{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","部门预算一般公共预算财政拨款支出表","部门预算一般公共预算财政拨款基本支出表","部门预算政府基金预算财政拨款支出表","部门预算国有资本经营预算财政拨款支出表","部门预算财政拨款“三公”经费支出表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算收支总表","index":0,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,1],[2,0,3,0],[2,1,2,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["部门预算收支总表","","","",""]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",null,"预算年度：2021",null,"金额单位：万元"]
["序号","收入","资金来源","支出",""]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[1,"一、一般公共预算拨款收入",{"v":27448.5,"d":"27448.50"},"一、一般公共服务支出",24632.19]
[2,"二、政府性基金预算拨款收入",null,"二、外交支出"]
[3,"三、国有资本经营预算拨款收入",null,"三、国防支出"]
[4,"四、财政专户管理资金收入",null,"四、公共安全支出"]
[5,"五、事业收入",null,"五、教育支出"]
[6,"六、事业单位经营收入",null,"六、科学技术支出"]
[7,"七、上级补助收入",null,"七、文化旅游体育与传媒支出"]
[8,"八、附属单位上缴收入",null,"八、社会保障和就业支出",1447.82]
[9,"九、其他收入",null,"九、社会保险基金支出"]
[10,"",null,"十、卫生健康支出",993.71]
[11,"",null,"十一、节能环保支出"]
[12,"",null,"十二、城乡社区支出"]
[13,"",null,"十三、农林水支出"]
[14,"",null,"十四、交通运输支出"]
[15,"",null,"十五、资源勘探工业信息等支出"]
[16,"",null,"十六、商业服务业等支出"]
[17,"",null,"十七、金融支出"]
[18,"",null,"十八、援助其他地区支出"]
[19,"",null,"十九、自然资源海洋气象等支出"]
[20,"",null,"二十、住房保障支出",669.92]
[21,"",null,"二十一、粮油物资储备支出"]
[22,"",null,"二十二、国有资本经营预算支出"]
[23,null,null,"二十三、灾害防治及应急管理支出"]
[24,null,null,"二十四、预备费"]
[25,null,null,"二十五、其他支出"]
[26,null,null,"二十六、转移性支出"]
[27,null,null,"二十七、债务还本支出"]
[28,null,null,"二十八、债务付息支出"]
[29,null,null,"二十九、债务发行费用支出"]
[30,null,null,"三十、抗疫特别国债安排的支出"]
[31,"本年收入合计",{"v":27448.5,"d":"27448.50"},"本年支出合计",27743.64]
[32,"上年结转结余",295.14,"年终结转结余"]
[33,"收入总计",27743.64,"支出总计",27743.64]

{"sheet":"部门预算收入总表","index":1,"n_rows":21,"n_cols":13,"rows_kept":21,"merged":[[0,0,0,12],[1,0,1,3],[1,4,1,6],[1,10,1,12],[2,0,4,0],[2,1,2,2],[2,3,4,3],[2,4,2,11],[2,12,4,12],[3,1,4,1],[3,2,4,2],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
["部门预算收入总表"]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",{"$nulls":3},"预算年度：2021",null,null,"",null,null,"金额单位：万元"]
["序号","科目","","合计","本年收入",{"$nulls":7},"上年结转"]
[null,"功能分类科目编码","科目名称",null,"小计","财政拨款收入","财政专户收入","事业\n收入","经营\n收入","上级补助收入","附属单位上缴收入","其他\n收入"]
[{"$nulls":5},"财政拨款收入","财政专户收入","事业\n收入","经营\n收入","上级补助收入","附属单位上缴收入","其他\n收入"]
["栏次","1","2","3","4","5","6","7","8","9","10","11","12"]
[1,null,"合计",27743.64,{"v":27448.5,"d":"27448.50"},{"v":27448.5,"d":"27448.50"},{"$nulls":6},295.14]
[2,"201","一般公共服务支出",24632.19,24337.05,24337.05,{"$nulls":6},295.14]
[3,"20111","纪检监察事务",24632.19,24337.05,24337.05,{"$nulls":6},295.14]
[4,"208","社会保障和就业支出",1447.82,1447.82,1447.82]
[5,"20805","行政事业单位养老支出",1447.82,1447.82,1447.82]
[6,"2080501","行政单位离退休",546.13,546.13,546.13]
[7,"2080502","事业单位离退休",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"}]
[8,"2080505","机关事业单位基本养老保险缴费",893.59,893.59,893.59]
[9,"210","卫生健康支出",993.71,993.71,993.71]
[10,"21011","行政事业单位医疗",993.71,993.71,993.71]
[11,"2101101","行政单位医疗",982.71,982.71,982.71]
[12,"2101102","事业单位医疗",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[13,"221","住房保障支出",669.92,669.92,669.92]
[14,"22102","住房改革支出",669.92,669.92,669.92]
[15,"2210201","住房公积金",669.92,669.92,669.92]

{"sheet":"部门预算支出总表","index":2,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,5],[1,7,1,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]],"flags":["formulas_cached_only"]}
["部门预算支出总表"]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",{"$nulls":3},"预算年度：2021",null,null,"金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出","经营支出","上缴上级支出","对附属单位补助支出"]
[null,"功能分类科目编码","科目名称",null,"事业费限额","其他",""]
["栏次","1","2","3","4","5","6","7","8"]
[1,null,"合计",27743.64,{"v":15134.8,"d":"15134.80"},12608.84]
[2,"201","一般公共服务支出",24632.19,12023.35,12608.84]
[3,"20111","纪检监察事务",24632.19,12023.35,12608.84]
[4,"208","社会保障和就业支出",1447.82,1447.82]
[5,"20805","行政事业单位养老支出",1447.82,1447.82]
[6,"2080501","行政单位离退休",546.13,546.13]
[7,"2080502","事业单位离退休",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"}]
[8,"2080505","机关事业单位基本养老保险缴费支出",893.59,893.59]
[9,"210","卫生健康支出",993.71,993.71]
[10,"21011","行政事业单位医疗",993.71,993.71]
[11,"2101101","行政单位医疗",982.71,982.71]
[12,"2101102","事业单位医疗",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[13,"221","住房保障支出",669.92,669.92]
[14,"22102","住房改革支出",669.92,669.92]
[15,"2210201","住房公积金",669.92,669.92]

{"sheet":"部门预算财政拨款收支总表","index":3,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[0,0,0,7],[1,0,1,2],[1,4,1,5],[1,6,1,7]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表","","","","","","",""]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",null,null,"预算年度：2021",null,null,"金额单位：万元"]
["栏次","项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
["1","一、一般公共预算拨款",{"v":27448.5,"d":"27448.50"},"一、一般公共服务支出",24632.19,24632.19,0,0]
["2","二、政府性基金预算拨款",null,"二、外交支出",null,null,0,0]
["3","三、国有资本经营预算拨款",null,"三、国防支出",null,null,0,0]
["4",null,null,"四、公共安全支出",null,null,0,0]
["5",null,null,"五、教育支出",null,null,0,0]
["6",null,null,"六、科学技术支出",null,null,0,0]
["7",null,null,"七、文化旅游体育与传媒支出",null,null,0,0]
["8",null,null,"八、社会保障和就业支出",1447.82,1447.82,0,0]
["9",null,null,"九、社会保险基金支出",null,null,0,0]
["10",null,null,"十、卫生健康支出",993.71,993.71,0,0]
["11",null,null,"十一、节能环保支出",null,null,0,0]
["12",null,null,"十二、城乡社区支出",null,null,0,0]
["13",null,null,"十三、农林水支出",null,null,0,0]
["14",null,null,"十四、交通运输支出",null,null,0,0]
["15",null,null,"十五、资源勘探工业信息等支出",null,null,0,0]
["16",null,null,"十六、商业服务业等支出",null,null,0,0]
["17",null,null,"十七、金融支出",null,null,0,0]
["18",null,null,"十八、援助其他地区支出",null,null,0,0]
["19",null,null,"十九、自然资源海洋气象等支出",null,null,0,0]
["20",null,null,"二十、住房保障支出",669.92,669.92,0,0]
["21",null,null,"二十一、粮油物资储备支出",null,null,0,0]
["22",null,null,"二十二、国有资本经营预算支出",null,null,0,0]
["23",null,null,"二十三、灾害防治及应急管理支出",null,null,0,0]
["24",null,null,"二十四、预备费",null,null,0,0]
["25",null,null,"二十五、其他支出",null,null,0,0]
["26",null,null,"二十六、转移性支出",null,null,0,0]
["27",null,null,"二十七、债务还本支出",null,null,0,0]
["28",null,null,"二十八、债务付息支出",null,null,0,0]
["29",null,null,"二十九、债务发行费用支出"]
["30",null,null,"三十、抗疫特别国债安排的支出"]
["31","本年收入合计",{"v":27448.5,"d":"27448.50"},"本年支出合计",27743.64,27743.64]
["32","年初财政拨款结转和结余",295.14,"年末财政拨款结转和结余"]
["33","一、一般公共预算拨款",295.14]
["34","二、政府性基金预算拨款",{"$nulls":4},0,0]
["35","三、国有资本经营预算拨款",{"$nulls":4},0,0]
["36","收入总计",27743.64,"支出总计",27743.64,27743.64,0,0]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":4,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,4],[1,6,1,7],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,2,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表","","","","",null,null,""]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",null,null,"预算年度：2021",null,null,"金额单位：万元"]
["序号","科目","","合计","基本支出",null,null,"项目支出"]
["栏次","功能分类科目编码","科目名称","","小计","人员经费","公用经费","其他来源收入"]
["栏次","1","2","3","4","5","6","7"]
[1,null,"合计",27743.64,{"v":15134.8,"d":"15134.80"},12212.09,2922.71,12608.84]
[2,"201","一般公共服务支出",24632.19,12023.35,9135.19,2888.16,12608.84]
[3,"20111","纪检监察事务",24632.19,12023.35,9135.19,2888.16,12608.84]
[4,"208","社会保障和就业支出",1447.82,1447.82,1413.27,34.55]
[5,"20805","行政事业单位养老支出",1447.82,1447.82,1413.27,34.55]
[6,"2080501","行政单位离退休",546.13,546.13,511.58,34.55]
[7,"2080502","事业单位离退休",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"}]
[8,"2080505","机关事业单位基本养老保险缴费支出",893.59,893.59,893.59]
[9,"210","卫生健康支出",993.71,993.71,993.71]
[10,"21011","行政事业单位医疗",993.71,993.71,993.71]
[11,"2101101","行政单位医疗",982.71,982.71,982.71]
[12,"2101102","事业单位医疗",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[13,"221","住房保障支出",669.92,669.92,669.92]
[14,"22102","住房改革支出",669.92,669.92,669.92]
[15,"2210201","住房公积金",669.92,669.92,669.92]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":44,"n_cols":6,"rows_kept":44,"merged":[[0,0,0,5],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款基本支出表","","","","",""]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",null,null,"预算年度：2021",null,"金额单位：万元"]
["序号","科目","","一般公共预算基本支出","基本支出","项目支出"]
["栏次","经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[1,null,"合计",{"v":15134.8,"d":"15134.80"},12212.09,2922.71]
[2,"301","工资福利支出",11686.37,11686.37]
[3,"30101","基本工资",3433.66,3433.66]
[4,"30102","津贴补贴",2983.67,2983.67]
[5,"30103","奖金",246.27,246.27]
[6,"30107","绩效工资",27.72,27.72]
[7,"30108","机关事业单位基本养老保险缴费",893.59,893.59]
[8,"30110","职工基本医疗保险缴费",435.45,435.45]
[9,"30111","公务员医疗补助缴费",552.08,552.08]
[10,"30112","其他社会保障缴费",34.53,34.53]
[11,"30113","住房公积金",669.92,669.92]
[12,"30199","其他工资福利支出",2409.48,2409.48]
[13,"302","商品和服务支出",2922.71,null,2922.71]
[14,"30201","办公费",235.51,null,235.51]
[15,"30202","印刷费",{"v":37,"d":"37.00"},null,{"v":37,"d":"37.00"}]
[16,"30203","咨询费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[17,"30204","手续费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
[18,"30205","水费",{"v":15.5,"d":"15.50"},null,{"v":15.5,"d":"15.50"}]
[19,"30206","电费",{"v":105,"d":"105.00"},null,{"v":105,"d":"105.00"}]
[20,"30207","邮电费",426.31,null,426.31]
[21,"30208","取暖费",{"v":61,"d":"61.00"},null,{"v":61,"d":"61.00"}]
[22,"30209","物业管理费",130.27,null,130.27]
[23,"30211","差旅费",319.92,null,319.92]
[24,"30213","维修(护)费",{"v":75.7,"d":"75.70"},null,{"v":75.7,"d":"75.70"}]
[25,"30214","租赁费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[26,"30216","培训费",{"v":14.6,"d":"14.60"},null,{"v":14.6,"d":"14.60"}]
[27,"30217","公务接待费",{"v":10.4,"d":"10.40"},null,{"v":10.4,"d":"10.40"}]
[28,"30226","劳务费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
[29,"30228","工会经费",111.79,null,111.79]
[30,"30229","福利费",80.92,null,80.92]
[31,"30231","公务用车运行维护费",{"v":332,"d":"332.00"},null,{"v":332,"d":"332.00"}]
[32,"30239","其他交通费用",799.72,null,799.72]
[33,"30299","其他商品和服务支出",152.87,null,152.87]
[34,"303","对个人和家庭的补助",525.72,525.72]
[35,"30301","离休费",64.04,64.04]
[36,"30302","退休费",219.84,219.84]
[37,"30305","生活补助",4.51,4.51]
[38,"30309","奖励金",1.53,1.53]
[39,"30399","其他对个人和家庭的补助",{"v":235.8,"d":"235.80"},{"v":235.8,"d":"235.80"}]

{"sheet":"部门预算政府基金预算财政拨款支出表","index":6,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[10,1,10,5]],"flags":["formulas_cached_only"]}
["部门预算政府基金预算财政拨款支出表","","","","",""]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",null,null,"预算年度：2021",null,"金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1]
[2]
[3]
[4]
[5]
[null,"注：无政府基金预算，空表列示。"]

{"sheet":"部门预算国有资本经营预算财政拨款支出表","index":7,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[10,1,10,5]],"flags":["formulas_cached_only"]}
["部门预算国有资本经营预算财政拨款支出表"]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",null,null,"预算年度：2021",null,"金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",null,null,"其他来源收入"]
["栏次",1,2,3,4,5]
[1]
[2]
[3]
[4]
[5]
[null,"注：无国有资本经营预算，空表列示。"]

{"sheet":"部门预算财政拨款“三公”经费支出表","index":8,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表"]
["预算单位编码及名称：[222]中共河北省纪律检查委员会",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","项  目","资金来源"]
["栏次","","合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5"]
[1,"合计",{"v":539.1,"d":"539.10"},{"v":539.1,"d":"539.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"一、因公出国（境）费",{"v":30.7,"d":"30.70"},{"v":30.7,"d":"30.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"二、公务用车购置及运维费",{"v":498,"d":"498.00"},{"v":498,"d":"498.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"    其中：公务用车购置费",{"v":61,"d":"61.00"},{"v":61,"d":"61.00"},"",""]
[5,"           公务用车运行维护费",{"v":437,"d":"437.00"},{"v":437,"d":"437.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"三、公务接待费",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]