{"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":3,"defined_names":9},"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:[238001]中国共产党大余县委员会政法委员会",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":662.707136,"d":"662.71"},"一般公共服务支出",{"v":779.7294,"d":"779.73"}]
["    （一）一般公共预算收入",{"v":662.707136,"d":"662.71"},"公共安全支出",{"v":20.2,"d":"20.20"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":31.372704,"d":"31.37"}]
["    （三）国有资本经营预算收入",null,"卫生健康支出",{"v":11.504784,"d":"11.50"}]
["二、教育收费资金收入",null,"城乡社区支出",{"v":224.457805,"d":"224.46"}]
["三、事业收入",null,"住房保障支出",{"v":14.845248,"d":"14.85"}]
["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":40,"d":"40.00"}," "," "]
[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":702.707136,"d":"702.71"},"本年支出合计",{"v":1082.109941,"d":"1,082.11"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":379.402805,"d":"379.40"}]
[]
["收入总计",{"v":1082.109941,"d":"1,082.11"},"支出总计",{"v":1082.109941,"d":"1,082.11"}]

{"sheet":"单位收入总表","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"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"]
["[238001]中国共产党大余县委员会政法委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":1082.109941,"d":"1,082.11"},{"v":379.402805,"d":"379.40"},{"v":662.707136,"d":"662.71"},{"v":662.707136,"d":"662.71"},{"$nulls":7},{"v":40,"d":"40.00"}]
["201","一般公共服务支出",{"v":779.7294,"d":"779.73"},{"v":134.745,"d":"134.75"},{"v":604.9844,"d":"604.98"},{"v":604.9844,"d":"604.98"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":767.7294,"d":"767.73"},{"v":122.745,"d":"122.75"},{"v":604.9844,"d":"604.98"},{"v":604.9844,"d":"604.98"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　　2013101","　　行政运行",{"v":181.9544,"d":"181.95"},null,{"v":181.9544,"d":"181.95"},{"v":181.9544,"d":"181.95"}]
["　　2013102","　　一般行政管理事务",572.63,{"v":109.6,"d":"109.60"},423.03,423.03,{"$nulls":7},{"v":40,"d":"40.00"}]
["　　2013105","　　专项业务",{"v":13.145,"d":"13.15"},{"v":13.145,"d":"13.15"}]
["204","公共安全支出",{"v":20.2,"d":"20.20"},{"v":20.2,"d":"20.20"}]
["　99","　其他公共安全支出",{"v":20.2,"d":"20.20"},{"v":20.2,"d":"20.20"}]
["　　2049999","　　其他公共安全支出",{"v":20.2,"d":"20.20"},{"v":20.2,"d":"20.20"}]
["208","社会保障和就业支出",{"v":31.372704,"d":"31.37"},null,{"v":31.372704,"d":"31.37"},{"v":31.372704,"d":"31.37"}]
["　05","　行政事业单位养老支出",{"v":31.372704,"d":"31.37"},null,{"v":31.372704,"d":"31.37"},{"v":31.372704,"d":"31.37"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.915136,"d":"20.92"},null,{"v":20.915136,"d":"20.92"},{"v":20.915136,"d":"20.92"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.457568,"d":"10.46"},null,{"v":10.457568,"d":"10.46"},{"v":10.457568,"d":"10.46"}]
["210","卫生健康支出",{"v":11.504784,"d":"11.50"},null,{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["　11","　行政事业单位医疗",{"v":11.504784,"d":"11.50"},null,{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["　　2101101","　　行政单位医疗",{"v":11.504784,"d":"11.50"},null,{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["212","城乡社区支出",{"v":224.457805,"d":"224.46"},{"v":224.457805,"d":"224.46"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":224.457805,"d":"224.46"},{"v":224.457805,"d":"224.46"}]
["　　2120802","　　土地开发支出",{"v":224.457805,"d":"224.46"},{"v":224.457805,"d":"224.46"}]
["221","住房保障支出",{"v":14.845248,"d":"14.85"},null,{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]
["　02","　住房改革支出",{"v":14.845248,"d":"14.85"},null,{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]
["　　2210201","　　住房公积金",{"v":14.845248,"d":"14.85"},null,{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]

{"sheet":"单位支出总表","index":2,"n_rows":30,"n_cols":5,"rows_kept":30,"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[238001]中国共产党大余县委员会政法委员会",{"$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":1082.109941,"d":"1,082.11"},{"v":239.677136,"d":"239.68"},{"v":842.432805,"d":"842.43"}]
["201","一般公共服务支出",{"v":779.7294,"d":"779.73"},{"v":181.9544,"d":"181.95"},{"v":597.775,"d":"597.78"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":767.7294,"d":"767.73"},{"v":181.9544,"d":"181.95"},{"v":585.775,"d":"585.78"}]
["　　2013101","　　行政运行",{"v":181.9544,"d":"181.95"},{"v":181.9544,"d":"181.95"}]
["　　2013102","　　一般行政管理事务",572.63,null,572.63]
["　　2013105","　　专项业务",{"v":13.145,"d":"13.15"},null,{"v":13.145,"d":"13.15"}]
["204","公共安全支出",{"v":20.2,"d":"20.20"},null,{"v":20.2,"d":"20.20"}]
["　99","　其他公共安全支出",{"v":20.2,"d":"20.20"},null,{"v":20.2,"d":"20.20"}]
["　　2049999","　　其他公共安全支出",{"v":20.2,"d":"20.20"},null,{"v":20.2,"d":"20.20"}]
["208","社会保障和就业支出",{"v":31.372704,"d":"31.37"},{"v":31.372704,"d":"31.37"}]
["　05","　行政事业单位养老支出",{"v":31.372704,"d":"31.37"},{"v":31.372704,"d":"31.37"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.915136,"d":"20.92"},{"v":20.915136,"d":"20.92"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.457568,"d":"10.46"},{"v":10.457568,"d":"10.46"}]
["210","卫生健康支出",{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["　11","　行政事业单位医疗",{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["　　2101101","　　行政单位医疗",{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["212","城乡社区支出",{"v":224.457805,"d":"224.46"},null,{"v":224.457805,"d":"224.46"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":224.457805,"d":"224.46"},null,{"v":224.457805,"d":"224.46"}]
["　　2120802","　　土地开发支出",{"v":224.457805,"d":"224.46"},null,{"v":224.457805,"d":"224.46"}]
["221","住房保障支出",{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]
["　02","　住房改革支出",{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]
["　　2210201","　　住房公积金",{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]

{"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"]
["[238001]中国共产党大余县委员会政法委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":662.707136,"d":"662.71"},"一、本年支出",{"v":662.707136,"d":"662.71"},{"v":662.707136,"d":"662.71"}," "," "]
["  一般公共预算拨款收入",{"v":662.707136,"d":"662.71"},"一般公共服务支出",{"v":604.9844,"d":"604.98"},{"v":604.9844,"d":"604.98"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":31.372704,"d":"31.37"},{"v":31.372704,"d":"31.37"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}," "]
[null,null,"住房保障支出",{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":379.402805,"d":"379.40"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":662.707136,"d":"662.71"},"支出总计",{"v":662.707136,"d":"662.71"},{"v":662.707136,"d":"662.71"}," "," "]

{"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"]
["[238001]中国共产党大余县委员会政法委员会",{"$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":662.707136,"d":"662.71"},{"v":239.677136,"d":"239.68"},423.03]
["201","一般公共服务支出",{"v":604.9844,"d":"604.98"},{"v":181.9544,"d":"181.95"},423.03]
["　31","　党委办公厅（室）及相关机构事务",{"v":604.9844,"d":"604.98"},{"v":181.9544,"d":"181.95"},423.03]
["　　2013101","　　行政运行",{"v":181.9544,"d":"181.95"},{"v":181.9544,"d":"181.95"}]
["　　2013102","　　一般行政管理事务",423.03,null,423.03]
["208","社会保障和就业支出",{"v":31.372704,"d":"31.37"},{"v":31.372704,"d":"31.37"}]
["　05","　行政事业单位养老支出",{"v":31.372704,"d":"31.37"},{"v":31.372704,"d":"31.37"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":20.915136,"d":"20.92"},{"v":20.915136,"d":"20.92"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":10.457568,"d":"10.46"},{"v":10.457568,"d":"10.46"}]
["210","卫生健康支出",{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["　11","　行政事业单位医疗",{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["　　2101101","　　行政单位医疗",{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["221","住房保障支出",{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]
["　02","　住房改革支出",{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]
["　　2210201","　　住房公积金",{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]
["[238001]中国共产党大余县委员会政法委员会",{"$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":239.677136,"d":"239.68"},{"v":210.293136,"d":"210.29"},{"v":29.384,"d":"29.38"}]
["301","工资福利支出",{"v":209.993136,"d":"209.99"},{"v":209.993136,"d":"209.99"}]
["　30101","　基本工资",{"v":84.1104,"d":"84.11"},{"v":84.1104,"d":"84.11"}]
["　30102","　津贴补贴",{"v":58.8,"d":"58.80"},{"v":58.8,"d":"58.80"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":20.915136,"d":"20.92"},{"v":20.915136,"d":"20.92"}]
["　30109","　职业年金缴费",{"v":10.457568,"d":"10.46"},{"v":10.457568,"d":"10.46"}]
["　30110","　职工基本医疗保险缴费",{"v":11.504784,"d":"11.50"},{"v":11.504784,"d":"11.50"}]
["　30113","　住房公积金",{"v":14.845248,"d":"14.85"},{"v":14.845248,"d":"14.85"}]
["　30199","　其他工资福利支出",9.36,9.36]
["302","商品和服务支出",{"v":29.384,"d":"29.38"},null,{"v":29.384,"d":"29.38"}]
["　30201","　办公费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30202","　印刷费",2.16,null,2.16]
["　30217","　公务接待费",10.64,null,10.64]
["　30229","　福利费",0.24,null,0.24]
["　30239","　其他交通费用",{"v":13.344,"d":"13.34"},null,{"v":13.344,"d":"13.34"}]
["303","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"}]
["　30399","　其他对个人和家庭的补助",{"v":0.276,"d":"0.28"},{"v":0.276,"d":"0.28"}]

{"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[238001]中国共产党大余县委员会政法委员会",{"$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",10.64,null,10.64]
["238001","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":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位[238001]中国共产党大余县委员会政法委员会",{"$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,null,"无此项数据"]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"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:[238001]中国共产党大余县委员会政法委员会",{"$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,null,"无此项数据"]