{"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"],"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:[925003]大余县左拔镇综合行政执法大队",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":63.936306,"d":"63.94"},"社会保障和就业支出",{"v":10.667328,"d":"10.67"}]
["    （一）一般公共预算收入",{"v":63.936306,"d":"63.94"},"卫生健康支出",{"v":2.841522,"d":"2.84"}]
["    （二）政府性基金预算收入",null,"城乡社区支出",{"v":45.3588,"d":"45.36"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":5.068656,"d":"5.07"}]
["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",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," "," "]
[]
["本年收入合计",{"v":63.936306,"d":"63.94"},"本年支出合计",{"v":63.936306,"d":"63.94"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":63.936306,"d":"63.94"},"支出总计",{"v":63.936306,"d":"63.94"}]

{"sheet":"单位收入总表","index":1,"n_rows":20,"n_cols":15,"rows_kept":20,"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"]
["[925003]大余县左拔镇综合行政执法大队",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":63.936306,"d":"63.94"},null,{"v":63.936306,"d":"63.94"},{"v":63.936306,"d":"63.94"}]
["208","社会保障和就业支出",{"v":10.667328,"d":"10.67"},null,{"v":10.667328,"d":"10.67"},{"v":10.667328,"d":"10.67"}]
["　05","　行政事业单位养老支出",{"v":10.667328,"d":"10.67"},null,{"v":10.667328,"d":"10.67"},{"v":10.667328,"d":"10.67"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":7.111552,"d":"7.11"},null,{"v":7.111552,"d":"7.11"},{"v":7.111552,"d":"7.11"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":3.555776,"d":"3.56"},null,{"v":3.555776,"d":"3.56"},{"v":3.555776,"d":"3.56"}]
["210","卫生健康支出",{"v":2.841522,"d":"2.84"},null,{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["　11","　行政事业单位医疗",{"v":2.841522,"d":"2.84"},null,{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["　　2101102","　　事业单位医疗",{"v":2.841522,"d":"2.84"},null,{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["212","城乡社区支出",{"v":45.3588,"d":"45.36"},null,{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["　01","　城乡社区管理事务",{"v":45.3588,"d":"45.36"},null,{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["　　2120104","　　城管执法",{"v":45.3588,"d":"45.36"},null,{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["221","住房保障支出",{"v":5.068656,"d":"5.07"},null,{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]
["　02","　住房改革支出",{"v":5.068656,"d":"5.07"},null,{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]
["　　2210201","　　住房公积金",{"v":5.068656,"d":"5.07"},null,{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]

{"sheet":"单位支出总表","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"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[925003]大余县左拔镇综合行政执法大队",{"$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":63.936306,"d":"63.94"},{"v":63.936306,"d":"63.94"}]
["208","社会保障和就业支出",{"v":10.667328,"d":"10.67"},{"v":10.667328,"d":"10.67"}]
["　05","　行政事业单位养老支出",{"v":10.667328,"d":"10.67"},{"v":10.667328,"d":"10.67"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":7.111552,"d":"7.11"},{"v":7.111552,"d":"7.11"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":3.555776,"d":"3.56"},{"v":3.555776,"d":"3.56"}]
["210","卫生健康支出",{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["　11","　行政事业单位医疗",{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["　　2101102","　　事业单位医疗",{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["212","城乡社区支出",{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["　01","　城乡社区管理事务",{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["　　2120104","　　城管执法",{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["221","住房保障支出",{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]
["　02","　住房改革支出",{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]
["　　2210201","　　住房公积金",{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]

{"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"]
["[925003]大余县左拔镇综合行政执法大队",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":63.936306,"d":"63.9363"},"一、本年支出",{"v":63.936306,"d":"63.9363"},{"v":63.936306,"d":"63.9363"}," "," "]
["  一般公共预算拨款收入",{"v":63.936306,"d":"63.9363"},"社会保障和就业支出",{"v":10.667328,"d":"10.6673"},{"v":10.667328,"d":"10.6673"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":2.841522,"d":"2.8415"},{"v":2.841522,"d":"2.8415"}," "]
["  国有资本经营预算收入",null,"城乡社区支出",45.3588,45.3588," "]
[null,null,"住房保障支出",{"v":5.068656,"d":"5.0687"},{"v":5.068656,"d":"5.0687"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":63.936306,"d":"63.94"},"支出总计",{"v":63.936306,"d":"63.94"},{"v":63.936306,"d":"63.94"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[925003]大余县左拔镇综合行政执法大队",{"$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":63.936306,"d":"63.94"},{"v":63.936306,"d":"63.94"}]
["208","社会保障和就业支出",{"v":10.667328,"d":"10.67"},{"v":10.667328,"d":"10.67"}]
["　05","　行政事业单位养老支出",{"v":10.667328,"d":"10.67"},{"v":10.667328,"d":"10.67"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":7.111552,"d":"7.11"},{"v":7.111552,"d":"7.11"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":3.555776,"d":"3.56"},{"v":3.555776,"d":"3.56"}]
["210","卫生健康支出",{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["　11","　行政事业单位医疗",{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["　　2101102","　　事业单位医疗",{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["212","城乡社区支出",{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["　01","　城乡社区管理事务",{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["　　2120104","　　城管执法",{"v":45.3588,"d":"45.36"},{"v":45.3588,"d":"45.36"}]
["221","住房保障支出",{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]
["　02","　住房改革支出",{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]
["　　2210201","　　住房公积金",{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":14,"n_cols":5,"rows_kept":14,"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"]
["[925003]大余县左拔镇综合行政执法大队",{"$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":63.936306,"d":"63.94"},{"v":63.936306,"d":"63.94"}]
["301","工资福利支出",{"v":63.936306,"d":"63.94"},{"v":63.936306,"d":"63.94"}]
["　30101","　基本工资",{"v":26.5008,"d":"26.50"},{"v":26.5008,"d":"26.50"}]
["　30102","　津贴补贴",{"v":18.858,"d":"18.86"},{"v":18.858,"d":"18.86"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":7.111552,"d":"7.11"},{"v":7.111552,"d":"7.11"}]
["　30109","　职业年金缴费",{"v":3.555776,"d":"3.56"},{"v":3.555776,"d":"3.56"}]
["　30110","　职工基本医疗保险缴费",{"v":2.841522,"d":"2.84"},{"v":2.841522,"d":"2.84"}]
["　30113","　住房公积金",{"v":5.068656,"d":"5.07"},{"v":5.068656,"d":"5.07"}]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[0,3,0,6],[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"]}
[{"$nulls":3},"注：2022年本单位预算中没有使用“三公”经费的支出"]
["“三公”经费支出表"]
["填报单位[925003]大余县左拔镇综合行政执法大队",{"$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":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]

{"sheet":"政府性基金","index":7,"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：2022年本单位预算中没有使用政府性基金预算拨款安排的支出"]
["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,"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：2022年本单位预算中没有使用国有资本经营预算的支出"]
["国有资本经营预算支出表"]
["填报单位:[925003]大余县左拔镇综合行政执法大队",{"$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]