{"text_format":"3","workbook":"xls","n_sheets":11,"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","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"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],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[234001]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、财政拨款收入",{"v":475.7081,"d":"475.71"},"一般公共服务支出",{"v":689.606998,"d":"689.61"}]
["    （一）一般公共预算收入",{"v":475.7081,"d":"475.71"},"社会保障和就业支出",{"v":38.7987,"d":"38.80"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":19.7835,"d":"19.78"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":25,"d":"25.00"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":17.0895,"d":"17.09"}]
["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," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":675.7081,"d":"675.71"},"本年支出合计",{"v":790.278698,"d":"790.28"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":114.570598,"d":"114.57"}]
[]
["收入总计",{"v":790.278698,"d":"790.28"},"支出总计",{"v":790.278698,"d":"790.28"}]

{"sheet":"单位收入总表","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["[234001]中国共产党大余县委员会办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":790.278698,"d":"790.28"},{"v":114.570598,"d":"114.57"},{"v":475.7081,"d":"475.71"},{"v":475.7081,"d":"475.71"},{"$nulls":7},{"v":200,"d":"200.00"}]
["201","一般公共服务支出",{"v":689.606998,"d":"689.61"},{"v":89.570598,"d":"89.57"},{"v":400.0364,"d":"400.04"},{"v":400.0364,"d":"400.04"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　25","　港澳台事务",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2012505","　　台湾事务",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":686.606998,"d":"686.61"},{"v":86.570598,"d":"86.57"},{"v":400.0364,"d":"400.04"},{"v":400.0364,"d":"400.04"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　　2013101","　　行政运行",{"v":186.5764,"d":"186.58"},null,{"v":186.5764,"d":"186.58"},{"v":186.5764,"d":"186.58"}]
["　　2013102","　　一般行政管理事务",{"v":500.030598,"d":"500.03"},{"v":86.570598,"d":"86.57"},213.46,213.46,{"$nulls":7},{"v":200,"d":"200.00"}]
["208","社会保障和就业支出",{"v":38.7987,"d":"38.80"},null,{"v":38.7987,"d":"38.80"},{"v":38.7987,"d":"38.80"}]
["　05","　行政事业单位养老支出",{"v":36.0051,"d":"36.01"},null,{"v":36.0051,"d":"36.01"},{"v":36.0051,"d":"36.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.0034,"d":"24.00"},null,{"v":24.0034,"d":"24.00"},{"v":24.0034,"d":"24.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":12.0017,"d":"12.00"},null,{"v":12.0017,"d":"12.00"},{"v":12.0017,"d":"12.00"}]
["　08","　抚恤",{"v":2.7936,"d":"2.79"},null,{"v":2.7936,"d":"2.79"},{"v":2.7936,"d":"2.79"}]
["　　2080801","　　死亡抚恤",{"v":2.7936,"d":"2.79"},null,{"v":2.7936,"d":"2.79"},{"v":2.7936,"d":"2.79"}]
["210","卫生健康支出",{"v":19.7835,"d":"19.78"},null,{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["　11","　行政事业单位医疗",{"v":19.7835,"d":"19.78"},null,{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["　　2101101","　　行政单位医疗",{"v":19.7835,"d":"19.78"},null,{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["212","城乡社区支出",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["　　2120802","　　土地开发支出",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["221","住房保障支出",{"v":17.0895,"d":"17.09"},null,{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]
["　02","　住房改革支出",{"v":17.0895,"d":"17.09"},null,{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]
["　　2210201","　　住房公积金",{"v":17.0895,"d":"17.09"},null,{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]

{"sheet":"单位支出总表","index":2,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[234001]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,"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":790.278698,"d":"790.28"},{"v":262.2481,"d":"262.25"},{"v":528.030598,"d":"528.03"}]
["201","一般公共服务支出",{"v":689.606998,"d":"689.61"},{"v":186.5764,"d":"186.58"},{"v":503.030598,"d":"503.03"}]
["　25","　港澳台事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2012505","　　台湾事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":686.606998,"d":"686.61"},{"v":186.5764,"d":"186.58"},{"v":500.030598,"d":"500.03"}]
["　　2013101","　　行政运行",{"v":186.5764,"d":"186.58"},{"v":186.5764,"d":"186.58"}]
["　　2013102","　　一般行政管理事务",{"v":500.030598,"d":"500.03"},null,{"v":500.030598,"d":"500.03"}]
["208","社会保障和就业支出",{"v":38.7987,"d":"38.80"},{"v":38.7987,"d":"38.80"}]
["　05","　行政事业单位养老支出",{"v":36.0051,"d":"36.01"},{"v":36.0051,"d":"36.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.0034,"d":"24.00"},{"v":24.0034,"d":"24.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":12.0017,"d":"12.00"},{"v":12.0017,"d":"12.00"}]
["　08","　抚恤",{"v":2.7936,"d":"2.79"},{"v":2.7936,"d":"2.79"}]
["　　2080801","　　死亡抚恤",{"v":2.7936,"d":"2.79"},{"v":2.7936,"d":"2.79"}]
["210","卫生健康支出",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["　11","　行政事业单位医疗",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["　　2101101","　　行政单位医疗",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["212","城乡社区支出",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　　2120802","　　土地开发支出",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["221","住房保障支出",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]
["　02","　住房改革支出",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]
["　　2210201","　　住房公积金",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"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"]
["[234001]中国共产党大余县委员会办公室",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":475.7081,"d":"475.71"},"一、本年支出",{"v":475.7081,"d":"475.71"},{"v":475.7081,"d":"475.71"}," "," "]
["  一般公共预算拨款收入",{"v":475.7081,"d":"475.71"},"一般公共服务支出",400.0364,{"v":400.0364,"d":"400.04"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":38.7987,"d":"38.80"},{"v":38.7987,"d":"38.80"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}," "]
[null,null,"住房保障支出",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":114.570598,"d":"114.57"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":475.7081,"d":"475.71"},"支出总计",{"v":475.7081,"d":"475.71"},{"v":475.7081,"d":"475.71"}," "," "]

{"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"]
["[234001]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,"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":475.7081,"d":"475.71"},{"v":262.2481,"d":"262.25"},213.46]
["201","一般公共服务支出",{"v":400.0364,"d":"400.04"},{"v":186.5764,"d":"186.58"},213.46]
["　31","　党委办公厅（室）及相关机构事务",{"v":400.0364,"d":"400.04"},{"v":186.5764,"d":"186.58"},213.46]
["　　2013101","　　行政运行",{"v":186.5764,"d":"186.58"},{"v":186.5764,"d":"186.58"}]
["　　2013102","　　一般行政管理事务",213.46,null,213.46]
["208","社会保障和就业支出",{"v":38.7987,"d":"38.80"},{"v":38.7987,"d":"38.80"}]
["　05","　行政事业单位养老支出",{"v":36.0051,"d":"36.01"},{"v":36.0051,"d":"36.01"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.0034,"d":"24.00"},{"v":24.0034,"d":"24.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":12.0017,"d":"12.00"},{"v":12.0017,"d":"12.00"}]
["　08","　抚恤",{"v":2.7936,"d":"2.79"},{"v":2.7936,"d":"2.79"}]
["　　2080801","　　死亡抚恤",{"v":2.7936,"d":"2.79"},{"v":2.7936,"d":"2.79"}]
["210","卫生健康支出",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["　11","　行政事业单位医疗",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["　　2101101","　　行政单位医疗",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["221","住房保障支出",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]
["　02","　住房改革支出",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]
["　　2210201","　　住房公积金",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]

{"sheet":"一般公共预算基本支出表","index":5,"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"]}
[]
["一般公共预算基本支出表"]
["[234001]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,"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":262.2481,"d":"262.25"},{"v":219.2601,"d":"219.26"},{"v":42.988,"d":"42.99"}]
["301","工资福利支出",{"v":215.2905,"d":"215.29"},{"v":215.2905,"d":"215.29"}]
["　30101","　基本工资",{"v":91.3044,"d":"91.30"},{"v":91.3044,"d":"91.30"}]
["　30102","　津贴补贴",{"v":51.108,"d":"51.11"},{"v":51.108,"d":"51.11"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":24.0034,"d":"24.00"},{"v":24.0034,"d":"24.00"}]
["　30109","　职业年金缴费",{"v":12.0017,"d":"12.00"},{"v":12.0017,"d":"12.00"}]
["　30110","　职工基本医疗保险缴费",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["　30113","　住房公积金",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]
["302","商品和服务支出",{"v":42.988,"d":"42.99"},null,{"v":42.988,"d":"42.99"}]
["　30217","　公务接待费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30229","　福利费",{"v":0.432,"d":"0.43"},null,{"v":0.432,"d":"0.43"}]
["　30231","　公务用车运行维护费",{"v":9.8,"d":"9.80"},null,{"v":9.8,"d":"9.80"}]
["　30239","　其他交通费用",{"v":12.756,"d":"12.76"},null,{"v":12.756,"d":"12.76"}]
["303","对个人和家庭的补助",{"v":3.9696,"d":"3.97"},{"v":3.9696,"d":"3.97"}]
["　30305","　生活补助",{"v":2.7936,"d":"2.79"},{"v":2.7936,"d":"2.79"}]
["　30309","　奖励金",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]
["　30399","　其他对个人和家庭的补助",{"v":1.152,"d":"1.15"},{"v":1.152,"d":"1.15"}]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[234001]中国共产党大余县委员会办公室",{"$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",47.92,{"v":0,"d":"0.00"},21.92,{"v":26,"d":"26.00"}]
["234001","中国共产党大余县委员会办公室",47.92,{"v":0,"d":"0.00"},21.92,{"v":26,"d":"26.00"}]

{"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:[234001]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,"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":"支出总表（引用）","index":9,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":790.278698,"d":"790.28"}]
["一般公共服务支出",{"v":689.606998,"d":"689.61"}]
["社会保障和就业支出",{"v":38.7987,"d":"38.80"}]
["卫生健康支出",{"v":19.7835,"d":"19.78"}]
["城乡社区支出",{"v":25,"d":"25.00"}]
["住房保障支出",{"v":17.0895,"d":"17.09"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["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","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":475.7081,"d":"475.71"},{"v":475.7081,"d":"475.71"}]
["一般公共服务支出",{"v":400.0364,"d":"400.04"},{"v":400.0364,"d":"400.04"}]
["社会保障和就业支出",{"v":38.7987,"d":"38.80"},{"v":38.7987,"d":"38.80"}]
["卫生健康支出",{"v":19.7835,"d":"19.78"},{"v":19.7835,"d":"19.78"}]
["住房保障支出",{"v":17.0895,"d":"17.09"},{"v":17.0895,"d":"17.09"}]