{"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":2},"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:[730001]中国共产党大余县委员会党校",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":255.111584,"d":"255.11"},"教育支出",{"v":257.713508,"d":"257.71"}]
["    （一）一般公共预算收入",{"v":255.111584,"d":"255.11"},"社会保障和就业支出",{"v":39.188256,"d":"39.19"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":13.069776,"d":"13.07"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":9.613152,"d":"9.61"}]
["二、教育收费资金收入",null," "," "]
["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":25,"d":"25.00"}," "," "]
[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":280.111584,"d":"280.11"},"本年支出合计",{"v":319.584692,"d":"319.58"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":39.473108,"d":"39.47"}]
[]
["收入总计",{"v":319.584692,"d":"319.58"},"支出总计",{"v":319.584692,"d":"319.58"}]

{"sheet":"单位收入总表","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"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"]
["[730001]中国共产党大余县委员会党校",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":319.584692,"d":"319.58"},{"v":39.473108,"d":"39.47"},{"v":255.111584,"d":"255.11"},{"v":255.111584,"d":"255.11"},{"$nulls":7},{"v":25,"d":"25.00"}]
["205","教育支出",{"v":257.713508,"d":"257.71"},{"v":25.659908,"d":"25.66"},{"v":207.0536,"d":"207.05"},{"v":207.0536,"d":"207.05"},{"$nulls":7},{"v":25,"d":"25.00"}]
["　08","　进修及培训",{"v":257.713508,"d":"257.71"},{"v":25.659908,"d":"25.66"},{"v":207.0536,"d":"207.05"},{"v":207.0536,"d":"207.05"},{"$nulls":7},{"v":25,"d":"25.00"}]
["　　2050802","　　干部教育",{"v":182.713508,"d":"182.71"},{"v":25.659908,"d":"25.66"},{"v":132.0536,"d":"132.05"},{"v":132.0536,"d":"132.05"},{"$nulls":7},{"v":25,"d":"25.00"}]
["　　2050803","　　培训支出",{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"},{"v":75,"d":"75.00"}]
["208","社会保障和就业支出",{"v":39.188256,"d":"39.19"},{"v":13.8132,"d":"13.81"},{"v":25.375056,"d":"25.38"},{"v":25.375056,"d":"25.38"}]
["　05","　行政事业单位养老支出",{"v":20.296656,"d":"20.30"},null,{"v":20.296656,"d":"20.30"},{"v":20.296656,"d":"20.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":13.531104,"d":"13.53"},null,{"v":13.531104,"d":"13.53"},{"v":13.531104,"d":"13.53"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.765552,"d":"6.77"},null,{"v":6.765552,"d":"6.77"},{"v":6.765552,"d":"6.77"}]
["　08","　抚恤",{"v":18.8916,"d":"18.89"},{"v":13.8132,"d":"13.81"},{"v":5.0784,"d":"5.08"},{"v":5.0784,"d":"5.08"}]
["　　2080801","　　死亡抚恤",{"v":18.8916,"d":"18.89"},{"v":13.8132,"d":"13.81"},{"v":5.0784,"d":"5.08"},{"v":5.0784,"d":"5.08"}]
["210","卫生健康支出",{"v":13.069776,"d":"13.07"},null,{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["　11","　行政事业单位医疗",{"v":13.069776,"d":"13.07"},null,{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["　　2101101","　　行政单位医疗",{"v":13.069776,"d":"13.07"},null,{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["221","住房保障支出",{"v":9.613152,"d":"9.61"},null,{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]
["　02","　住房改革支出",{"v":9.613152,"d":"9.61"},null,{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]
["　　2210201","　　住房公积金",{"v":9.613152,"d":"9.61"},null,{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]

{"sheet":"单位支出总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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[730001]中国共产党大余县委员会党校",{"$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":319.584692,"d":"319.58"},{"v":158.924784,"d":"158.92"},{"v":160.659908,"d":"160.66"}]
["205","教育支出",{"v":257.713508,"d":"257.71"},{"v":97.0536,"d":"97.05"},{"v":160.659908,"d":"160.66"}]
["　08","　进修及培训",{"v":257.713508,"d":"257.71"},{"v":97.0536,"d":"97.05"},{"v":160.659908,"d":"160.66"}]
["　　2050802","　　干部教育",{"v":182.713508,"d":"182.71"},{"v":97.0536,"d":"97.05"},{"v":85.659908,"d":"85.66"}]
["　　2050803","　　培训支出",{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"}]
["208","社会保障和就业支出",{"v":39.188256,"d":"39.19"},{"v":39.188256,"d":"39.19"}]
["　05","　行政事业单位养老支出",{"v":20.296656,"d":"20.30"},{"v":20.296656,"d":"20.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":13.531104,"d":"13.53"},{"v":13.531104,"d":"13.53"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.765552,"d":"6.77"},{"v":6.765552,"d":"6.77"}]
["　08","　抚恤",{"v":18.8916,"d":"18.89"},{"v":18.8916,"d":"18.89"}]
["　　2080801","　　死亡抚恤",{"v":18.8916,"d":"18.89"},{"v":18.8916,"d":"18.89"}]
["210","卫生健康支出",{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["　11","　行政事业单位医疗",{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["　　2101101","　　行政单位医疗",{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["221","住房保障支出",{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]
["　02","　住房改革支出",{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]
["　　2210201","　　住房公积金",{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]

{"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"]
["[730001]中国共产党大余县委员会党校",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":255.111584,"d":"255.11"},"一、本年支出",{"v":255.111584,"d":"255.11"},{"v":255.111584,"d":"255.11"},null," "]
["  一般公共预算拨款收入",{"v":255.111584,"d":"255.11"},"教育支出",207.0536,{"v":207.0536,"d":"207.05"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":25.375056,"d":"25.38"},{"v":25.375056,"d":"25.38"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}," "]
[null,null,"住房保障支出",{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":39.473108,"d":"39.47"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":255.111584,"d":"255.11"},"支出总计",{"v":255.111584,"d":"255.11"},{"v":255.111584,"d":"255.11"}," "," "]

{"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"]
["[730001]中国共产党大余县委员会党校",{"$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":255.111584,"d":"255.11"},{"v":145.111584,"d":"145.11"},{"v":110,"d":"110.00"}]
["205","教育支出",{"v":207.0536,"d":"207.05"},{"v":97.0536,"d":"97.05"},{"v":110,"d":"110.00"}]
["　08","　进修及培训",{"v":207.0536,"d":"207.05"},{"v":97.0536,"d":"97.05"},{"v":110,"d":"110.00"}]
["　　2050802","　　干部教育",{"v":132.0536,"d":"132.05"},{"v":97.0536,"d":"97.05"},{"v":35,"d":"35.00"}]
["　　2050803","　　培训支出",{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"}]
["208","社会保障和就业支出",{"v":25.375056,"d":"25.38"},{"v":25.375056,"d":"25.38"}]
["　05","　行政事业单位养老支出",{"v":20.296656,"d":"20.30"},{"v":20.296656,"d":"20.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":13.531104,"d":"13.53"},{"v":13.531104,"d":"13.53"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.765552,"d":"6.77"},{"v":6.765552,"d":"6.77"}]
["　08","　抚恤",{"v":5.0784,"d":"5.08"},{"v":5.0784,"d":"5.08"}]
["　　2080801","　　死亡抚恤",{"v":5.0784,"d":"5.08"},{"v":5.0784,"d":"5.08"}]
["210","卫生健康支出",{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["　11","　行政事业单位医疗",{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["　　2101101","　　行政单位医疗",{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["221","住房保障支出",{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]
["　02","　住房改革支出",{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]
["　　2210201","　　住房公积金",{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]
["[730001]中国共产党大余县委员会党校",{"$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":145.111584,"d":"145.11"},{"v":128.167584,"d":"128.17"},{"v":16.944,"d":"16.94"}]
["301","工资福利支出",{"v":123.089184,"d":"123.09"},{"v":123.089184,"d":"123.09"}]
["　30101","　基本工资",{"v":53.5176,"d":"53.52"},{"v":53.5176,"d":"53.52"}]
["　30102","　津贴补贴",{"v":26.592,"d":"26.59"},{"v":26.592,"d":"26.59"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":13.531104,"d":"13.53"},{"v":13.531104,"d":"13.53"}]
["　30109","　职业年金缴费",{"v":6.765552,"d":"6.77"},{"v":6.765552,"d":"6.77"}]
["　30110","　职工基本医疗保险缴费",{"v":13.069776,"d":"13.07"},{"v":13.069776,"d":"13.07"}]
["　30113","　住房公积金",{"v":9.613152,"d":"9.61"},{"v":9.613152,"d":"9.61"}]
["302","商品和服务支出",{"v":16.944,"d":"16.94"},null,{"v":16.944,"d":"16.94"}]
["　30201","　办公费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30202","　印刷费",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["　30206","　电费",0.94,null,0.94]
["　30208","　取暖费",0.36,null,0.36]
["　30211","　差旅费",{"v":2.3,"d":"2.30"},null,{"v":2.3,"d":"2.30"}]
["　30217","　公务接待费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30229","　福利费",{"v":0.264,"d":"0.26"},null,{"v":0.264,"d":"0.26"}]
["　30239","　其他交通费用",8.88,null,8.88]
["303","对个人和家庭的补助",{"v":5.0784,"d":"5.08"},{"v":5.0784,"d":"5.08"}]
["　30305","　生活补助",{"v":5.0784,"d":"5.08"},{"v":5.0784,"d":"5.08"}]

{"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[730001]中国共产党大余县委员会党校",{"$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",2.09,null,2.09]
["730001","中国共产党大余县委员会党校",2.09,null,2.09]

{"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"]}
[{"$nulls":3},"注：若为空表，则为该单位无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位[730001]中国共产党大余县委员会党校",{"$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":"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:[730001]中国共产党大余县委员会党校",{"$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]