{"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","财政拨款三公表","政府性基金","国有资本经营"],"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:[303003]大余县殡葬管理所",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":49.558152,"d":"49.56"},"社会保障和就业支出",{"v":44.513632,"d":"44.51"}]
["    （一）一般公共预算收入",{"v":49.558152,"d":"49.56"},"卫生健康支出",{"v":3.778056,"d":"3.78"}]
["    （二）政府性基金预算收入",null,"城乡社区支出",{"v":1.9,"d":"1.90"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":2.866464,"d":"2.87"}]
["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":1.6,"d":"1.60"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":51.158152,"d":"51.16"},"本年支出合计",{"v":53.058152,"d":"53.06"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":1.9,"d":"1.90"}]
[]
["收入总计",{"v":53.058152,"d":"53.06"},"支出总计",{"v":53.058152,"d":"53.06"}]

{"sheet":"单位收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"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"]
["[303003]大余县殡葬管理所",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":53.058152,"d":"53.06"},{"v":1.9,"d":"1.90"},{"v":49.558152,"d":"49.56"},{"v":49.558152,"d":"49.56"},{"$nulls":7},{"v":1.6,"d":"1.60"}]
["208","社会保障和就业支出",{"v":44.513632,"d":"44.51"},null,{"v":42.913632,"d":"42.91"},{"v":42.913632,"d":"42.91"},{"$nulls":7},{"v":1.6,"d":"1.60"}]
["　05","　行政事业单位养老支出",{"v":5.963232,"d":"5.96"},null,{"v":5.963232,"d":"5.96"},{"v":5.963232,"d":"5.96"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":3.975488,"d":"3.98"},null,{"v":3.975488,"d":"3.98"},{"v":3.975488,"d":"3.98"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":1.987744,"d":"1.99"},null,{"v":1.987744,"d":"1.99"},{"v":1.987744,"d":"1.99"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　10","　社会福利",{"v":37.6192,"d":"37.62"},null,{"v":36.0192,"d":"36.02"},{"v":36.0192,"d":"36.02"},{"$nulls":7},{"v":1.6,"d":"1.60"}]
["　　2081004","　　殡葬",{"v":37.6192,"d":"37.62"},null,{"v":36.0192,"d":"36.02"},{"v":36.0192,"d":"36.02"},{"$nulls":7},{"v":1.6,"d":"1.60"}]
["210","卫生健康支出",{"v":3.778056,"d":"3.78"},null,{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["　11","　行政事业单位医疗",{"v":3.778056,"d":"3.78"},null,{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["　　2101102","　　事业单位医疗",{"v":3.778056,"d":"3.78"},null,{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["212","城乡社区支出",{"v":1.9,"d":"1.90"},{"v":1.9,"d":"1.90"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":1.9,"d":"1.90"},{"v":1.9,"d":"1.90"}]
["　　2120802","　　土地开发支出",{"v":1.9,"d":"1.90"},{"v":1.9,"d":"1.90"}]
["221","住房保障支出",{"v":2.866464,"d":"2.87"},null,{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]
["　02","　住房改革支出",{"v":2.866464,"d":"2.87"},null,{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]
["　　2210201","　　住房公积金",{"v":2.866464,"d":"2.87"},null,{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]

{"sheet":"单位支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"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[303003]大余县殡葬管理所",{"$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":53.058152,"d":"53.06"},{"v":39.558152,"d":"39.56"},{"v":13.5,"d":"13.50"}]
["208","社会保障和就业支出",{"v":44.513632,"d":"44.51"},{"v":32.913632,"d":"32.91"},{"v":11.6,"d":"11.60"}]
["　05","　行政事业单位养老支出",{"v":5.963232,"d":"5.96"},{"v":5.963232,"d":"5.96"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":3.975488,"d":"3.98"},{"v":3.975488,"d":"3.98"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":1.987744,"d":"1.99"},{"v":1.987744,"d":"1.99"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　10","　社会福利",{"v":37.6192,"d":"37.62"},{"v":26.0192,"d":"26.02"},{"v":11.6,"d":"11.60"}]
["　　2081004","　　殡葬",{"v":37.6192,"d":"37.62"},{"v":26.0192,"d":"26.02"},{"v":11.6,"d":"11.60"}]
["210","卫生健康支出",{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["　11","　行政事业单位医疗",{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["　　2101102","　　事业单位医疗",{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["212","城乡社区支出",{"v":1.9,"d":"1.90"},null,{"v":1.9,"d":"1.90"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":1.9,"d":"1.90"},null,{"v":1.9,"d":"1.90"}]
["　　2120802","　　土地开发支出",{"v":1.9,"d":"1.90"},null,{"v":1.9,"d":"1.90"}]
["221","住房保障支出",{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]
["　02","　住房改革支出",{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]
["　　2210201","　　住房公积金",{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]

{"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"]
["[303003]大余县殡葬管理所",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":49.558152,"d":"49.56"},"一、本年支出",{"v":49.558152,"d":"49.56"},{"v":49.558152,"d":"49.56"},{"$error":"#REF!"},{"$error":"#REF!"}]
["  一般公共预算拨款收入",{"v":49.558152,"d":"49.56"},"社会保障和就业支出",{"v":42.913632,"d":"42.91"},{"v":42.913632,"d":"42.91"},{"$error":"#REF!"}]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"},{"$error":"#REF!"}]
["  国有资本经营预算收入",null,"住房保障支出",{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"},{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[null,null," "," "," ",{"$error":"#REF!"}]
[{"$nulls":3}," "," ",{"$error":"#REF!"}]
[{"$nulls":3}," "," ",{"$error":"#REF!"}]
[{"$nulls":3}," "," ",{"$error":"#REF!"}]
[{"$nulls":3}," "," ",{"$error":"#REF!"}]
[{"$nulls":3}," "," ",{"$error":"#REF!"}]
["收入总计",{"v":49.558152,"d":"49.56"},"支出总计",{"v":49.558152,"d":"49.56"},{"v":49.558152,"d":"49.56"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"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"]
["[303003]大余县殡葬管理所",{"$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":49.558152,"d":"49.56"},{"v":39.558152,"d":"39.56"},{"v":10,"d":"10.00"}]
["208","社会保障和就业支出",{"v":42.913632,"d":"42.91"},{"v":32.913632,"d":"32.91"},{"v":10,"d":"10.00"}]
["　05","　行政事业单位养老支出",{"v":5.963232,"d":"5.96"},{"v":5.963232,"d":"5.96"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":3.975488,"d":"3.98"},{"v":3.975488,"d":"3.98"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":1.987744,"d":"1.99"},{"v":1.987744,"d":"1.99"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　10","　社会福利",{"v":36.0192,"d":"36.02"},{"v":26.0192,"d":"26.02"},{"v":10,"d":"10.00"}]
["　　2081004","　　殡葬",{"v":36.0192,"d":"36.02"},{"v":26.0192,"d":"26.02"},{"v":10,"d":"10.00"}]
["210","卫生健康支出",{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["　11","　行政事业单位医疗",{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["　　2101102","　　事业单位医疗",{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["221","住房保障支出",{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]
["　02","　住房改革支出",{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]
["　　2210201","　　住房公积金",{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]

{"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"]
["[303003]大余县殡葬管理所",{"$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":39.558152,"d":"39.56"},{"v":37.426152,"d":"37.43"},2.132]
["301","工资福利支出",{"v":36.494952,"d":"36.49"}]
["　30101","　基本工资",{"v":15.6912,"d":"15.69"},{"v":15.6912,"d":"15.69"}]
["　30102","　津贴补贴",{"v":8.196,"d":"8.20"},{"v":8.196,"d":"8.20"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":3.975488,"d":"3.98"},{"v":3.975488,"d":"3.98"}]
["　30109","　职业年金缴费",{"v":1.987744,"d":"1.99"},{"v":1.987744,"d":"1.99"}]
["　30110","　职工基本医疗保险缴费",{"v":3.778056,"d":"3.78"},{"v":3.778056,"d":"3.78"}]
["　30113","　住房公积金",{"v":2.866464,"d":"2.87"},{"v":2.866464,"d":"2.87"}]
["302","商品和服务支出",{"v":2.132,"d":"2.13"}]
["　30201","　办公费",{"v":0.4,"d":"0.40"},null,0.4]
["　30202","　印刷费",{"v":0.2,"d":"0.20"},null,0.2]
["　30211","　差旅费",{"v":0.5,"d":"0.50"},null,0.5]
["　30215","　会议费",{"v":0.2,"d":"0.20"},null,0.2]
["　30216","　培训费",{"v":0.1,"d":"0.10"},null,0.1]
["　30217","　公务接待费",{"v":0.2,"d":"0.20"},null,0.2]
["　30229","　福利费",{"v":0.132,"d":"0.13"},null,0.132]
["　30299","　其他商品和服务支出",{"v":0.4,"d":"0.40"},null,0.4]
["303","对个人和家庭的补助",{"v":0.9312,"d":"0.93"}]
["　30305","　生活补助",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[303003]大余县殡葬管理所",{"$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 "}]
["303003","大余县殡葬管理所",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]

{"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:[303003]大余县殡葬管理所",{"$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]