{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","部门收入总表","部门支出总表","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","财政拨款三公表","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:[507001]大余县总工会",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":902.101932,"d":"902.10"},"一般公共服务支出",{"v":1003.70762,"d":"1,003.71"}]
["    （一）一般公共预算收入",{"v":902.101932,"d":"902.10"},"教育支出",{"v":604.215331,"d":"604.22"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":12.948096,"d":"12.95"}]
["    （三）国有资本经营预算收入",null,"卫生健康支出",{"v":13.050444,"d":"13.05"}]
["二、教育收费资金收入",null,"城乡社区支出",{"v":3,"d":"3.00"}]
["三、事业收入",null,"住房保障支出",{"v":6.129792,"d":"6.13"}]
["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":942.101932,"d":"942.10"},"本年支出合计",{"v":1643.051283,"d":"1,643.05"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":700.949351,"d":"700.95"}]
[]
["收入总计",{"v":1643.051283,"d":"1,643.05"},"支出总计",{"v":1643.051283,"d":"1,643.05"}]

{"sheet":"部门收入总表","index":1,"n_rows":31,"n_cols":15,"rows_kept":31,"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"]}
[]
["部门收入总表"]
["[507001]大余县总工会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":1643.051283,"d":"1,643.05"},{"v":700.949351,"d":"700.95"},{"v":902.101932,"d":"902.10"},{"v":902.101932,"d":"902.10"},{"$nulls":7},{"v":40,"d":"40.00"}]
["201","一般公共服务支出",{"v":1003.70762,"d":"1,003.71"},{"v":93.73402,"d":"93.73"},{"v":869.9736,"d":"869.97"},{"v":869.9736,"d":"869.97"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　29","　群众团体事务",{"v":1003.65762,"d":"1,003.66"},{"v":93.68402,"d":"93.68"},{"v":869.9736,"d":"869.97"},{"v":869.9736,"d":"869.97"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　　2012901","　　行政运行",{"v":116.41522,"d":"116.42"},{"v":51.68402,"d":"51.68"},{"v":64.7312,"d":"64.73"},{"v":64.7312,"d":"64.73"}]
["　　2012902","　　一般行政管理事务",{"v":845.2424,"d":"845.24"},null,{"v":805.2424,"d":"805.24"},{"v":805.2424,"d":"805.24"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　　2012906","　　工会事务",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
["　　2012999","　　其他群众团体事务支出",{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
["　31","　党委办公厅（室）及相关机构事务",0.05,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,0.05]
["205","教育支出",{"v":604.215331,"d":"604.22"},{"v":604.215331,"d":"604.22"}]
["　02","　普通教育",{"v":604.215331,"d":"604.22"},{"v":604.215331,"d":"604.22"}]
["　　2050299","　　其他普通教育支出",{"v":604.215331,"d":"604.22"},{"v":604.215331,"d":"604.22"}]
["208","社会保障和就业支出",{"v":12.948096,"d":"12.95"},null,{"v":12.948096,"d":"12.95"},{"v":12.948096,"d":"12.95"}]
["　05","　行政事业单位养老支出",{"v":12.948096,"d":"12.95"},null,{"v":12.948096,"d":"12.95"},{"v":12.948096,"d":"12.95"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.632064,"d":"8.63"},null,{"v":8.632064,"d":"8.63"},{"v":8.632064,"d":"8.63"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.316032,"d":"4.32"},null,{"v":4.316032,"d":"4.32"},{"v":4.316032,"d":"4.32"}]
["210","卫生健康支出",{"v":13.050444,"d":"13.05"},null,{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["　11","　行政事业单位医疗",{"v":13.050444,"d":"13.05"},null,{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["　　2101101","　　行政单位医疗",{"v":13.050444,"d":"13.05"},null,{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["212","城乡社区支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2120802","　　土地开发支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":6.129792,"d":"6.13"},null,{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]
["　02","　住房改革支出",{"v":6.129792,"d":"6.13"},null,{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]
["　　2210201","　　住房公积金",{"v":6.129792,"d":"6.13"},null,{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]

{"sheet":"部门支出总表","index":2,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]}
[]
["部门支出总表"]
["填报单位[507001]大余县总工会",{"$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]
["","合计",{"v":1643.051283,"d":"1,643.05"},{"v":96.859532,"d":"96.86"},{"v":1546.191751,"d":"1,546.19"}]
["201","一般公共服务支出",{"v":1003.70762,"d":"1,003.71"},{"v":64.7312,"d":"64.73"},{"v":938.97642,"d":"938.98"}]
["　29","　群众团体事务",{"v":1003.65762,"d":"1,003.66"},{"v":64.7312,"d":"64.73"},{"v":938.92642,"d":"938.93"}]
["　　2012901","　　行政运行",{"v":116.41522,"d":"116.42"},{"v":64.7312,"d":"64.73"},{"v":51.68402,"d":"51.68"}]
["　　2012902","　　一般行政管理事务",{"v":845.2424,"d":"845.24"},null,{"v":845.2424,"d":"845.24"}]
["　　2012906","　　工会事务",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["　　2012999","　　其他群众团体事务支出",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["　31","　党委办公厅（室）及相关机构事务",0.05,null,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,null,0.05]
["205","教育支出",{"v":604.215331,"d":"604.22"},null,{"v":604.215331,"d":"604.22"}]
["　02","　普通教育",{"v":604.215331,"d":"604.22"},null,{"v":604.215331,"d":"604.22"}]
["　　2050299","　　其他普通教育支出",{"v":604.215331,"d":"604.22"},null,{"v":604.215331,"d":"604.22"}]
["208","社会保障和就业支出",{"v":12.948096,"d":"12.95"},{"v":12.948096,"d":"12.95"}]
["　05","　行政事业单位养老支出",{"v":12.948096,"d":"12.95"},{"v":12.948096,"d":"12.95"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.632064,"d":"8.63"},{"v":8.632064,"d":"8.63"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.316032,"d":"4.32"},{"v":4.316032,"d":"4.32"}]
["210","卫生健康支出",{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["　11","　行政事业单位医疗",{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["　　2101101","　　行政单位医疗",{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["212","城乡社区支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2120802","　　土地开发支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["221","住房保障支出",{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]
["　02","　住房改革支出",{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]
["　　2210201","　　住房公积金",{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]

{"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"]
["[507001]大余县总工会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":902.101932,"d":"902.10"},"一、本年支出",{"v":902.101932,"d":"902.10"},{"v":902.101932,"d":"902.10"}," "," "]
["  一般公共预算拨款收入",{"v":902.101932,"d":"902.10"},"一般公共服务支出",{"v":869.9736,"d":"869.97"},{"v":869.9736,"d":"869.97"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":12.948096,"d":"12.95"},{"v":12.948096,"d":"12.95"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}," "]
[null,null,"住房保障支出",{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":902.101932,"d":"902.10"},"支出总计",{"v":902.101932,"d":"902.10"},{"v":902.101932,"d":"902.10"}," "," "]

{"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"]
["[507001]大余县总工会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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]
["","合计",{"v":902.101932,"d":"902.10"},{"v":96.859532,"d":"96.86"},{"v":805.2424,"d":"805.24"}]
["201","一般公共服务支出",{"v":869.9736,"d":"869.97"},{"v":64.7312,"d":"64.73"},{"v":805.2424,"d":"805.24"}]
["　29","　群众团体事务",{"v":869.9736,"d":"869.97"},{"v":64.7312,"d":"64.73"},{"v":805.2424,"d":"805.24"}]
["　　2012901","　　行政运行",{"v":64.7312,"d":"64.73"},{"v":64.7312,"d":"64.73"}]
["　　2012902","　　一般行政管理事务",{"v":805.2424,"d":"805.24"},null,{"v":805.2424,"d":"805.24"}]
["208","社会保障和就业支出",{"v":12.948096,"d":"12.95"},{"v":12.948096,"d":"12.95"}]
["　05","　行政事业单位养老支出",{"v":12.948096,"d":"12.95"},{"v":12.948096,"d":"12.95"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.632064,"d":"8.63"},{"v":8.632064,"d":"8.63"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":4.316032,"d":"4.32"},{"v":4.316032,"d":"4.32"}]
["210","卫生健康支出",{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["　11","　行政事业单位医疗",{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["　　2101101","　　行政单位医疗",{"v":13.050444,"d":"13.05"},{"v":13.050444,"d":"13.05"}]
["221","住房保障支出",{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]
["　02","　住房改革支出",{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]
["　　2210201","　　住房公积金",{"v":6.129792,"d":"6.13"},{"v":6.129792,"d":"6.13"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["[507001]大余县总工会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023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]
["","合计",{"v":96.859532,"d":"96.86"},83.929932,12.9296]
["301","工资福利支出",{"v":83.929932,"d":"83.93"}]
["　30101","　基本工资",{"v":34.4256,"d":"34.43"},34.4256]
["　30102","　津贴补贴",{"v":17.376,"d":"17.38"},17.376]
["　30108","　机关事业单位基本养老保险缴费",{"v":8.632064,"d":"8.63"},8.632064]
["　30109","　职业年金缴费",{"v":4.316032,"d":"4.32"},4.316032]
["　30110","　职工基本医疗保险缴费",{"v":13.050444,"d":"13.05"},13.050444]
["　30113","　住房公积金",{"v":6.129792,"d":"6.13"},6.129792]
["302","商品和服务支出",{"v":12.9296,"d":"12.93"}]
["　30217","　公务接待费",{"v":6.5576,"d":"6.56"},null,6.5576]
["　30229","　福利费",{"v":0.204,"d":"0.20"},null,0.204]
["　30239","　其他交通费用",{"v":6.168,"d":"6.17"},null,6.168]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[507001]大余县总工会",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","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 "}]
["507","大余县总工会",{"v":6.5576,"d":"6.56"},null,{"v":6.5576,"d":"6.56"}]

{"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,"2023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:[507001]大余县总工会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":13,"n_cols":3,"rows_kept":13,"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":1643.051283,"d":"1,643.05"}]
["一般公共服务支出",{"v":1003.70762,"d":"1,003.71"}]
["教育支出",{"v":604.215331,"d":"604.22"}]
["社会保障和就业支出",{"v":12.948096,"d":"12.95"}]
["卫生健康支出",{"v":13.050444,"d":"13.05"}]
["城乡社区支出",{"v":3,"d":"3.00"}]
["住房保障支出",{"v":6.129792,"d":"6.13"}]

{"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":902.101932,"d":"902.10"},902.101932]
["一般公共服务支出",{"v":869.9736,"d":"869.97"},869.9736]
["社会保障和就业支出",{"v":12.948096,"d":"12.95"},12.948096]
["卫生健康支出",{"v":13.050444,"d":"13.05"},13.050444]
["住房保障支出",{"v":6.129792,"d":"6.13"},6.129792]