{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["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","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:[211]大余县行政审批局 , [211001]大余县行政审批局 , [211002]赣州市公共资源交易中心大余县分中心",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":844.99437,"d":"844.99"},"一般公共服务支出",{"v":1185.86036,"d":"1,185.86"}]
["    （一）一般公共预算收入",{"v":844.99437,"d":"844.99"},"社会保障和就业支出",{"v":44.61948,"d":"44.62"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":18.44265,"d":"18.44"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":542.402641,"d":"542.40"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":20.62944,"d":"20.63"}]
["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":50,"d":"50.00"}," "," "]
[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":894.99437,"d":"894.99"},"本年支出合计",{"v":1811.954571,"d":"1,811.95"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":916.960201,"d":"916.96"}]
[]
["收入总计",{"v":1811.954571,"d":"1,811.95"},"支出总计",{"v":1811.954571,"d":"1,811.95"}]

{"sheet":"部门收入总表","index":1,"n_rows":29,"n_cols":15,"rows_kept":29,"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"]
["[211]大余县行政审批局 , [211001]大余县行政审批局 , [211002]赣州市公共资源交易中心大余县分中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":1811.954571,"d":"1,811.95"},{"v":916.960201,"d":"916.96"},{"v":844.99437,"d":"844.99"},{"v":844.99437,"d":"844.99"},{"$nulls":7},{"v":50,"d":"50.00"}]
["201","一般公共服务支出",{"v":1185.86036,"d":"1,185.86"},{"v":374.55756,"d":"374.56"},{"v":761.3028,"d":"761.30"},{"v":761.3028,"d":"761.30"},{"$nulls":7},{"v":50,"d":"50.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1185.81036,"d":"1,185.81"},{"v":374.50756,"d":"374.51"},{"v":761.3028,"d":"761.30"},{"v":761.3028,"d":"761.30"},{"$nulls":7},{"v":50,"d":"50.00"}]
["　　2010301","　　行政运行",{"v":154.8996,"d":"154.90"},null,{"v":154.8996,"d":"154.90"},{"v":154.8996,"d":"154.90"}]
["　　2010302","　　一般行政管理事务",{"v":715.0978,"d":"715.10"},{"v":181.175,"d":"181.18"},{"v":493.9228,"d":"493.92"},{"v":493.9228,"d":"493.92"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　　2010350","　　事业运行",{"v":304.22261,"d":"304.22"},{"v":181.74221,"d":"181.74"},{"v":112.4804,"d":"112.48"},{"v":112.4804,"d":"112.48"},{"$nulls":7},{"v":10,"d":"10.00"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":11.59035,"d":"11.59"},{"v":11.59035,"d":"11.59"}]
["　31","　党委办公厅（室）及相关机构事务",0.05,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,0.05]
["208","社会保障和就业支出",{"v":44.61948,"d":"44.62"},null,{"v":44.61948,"d":"44.62"},{"v":44.61948,"d":"44.62"}]
["　05","　行政事业单位养老支出",{"v":44.61948,"d":"44.62"},null,{"v":44.61948,"d":"44.62"},{"v":44.61948,"d":"44.62"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":29.74632,"d":"29.75"},null,{"v":29.74632,"d":"29.75"},{"v":29.74632,"d":"29.75"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":14.87316,"d":"14.87"},null,{"v":14.87316,"d":"14.87"},{"v":14.87316,"d":"14.87"}]
["210","卫生健康支出",{"v":18.44265,"d":"18.44"},null,{"v":18.44265,"d":"18.44"},{"v":18.44265,"d":"18.44"}]
["　11","　行政事业单位医疗",{"v":18.44265,"d":"18.44"},null,{"v":18.44265,"d":"18.44"},{"v":18.44265,"d":"18.44"}]
["　　2101101","　　行政单位医疗",{"v":13.896636,"d":"13.90"},null,{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　　2101102","　　事业单位医疗",{"v":4.546014,"d":"4.55"},null,{"v":4.546014,"d":"4.55"},{"v":4.546014,"d":"4.55"}]
["212","城乡社区支出",{"v":542.402641,"d":"542.40"},{"v":542.402641,"d":"542.40"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":542.402641,"d":"542.40"},{"v":542.402641,"d":"542.40"}]
["　　2120802","　　土地开发支出",{"v":542.402641,"d":"542.40"},{"v":542.402641,"d":"542.40"}]
["221","住房保障支出",{"v":20.62944,"d":"20.63"},null,{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]
["　02","　住房改革支出",{"v":20.62944,"d":"20.63"},null,{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]
["　　2210201","　　住房公积金",{"v":20.62944,"d":"20.63"},null,{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]

{"sheet":"部门支出总表","index":2,"n_rows":29,"n_cols":5,"rows_kept":29,"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[211]大余县行政审批局 , [211001]大余县行政审批局 , [211002]赣州市公共资源交易中心大余县分中心",{"$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":1811.954571,"d":"1,811.95"},{"v":284.13157,"d":"284.13"},{"v":1527.823001,"d":"1,527.82"}]
["201","一般公共服务支出",{"v":1185.86036,"d":"1,185.86"},200.44,{"v":985.42036,"d":"985.42"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1185.81036,"d":"1,185.81"},200.44,{"v":985.37036,"d":"985.37"}]
["　　2010301","　　行政运行",{"v":154.8996,"d":"154.90"},{"v":154.8996,"d":"154.90"}]
["　　2010302","　　一般行政管理事务",{"v":715.0978,"d":"715.10"},null,{"v":715.0978,"d":"715.10"}]
["　　2010350","　　事业运行",{"v":304.22261,"d":"304.22"},{"v":45.5404,"d":"45.54"},{"v":258.68221,"d":"258.68"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":11.59035,"d":"11.59"},null,{"v":11.59035,"d":"11.59"}]
["　31","　党委办公厅（室）及相关机构事务",0.05,null,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,null,0.05]
["208","社会保障和就业支出",{"v":44.61948,"d":"44.62"},{"v":44.61948,"d":"44.62"}]
["　05","　行政事业单位养老支出",{"v":44.61948,"d":"44.62"},{"v":44.61948,"d":"44.62"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":29.74632,"d":"29.75"},{"v":29.74632,"d":"29.75"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":14.87316,"d":"14.87"},{"v":14.87316,"d":"14.87"}]
["210","卫生健康支出",{"v":18.44265,"d":"18.44"},{"v":18.44265,"d":"18.44"}]
["　11","　行政事业单位医疗",{"v":18.44265,"d":"18.44"},{"v":18.44265,"d":"18.44"}]
["　　2101101","　　行政单位医疗",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　　2101102","　　事业单位医疗",{"v":4.546014,"d":"4.55"},{"v":4.546014,"d":"4.55"}]
["212","城乡社区支出",{"v":542.402641,"d":"542.40"},null,{"v":542.402641,"d":"542.40"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":542.402641,"d":"542.40"},null,{"v":542.402641,"d":"542.40"}]
["　　2120802","　　土地开发支出",{"v":542.402641,"d":"542.40"},null,{"v":542.402641,"d":"542.40"}]
["221","住房保障支出",{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]
["　02","　住房改革支出",{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]
["　　2210201","　　住房公积金",{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]

{"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"]
["[211]大余县行政审批局 , [211001]大余县行政审批局 , [211002]赣州市公共资源交易中心大余县分中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":844.99437,"d":"844.9944"},"一、本年支出",{"v":844.99437,"d":"844.9944"},{"v":844.99437,"d":"844.9944"}," "," "]
["  一般公共预算拨款收入",{"v":844.99437,"d":"844.9944"},"一般公共服务支出",761.3028,761.3028," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":44.61948,"d":"44.6195"},{"v":44.61948,"d":"44.6195"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":18.44265,"d":"18.4427"},{"v":18.44265,"d":"18.4427"}," "]
[null,null,"住房保障支出",{"v":20.62944,"d":"20.6294"},{"v":20.62944,"d":"20.6294"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":844.99437,"d":"844.99"},"支出总计",{"v":844.99437,"d":"844.99"},{"v":844.99437,"d":"844.99"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[211]大余县行政审批局 , [211001]大余县行政审批局 , [211002]赣州市公共资源交易中心大余县分中心",{"$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":844.99437,"d":"844.99"},{"v":284.13157,"d":"284.13"},{"v":560.8628,"d":"560.86"}]
["201","一般公共服务支出",{"v":761.3028,"d":"761.30"},200.44,{"v":560.8628,"d":"560.86"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":761.3028,"d":"761.30"},200.44,{"v":560.8628,"d":"560.86"}]
["　　2010301","　　行政运行",{"v":154.8996,"d":"154.90"},{"v":154.8996,"d":"154.90"}]
["　　2010302","　　一般行政管理事务",{"v":493.9228,"d":"493.92"},null,{"v":493.9228,"d":"493.92"}]
["　　2010350","　　事业运行",{"v":112.4804,"d":"112.48"},{"v":45.5404,"d":"45.54"},66.94]
["208","社会保障和就业支出",{"v":44.61948,"d":"44.62"},{"v":44.61948,"d":"44.62"}]
["　05","　行政事业单位养老支出",{"v":44.61948,"d":"44.62"},{"v":44.61948,"d":"44.62"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":29.74632,"d":"29.75"},{"v":29.74632,"d":"29.75"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":14.87316,"d":"14.87"},{"v":14.87316,"d":"14.87"}]
["210","卫生健康支出",{"v":18.44265,"d":"18.44"},{"v":18.44265,"d":"18.44"}]
["　11","　行政事业单位医疗",{"v":18.44265,"d":"18.44"},{"v":18.44265,"d":"18.44"}]
["　　2101101","　　行政单位医疗",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　　2101102","　　事业单位医疗",{"v":4.546014,"d":"4.55"},{"v":4.546014,"d":"4.55"}]
["221","住房保障支出",{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]
["　02","　住房改革支出",{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]
["　　2210201","　　住房公积金",{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":19,"n_cols":5,"rows_kept":19,"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"]
["[211]大余县行政审批局 , [211001]大余县行政审批局 , [211002]赣州市公共资源交易中心大余县分中心",{"$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":284.13157,"d":"284.13"},{"v":260.27157,"d":"260.27"},23.86]
["301","工资福利支出",{"v":260.27157,"d":"260.27"},{"v":260.27157,"d":"260.27"}]
["　30101","　基本工资",{"v":112.014,"d":"112.01"},{"v":112.014,"d":"112.01"}]
["　30102","　津贴补贴",{"v":64.566,"d":"64.57"},{"v":64.566,"d":"64.57"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":29.74632,"d":"29.75"},{"v":29.74632,"d":"29.75"}]
["　30109","　职业年金缴费",{"v":14.87316,"d":"14.87"},{"v":14.87316,"d":"14.87"}]
["　30110","　职工基本医疗保险缴费",{"v":18.44265,"d":"18.44"},{"v":18.44265,"d":"18.44"}]
["　30113","　住房公积金",{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]
["302","商品和服务支出",23.86,null,23.86]
["　30211","　差旅费",{"v":10.8304,"d":"10.83"},null,{"v":10.8304,"d":"10.83"}]
["　30217","　公务接待费",{"v":4.9296,"d":"4.93"},null,{"v":4.9296,"d":"4.93"}]
["　30229","　福利费",0.42,null,0.42]
["　30239","　其他交通费用",7.68,null,7.68]

{"sheet":"三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[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"]}
[]
["“三公”经费支出表"]
["填报单位[211]大余县行政审批局 , [211001]大余县行政审批局 , [211002]赣州市公共资源交易中心大余县分中心",{"$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 "}]
["211","大余县行政审批局",{"v":4.9296,"d":"4.93"},null,{"v":4.9296,"d":"4.93"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"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,"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,"此表为空表，无数据"]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"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:[211]大余县行政审批局 , [211001]大余县行政审批局 , [211002]赣州市公共资源交易中心大余县分中心",{"$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,"此表为空表无数据"]

{"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"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":1811.954571,"d":"1811.95"}]
["一般公共服务支出",{"v":1185.86036,"d":"1185.86"}]
["社会保障和就业支出",{"v":44.61948,"d":"44.62"}]
["卫生健康支出",{"v":18.44265,"d":"18.44"}]
["城乡社区支出",{"v":542.402641,"d":"542.40"}]
["住房保障支出",{"v":20.62944,"d":"20.63"}]

{"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"]
[]
["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":844.99437,"d":"844.99"},{"v":844.99437,"d":"844.99"}]
["一般公共服务支出",{"v":761.3028,"d":"761.30"},{"v":761.3028,"d":"761.30"}]
["社会保障和就业支出",{"v":44.61948,"d":"44.62"},{"v":44.61948,"d":"44.62"}]
["卫生健康支出",{"v":18.44265,"d":"18.44"},{"v":18.44265,"d":"18.44"}]
["住房保障支出",{"v":20.62944,"d":"20.63"},{"v":20.62944,"d":"20.63"}]