{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","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","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15],[5,8,5,9],[9,8,9,9],[12,8,12,9]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,null,"兴国县纪委"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,null,"2020-12-01"]
[]
[]
[{"$nulls":5},"编制单位：",null,null,"兴国县纪委"]
[]
[]
[]
["单位负责人签章：",null,null,"陈珉",null,null,"财务负责人签章：",null,null,"谭淼萍",null,null,"制表人签章：",null,"李斐"]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:124001兴国县纪委",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",{"v":2516.19,"d":"2,516.19"},"一般公共服务支出",{"v":2516.19,"d":"2,516.19"}]
["    一般公共预算拨款收入",{"v":2516.19,"d":"2,516.19"},0,{"v":0,"d":"0.00"}]
["    专项收入",null,0,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":2516.19,"d":"2,516.19"},"本年支出合计",{"v":2516.19,"d":"2,516.19"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":2516.19,"d":"2,516.19"},"支出总计",{"v":2516.19,"d":"2,516.19"}]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"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],[3,4,3,8],[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"]
["填报单位:124001兴国县纪委",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$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","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":2516.19,"d":"2,516.19"},null,{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"}]
["201","一般公共服务支出",{"v":2516.19,"d":"2,516.19"},null,{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"}]
["　11","　纪检监察事务",{"v":2516.19,"d":"2,516.19"},null,{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"}]
["　　2011101","　　行政运行",{"v":2516.19,"d":"2,516.19"},null,{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"}]

{"sheet":"部门支出总表","index":3,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[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],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:124001兴国县纪委",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":2516.19,"d":"2,516.19"},{"v":1994.61,"d":"1,994.61"},521.58]
["201","一般公共服务支出",{"v":2516.19,"d":"2,516.19"},{"v":1994.61,"d":"1,994.61"},521.58]
["　11","　纪检监察事务",{"v":2516.19,"d":"2,516.19"},{"v":1994.61,"d":"1,994.61"},521.58]
["　　2011101","　　行政运行",{"v":2516.19,"d":"2,516.19"},{"v":1994.61,"d":"1,994.61"},521.58]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:124001兴国县纪委",{"$nulls":4},"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"]
["一、财政拨款收入",{"v":2516.19,"d":"2,516.19"},"一、本年支出",{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":2516.19,"d":"2,516.19"},"一般公共服务支出",{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"},{"v":0,"d":"0.00"}]
["  专项收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":2516.19,"d":"2,516.19"},"支出总计",{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":10,"n_cols":5,"rows_kept":10,"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"]
["填报单位:124001兴国县纪委",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"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":2516.19,"d":"2,516.19"},{"v":1994.61,"d":"1,994.61"},521.58]
["201","一般公共服务支出",{"v":2516.19,"d":"2,516.19"},{"v":1994.61,"d":"1,994.61"},521.58]
["　11","　纪检监察事务",{"v":2516.19,"d":"2,516.19"},{"v":1994.61,"d":"1,994.61"},521.58]
["　　2011101","　　行政运行",{"v":2516.19,"d":"2,516.19"},{"v":1994.61,"d":"1,994.61"},521.58]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":41,"n_cols":5,"rows_kept":41,"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"]
["填报单位:124001兴国县纪委",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"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":1994.61,"d":"1,994.61"},{"v":1072.58,"d":"1,072.58"},922.03]
[null,"工资福利支出",{"v":1062.6,"d":"1,062.60"},{"v":1062.6,"d":"1,062.60"}]
["30101","　基本工资",456.38,456.38]
["3010201","　行政单位津补贴",231.89,231.89]
["3010203","　特殊岗位津贴",{"v":30.1,"d":"30.10"},{"v":30.1,"d":"30.10"}]
["30103","　奖金",38.03,38.03]
["30106","　伙食补助费",36.12,36.12]
["30108","　机关事业单位基本养老保险缴费",116.21,116.21]
["30110","　职工基本医疗保险缴费",42.77,42.77]
["30111","　公务员医疗补助缴费",28.51,28.51]
["30113","　住房公积金",82.59,82.59]
[null,"商品和服务支出",872.03,null,872.03]
["30201","　办公费",{"v":112.5,"d":"112.50"},null,{"v":112.5,"d":"112.50"}]
["30202","　印刷费",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["30203","　咨询费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["30205","　水费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["30206","　电费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["30207","　邮电费",{"v":23,"d":"23.00"},null,{"v":23,"d":"23.00"}]
["30209","　物业管理费",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["30211","　差旅费",{"v":158,"d":"158.00"},null,{"v":158,"d":"158.00"}]
["30213","　维修（护）费",{"v":90,"d":"90.00"},null,{"v":90,"d":"90.00"}]
["30215","　会议费",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["30216","　培训费",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["30217","　公务接待费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["30226","　劳务费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["30228","　工会经费",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["30229","　福利费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["30231","　公务用车运行维护费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["3023901","　公务交通补贴",72.53,null,72.53]
["3029999","　其他其他商品和服务支出",{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"}]
[null,"对个人和家庭的补助",9.98,9.98]
["3030101","　基本离休费",9.18,9.18]
["3030501","　遗嘱补助",{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"}]
[null,"资本性支出",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["31002","　办公设备购置",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["'三公'经费支出表"]
["填报单位:124001兴国县纪委",{"$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 "}]
["","",{"v":70,"d":"70.00"},null,{"v":40,"d":"40.00"},{"v":30,"d":"30.00"}]
["124","兴国县纪委（部门）",{"v":70,"d":"70.00"},null,{"v":40,"d":"40.00"},{"v":30,"d":"30.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:124001兴国县纪委",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"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":8,"n_cols":3,"rows_kept":8,"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":2516.19,"d":"2,516.19"}]
["一般公共服务支出",{"v":2516.19,"d":"2,516.19"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":4,"rows_kept":8,"merged":[[1,0,1,3],[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]],"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"]
[]
["**",1,2,3]
["",{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"}]
["一般公共服务支出",{"v":2516.19,"d":"2,516.19"},{"v":2516.19,"d":"2,516.19"}]