{"v":81600,"d":"81,600"},0,0,0,0]
["  234001","  中国共产党大余县委员会办公室",{"v":4818450,"d":"4,818,450"},{"v":4736850,"d":"4,736,850"},{"v":2228112,"d":"2,228,112"},{"v":2425218,"d":"2,425,218"},{"v":83520,"d":"83,520"},0,{"v":81600,"d":"81,600"},0,0,0,0,{"v":81600,"d":"81,600"},0,0,0,0]

{"sheet":"财拨收支总表","index":4,"n_rows":12,"n_cols":6,"rows_kept":12,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：中国共产党大余县委员会办公室",{"$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",409.25,"一、本年支出",409.25,409.25]
["    一般公共预算拨款收入",409.25,"一般公共服务支出",349.82,349.82]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",34.93,34.93]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",11.74,11.74]
["    预算内投资收入","0","住房保障支出",12.75,12.75]
[]
["收入总计",409.25,"支出总计",409.25,409.25]

{"sheet":"一般公共预算支出表","index":5,"n_rows":22,"n_cols":5,"rows_kept":22,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：中国共产党大余县委员会办公室",{"$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,"合计",409.25,{"v":401.1,"d":"401.10"},8.16]
["201","一般公共服务支出",349.82,341.66,8.16]
["  31","  党委办公厅（室）及相关机构事务",349.82,341.66,8.16]
["    2013101","    行政运行（党委办公厅（室）及相关机构事务）",349.82,341.66,8.16]
["208","社会保障和就业支出",34.93,34.93,{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":31.1,"d":"31.10"},{"v":31.1,"d":"31.10"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",22.22,22.22,{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",8.88,8.88,{"v":0,"d":"0.00"}]
["  08","  抚恤",3.83,3.83,{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",3.83,3.83,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",11.74,11.74,{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",11.74,11.74,{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",11.71,11.71,{"v":0,"d":"0.00"}]
["221","住房保障支出",12.75,12.75,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",12.75,12.75,{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",12.75,12.75,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":40,"n_cols":5,"rows_kept":40,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：中国共产党大余县委员会办公室",{"$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]
[null,"合计",401.09,172.16,228.92]
["301","工资福利支出",167.41,167.41,{"v":0,"d":"0.00"}]
["  30130101","  基本工资",66.26,66.26,{"v":0,"d":"0.00"}]
["  301301020106","  生活补贴（行政）",18.77,18.77,{"v":0,"d":"0.00"}]
["  301301020107","  工作津贴（行政）",12.52,12.52,{"v":0,"d":"0.00"}]
["  301301020206","  生活补贴（事业）",4.81,4.81,{"v":0,"d":"0.00"}]
["  301301020207","  工作津贴（事业）",3.21,3.21,{"v":0,"d":"0.00"}]
["  3013010203","  特殊岗位津贴",0.72,0.72,{"v":0,"d":"0.00"}]
["  30130103","  奖金",5.52,5.52,{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",22.22,22.22,{"v":0,"d":"0.00"}]
["  30130109","  职业年金缴费",8.88,8.88,{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",11.71,11.71,{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",12.75,12.75,{"v":0,"d":"0.00"}]
["302","商品和服务支出",228.92,{"v":0,"d":"0.00"},228.92]
["  30130201","  办公费",{"v":46.5,"d":"46.50"},{"v":0,"d":"0.00"},{"v":46.5,"d":"46.50"}]
["  30130202","  印刷费",{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["  30130203","  咨询费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  30130207","  邮电费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["  30130211","  差旅费",{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":42,"d":"42.00"}]
["  30130213","  维修(护)费",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["  30130214","  租赁费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["  30130215","  会议费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["  30130216","  培训费",{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},{"v":16.6,"d":"16.60"}]
["  30130217","  公务接待费",{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"}]
["  30130228","  工会经费",2.13,{"v":0,"d":"0.00"},2.13]
["  3013022901","  福利费（在职）",0.23,{"v":0,"d":"0.00"},0.23]
["  3013022902","  福利费（离退休）",0.07,{"v":0,"d":"0.00"},0.07]
["  30130231","  公务用车运行维护费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["  3013023901","  公务交通补贴",{"v":10.3,"d":"10.30"},{"v":0,"d":"0.00"},{"v":10.3,"d":"10.30"}]
["  3013029999","  其他商品和服务支出",{"v":25.1,"d":"25.10"},{"v":0,"d":"0.00"},{"v":25.1,"d":"25.10"}]
["303","对个人和家庭的补助",4.75,4.75,{"v":0,"d":"0.00"}]
["  30130305","  生活补助",3.83,3.83,{"v":0,"d":"0.00"}]
["  30130309","  奖励金(独生子女费)",0.05,0.05,{"v":0,"d":"0.00"}]
["  3013039902","  副县级以上电话费补助",0.88,0.88,{"v":0,"d":"0.00"}]

{"sheet":"三公表 (2)","index":7,"n_rows":15,"n_cols":14,"rows_kept":15,"merged":[[1,0,2,13],[5,0,7,0],[5,1,5,3],[5,4,5,6],[5,7,5,13],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,6,10],[6,11,6,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算05表"]
["“三公经费”支出预算表"]
[]
[]
["",{"$nulls":12},"单位：万元"]
["功能科目","因公出国(境)费",null,null,"公务接待费",null,null,"公务用车购置及运行维护费"]
[null,"小计","财政拨款","其他资金","小计","财政拨款","其他资金","合计","公务用车运行维护费",null,null,"公务用车购置"]
[{"$nulls":8},"小计","财政拨款","其他资金","小计","财政拨款","其他资金"]
["**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  中国共产党大余县委员会办公室",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      党委办公厅（室）及相关机构事务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        行政运行（党委办公厅（室）及相关机构事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"政府性基金预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["无"]