{"text_format":"3","workbook":"xls","n_sheets":11,"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","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:[243001]大余县机关事务管理中心",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":1504.61734,"d":"1,504.62"},"一般公共服务支出",{"v":1934.607576,"d":"1,934.61"}]
["    （一）一般公共预算收入",{"v":1504.61734,"d":"1,504.62"},"社会保障和就业支出",{"v":17.45136,"d":"17.45"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":5.53482,"d":"5.53"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":0.044898,"d":"0.04"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":8.31456,"d":"8.31"}]
["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":30,"d":"30.00"}," "," "]
[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":1534.61734,"d":"1,534.62"},"本年支出合计",{"v":1965.953214,"d":"1,965.95"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":431.335874,"d":"431.34"}]
[]
["收入总计",{"v":1965.953214,"d":"1,965.95"},"支出总计",{"v":1965.953214,"d":"1,965.95"}]

{"sheet":"单位收入总表","index":1,"n_rows":26,"n_cols":15,"rows_kept":26,"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"]
["[243001]大余县机关事务管理中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":1965.953214,"d":"1,965.95"},{"v":431.335874,"d":"431.34"},{"v":1504.61734,"d":"1,504.62"},{"v":1504.61734,"d":"1,504.62"},{"$nulls":7},{"v":30,"d":"30.00"}]
["201","一般公共服务支出",{"v":1934.607576,"d":"1,934.61"},{"v":431.290976,"d":"431.29"},{"v":1473.3166,"d":"1,473.32"},{"v":1473.3166,"d":"1,473.32"},{"$nulls":7},{"v":30,"d":"30.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1934.607576,"d":"1,934.61"},{"v":431.290976,"d":"431.29"},{"v":1473.3166,"d":"1,473.32"},{"v":1473.3166,"d":"1,473.32"},{"$nulls":7},{"v":30,"d":"30.00"}]
["　　2010302","　　一般行政管理事务",{"v":65.0752,"d":"65.08"},{"v":65.0752,"d":"65.08"}]
["　　2010305","　　专项业务及机关管理事务管理",{"v":27.6,"d":"27.60"},{"v":27.6,"d":"27.60"}]
["　　2010350","　　事业运行",{"v":1833.815276,"d":"1,833.82"},{"v":330.498676,"d":"330.50"},{"v":1473.3166,"d":"1,473.32"},{"v":1473.3166,"d":"1,473.32"},{"$nulls":7},{"v":30,"d":"30.00"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":8.1171,"d":"8.12"},{"v":8.1171,"d":"8.12"}]
["208","社会保障和就业支出",{"v":17.45136,"d":"17.45"},null,{"v":17.45136,"d":"17.45"},{"v":17.45136,"d":"17.45"}]
["　05","　行政事业单位养老支出",{"v":17.45136,"d":"17.45"},null,{"v":17.45136,"d":"17.45"},{"v":17.45136,"d":"17.45"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.63424,"d":"11.63"},null,{"v":11.63424,"d":"11.63"},{"v":11.63424,"d":"11.63"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.81712,"d":"5.82"},null,{"v":5.81712,"d":"5.82"},{"v":5.81712,"d":"5.82"}]
["210","卫生健康支出",{"v":5.53482,"d":"5.53"},null,{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["　11","　行政事业单位医疗",{"v":5.53482,"d":"5.53"},null,{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["　　2101102","　　事业单位医疗",{"v":5.53482,"d":"5.53"},null,{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["212","城乡社区支出",{"v":0.044898,"d":"0.04"},{"v":0.044898,"d":"0.04"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":0.044898,"d":"0.04"},{"v":0.044898,"d":"0.04"}]
["　　2120802","　　土地开发支出",{"v":0.044898,"d":"0.04"},{"v":0.044898,"d":"0.04"}]
["221","住房保障支出",{"v":8.31456,"d":"8.31"},null,{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]
["　02","　住房改革支出",{"v":8.31456,"d":"8.31"},null,{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]
["　　2210201","　　住房公积金",{"v":8.31456,"d":"8.31"},null,{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]

{"sheet":"单位支出总表","index":2,"n_rows":26,"n_cols":5,"rows_kept":26,"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[243001]大余县机关事务管理中心",{"$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":1965.953214,"d":"1,965.95"},{"v":388.43674,"d":"388.44"},{"v":1577.516474,"d":"1,577.52"}]
["201","一般公共服务支出",{"v":1934.607576,"d":"1,934.61"},{"v":357.136,"d":"357.14"},{"v":1577.471576,"d":"1,577.47"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1934.607576,"d":"1,934.61"},{"v":357.136,"d":"357.14"},{"v":1577.471576,"d":"1,577.47"}]
["　　2010302","　　一般行政管理事务",{"v":65.0752,"d":"65.08"},null,{"v":65.0752,"d":"65.08"}]
["　　2010305","　　专项业务及机关管理事务管理",{"v":27.6,"d":"27.60"},null,{"v":27.6,"d":"27.60"}]
["　　2010350","　　事业运行",{"v":1833.815276,"d":"1,833.82"},{"v":357.136,"d":"357.14"},{"v":1476.679276,"d":"1,476.68"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":8.1171,"d":"8.12"},null,{"v":8.1171,"d":"8.12"}]
["208","社会保障和就业支出",{"v":17.45136,"d":"17.45"},{"v":17.45136,"d":"17.45"}]
["　05","　行政事业单位养老支出",{"v":17.45136,"d":"17.45"},{"v":17.45136,"d":"17.45"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.63424,"d":"11.63"},{"v":11.63424,"d":"11.63"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.81712,"d":"5.82"},{"v":5.81712,"d":"5.82"}]
["210","卫生健康支出",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["　11","　行政事业单位医疗",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["　　2101102","　　事业单位医疗",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["212","城乡社区支出",{"v":0.044898,"d":"0.04"},null,{"v":0.044898,"d":"0.04"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":0.044898,"d":"0.04"},null,{"v":0.044898,"d":"0.04"}]
["　　2120802","　　土地开发支出",{"v":0.044898,"d":"0.04"},null,{"v":0.044898,"d":"0.04"}]
["221","住房保障支出",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]
["　02","　住房改革支出",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]
["　　2210201","　　住房公积金",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]

{"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"]
["[243001]大余县机关事务管理中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1504.61734,"d":"1,504.62"},"一、本年支出",{"v":1504.61734,"d":"1,504.62"},{"v":1504.61734,"d":"1,504.62"}," "," "]
["  一般公共预算拨款收入",{"v":1504.61734,"d":"1,504.62"},"一般公共服务支出",1473.3166,{"v":1473.3166,"d":"1,473.32"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":17.45136,"d":"17.45"},{"v":17.45136,"d":"17.45"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}," "]
[null,null,"住房保障支出",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":431.335874,"d":"431.34"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1504.61734,"d":"1,504.62"},"支出总计",{"v":1504.61734,"d":"1,504.62"},{"v":1504.61734,"d":"1,504.62"}," "," "]

{"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"]
["[243001]大余县机关事务管理中心",{"$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":1504.61734,"d":"1,504.62"},{"v":388.43674,"d":"388.44"},{"v":1116.1806,"d":"1,116.18"}]
["201","一般公共服务支出",{"v":1473.3166,"d":"1,473.32"},{"v":357.136,"d":"357.14"},{"v":1116.1806,"d":"1,116.18"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1473.3166,"d":"1,473.32"},{"v":357.136,"d":"357.14"},{"v":1116.1806,"d":"1,116.18"}]
["　　2010350","　　事业运行",{"v":1473.3166,"d":"1,473.32"},{"v":357.136,"d":"357.14"},{"v":1116.1806,"d":"1,116.18"}]
["208","社会保障和就业支出",{"v":17.45136,"d":"17.45"},{"v":17.45136,"d":"17.45"}]
["　05","　行政事业单位养老支出",{"v":17.45136,"d":"17.45"},{"v":17.45136,"d":"17.45"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.63424,"d":"11.63"},{"v":11.63424,"d":"11.63"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":5.81712,"d":"5.82"},{"v":5.81712,"d":"5.82"}]
["210","卫生健康支出",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["　11","　行政事业单位医疗",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["　　2101102","　　事业单位医疗",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["221","住房保障支出",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]
["　02","　住房改革支出",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]
["　　2210201","　　住房公积金",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]
["[243001]大余县机关事务管理中心",{"$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":388.43674,"d":"388.44"},{"v":109.94874,"d":"109.95"},{"v":278.488,"d":"278.49"}]
["301","工资福利支出",{"v":109.94874,"d":"109.95"},{"v":109.94874,"d":"109.95"}]
["　30101","　基本工资",{"v":41.112,"d":"41.11"},{"v":41.112,"d":"41.11"}]
["　30102","　津贴补贴",{"v":28.176,"d":"28.18"},{"v":28.176,"d":"28.18"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":11.63424,"d":"11.63"},{"v":11.63424,"d":"11.63"}]
["　30109","　职业年金缴费",{"v":5.81712,"d":"5.82"},{"v":5.81712,"d":"5.82"}]
["　30110","　职工基本医疗保险缴费",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["　30113","　住房公积金",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]
["　30199","　其他工资福利支出",9.36,9.36]
["302","商品和服务支出",{"v":278.488,"d":"278.49"},null,{"v":278.488,"d":"278.49"}]
["　30201","　办公费",{"v":1.676,"d":"1.68"},null,{"v":1.676,"d":"1.68"}]
["　30202","　印刷费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　30211","　差旅费",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["　30217","　公务接待费",{"v":1.024,"d":"1.02"},null,{"v":1.024,"d":"1.02"}]
["　30229","　福利费",{"v":0.168,"d":"0.17"},null,{"v":0.168,"d":"0.17"}]
["　30231","　公务用车运行维护费",{"v":270,"d":"270.00"},null,{"v":270,"d":"270.00"}]
["　30239","　其他交通费用",1.32,null,1.32]
["　30299","　其他商品和服务支出",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"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"]}
[]
["“三公”经费支出表"]
["填报单位[243001]大余县机关事务管理中心",{"$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 "}]
[null,"合计",281.64,null,1.02,280.62]
["243001","大余县机关事务管理中心",281.64,null,1.02,280.62]

{"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"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位[243001]大余县机关事务管理中心",{"$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]

{"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:[243001]大余县机关事务管理中心",{"$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]

{"sheet":"支出总表（引用）","index":9,"n_rows":12,"n_cols":3,"rows_kept":12,"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"]
["填报单位[243001]大余县机关事务管理中心"]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":1965.953214,"d":"1,965.95"}]
["一般公共服务支出",{"v":1934.607576,"d":"1,934.61"}]
["社会保障和就业支出",{"v":17.45136,"d":"17.45"}]
["卫生健康支出",{"v":5.53482,"d":"5.53"}]
["城乡社区支出",{"v":0.044898,"d":"0.04"}]
["住房保障支出",{"v":8.31456,"d":"8.31"}]

{"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"]
["填报单位[243001]大余县机关事务管理中心"]
["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":1504.61734,"d":"1,504.62"},{"v":1504.61734,"d":"1,504.62"}]
["一般公共服务支出",{"v":1473.3166,"d":"1,473.32"},{"v":1473.3166,"d":"1,473.32"}]
["社会保障和就业支出",{"v":17.45136,"d":"17.45"},{"v":17.45136,"d":"17.45"}]
["卫生健康支出",{"v":5.53482,"d":"5.53"},{"v":5.53482,"d":"5.53"}]
["住房保障支出",{"v":8.31456,"d":"8.31"},{"v":8.31456,"d":"8.31"}]