{"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:[211001]大余县行政审批局",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":711.535564,"d":"711.54"},"一般公共服务支出",{"v":1060.6348,"d":"1,060.63"}]
["    （一）一般公共预算收入",{"v":711.535564,"d":"711.54"},"社会保障和就业支出",{"v":33.477216,"d":"33.48"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":13.896636,"d":"13.90"}]
["    （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":15.339312,"d":"15.34"}]
["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":40,"d":"40.00"}," "," "]
[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":751.535564,"d":"751.54"},"本年支出合计",{"v":1665.750605,"d":"1,665.75"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":914.215041,"d":"914.22"}]
[]
["收入总计",{"v":1665.750605,"d":"1,665.75"},"支出总计",{"v":1665.750605,"d":"1,665.75"}]

{"sheet":"单位收入总表","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"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"]
["[211001]大余县行政审批局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":1665.750605,"d":"1,665.75"},{"v":914.215041,"d":"914.22"},{"v":711.535564,"d":"711.54"},{"v":711.535564,"d":"711.54"},{"$nulls":7},{"v":40,"d":"40.00"}]
["201","一般公共服务支出",{"v":1060.6348,"d":"1,060.63"},{"v":371.8124,"d":"371.81"},{"v":648.8224,"d":"648.82"},{"v":648.8224,"d":"648.82"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1060.5848,"d":"1,060.58"},{"v":371.7624,"d":"371.76"},{"v":648.8224,"d":"648.82"},{"v":648.8224,"d":"648.82"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　　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":178.99705,"d":"179.00"},{"v":178.99705,"d":"179.00"}]
["　　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":33.477216,"d":"33.48"},null,{"v":33.477216,"d":"33.48"},{"v":33.477216,"d":"33.48"}]
["　05","　行政事业单位养老支出",{"v":33.477216,"d":"33.48"},null,{"v":33.477216,"d":"33.48"},{"v":33.477216,"d":"33.48"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":22.318144,"d":"22.32"},null,{"v":22.318144,"d":"22.32"},{"v":22.318144,"d":"22.32"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":11.159072,"d":"11.16"},null,{"v":11.159072,"d":"11.16"},{"v":11.159072,"d":"11.16"}]
["210","卫生健康支出",{"v":13.896636,"d":"13.90"},null,{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　11","　行政事业单位医疗",{"v":13.896636,"d":"13.90"},null,{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　　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"}]
["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":15.339312,"d":"15.34"},null,{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]
["　02","　住房改革支出",{"v":15.339312,"d":"15.34"},null,{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]
["　　2210201","　　住房公积金",{"v":15.339312,"d":"15.34"},null,{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]

{"sheet":"单位支出总表","index":2,"n_rows":28,"n_cols":5,"rows_kept":28,"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[211001]大余县行政审批局",{"$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":1665.750605,"d":"1,665.75"},{"v":217.612764,"d":"217.61"},{"v":1448.137841,"d":"1,448.14"}]
["201","一般公共服务支出",{"v":1060.6348,"d":"1,060.63"},{"v":154.8996,"d":"154.90"},{"v":905.7352,"d":"905.74"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1060.5848,"d":"1,060.58"},{"v":154.8996,"d":"154.90"},{"v":905.6852,"d":"905.69"}]
["　　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":178.99705,"d":"179.00"},null,{"v":178.99705,"d":"179.00"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":11.59035,"d":"11.59"},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":33.477216,"d":"33.48"},{"v":33.477216,"d":"33.48"}]
["　05","　行政事业单位养老支出",{"v":33.477216,"d":"33.48"},{"v":33.477216,"d":"33.48"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":22.318144,"d":"22.32"},{"v":22.318144,"d":"22.32"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":11.159072,"d":"11.16"},{"v":11.159072,"d":"11.16"}]
["210","卫生健康支出",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　11","　行政事业单位医疗",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　　2101101","　　行政单位医疗",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["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":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]
["　02","　住房改革支出",{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]
["　　2210201","　　住房公积金",{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]

{"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"]
["[211001]大余县行政审批局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":711.535564,"d":"711.54"},"一、本年支出",{"v":711.535564,"d":"711.54"},{"v":711.535564,"d":"711.54"}," "," "]
["  一般公共预算拨款收入",{"v":711.535564,"d":"711.54"},"一般公共服务支出",648.8224,{"v":648.8224,"d":"648.82"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":33.477216,"d":"33.48"},{"v":33.477216,"d":"33.48"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}," "]
[null,null,"住房保障支出",{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":914.215041,"d":"914.22"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":711.535564,"d":"711.54"},"支出总计",{"v":711.535564,"d":"711.54"},{"v":711.535564,"d":"711.54"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[211001]大余县行政审批局",{"$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":711.535564,"d":"711.54"},{"v":217.612764,"d":"217.61"},{"v":493.9228,"d":"493.92"}]
["201","一般公共服务支出",{"v":648.8224,"d":"648.82"},{"v":154.8996,"d":"154.90"},{"v":493.9228,"d":"493.92"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":648.8224,"d":"648.82"},{"v":154.8996,"d":"154.90"},{"v":493.9228,"d":"493.92"}]
["　　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"}]
["208","社会保障和就业支出",{"v":33.477216,"d":"33.48"},{"v":33.477216,"d":"33.48"}]
["　05","　行政事业单位养老支出",{"v":33.477216,"d":"33.48"},{"v":33.477216,"d":"33.48"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":22.318144,"d":"22.32"},{"v":22.318144,"d":"22.32"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":11.159072,"d":"11.16"},{"v":11.159072,"d":"11.16"}]
["210","卫生健康支出",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　11","　行政事业单位医疗",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　　2101101","　　行政单位医疗",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["221","住房保障支出",{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]
["　02","　住房改革支出",{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]
["　　2210201","　　住房公积金",{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]

{"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"]
["[211001]大余县行政审批局",{"$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":217.612764,"d":"217.61"},{"v":195.208764,"d":"195.21"},{"v":22.404,"d":"22.40"}]
["301","工资福利支出",{"v":195.208764,"d":"195.21"},{"v":195.208764,"d":"195.21"}]
["　30101","　基本工资",{"v":83.9136,"d":"83.91"},{"v":83.9136,"d":"83.91"}]
["　30102","　津贴补贴",{"v":48.582,"d":"48.58"},{"v":48.582,"d":"48.58"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":22.318144,"d":"22.32"},{"v":22.318144,"d":"22.32"}]
["　30109","　职业年金缴费",{"v":11.159072,"d":"11.16"},{"v":11.159072,"d":"11.16"}]
["　30110","　职工基本医疗保险缴费",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["　30113","　住房公积金",{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]
["302","商品和服务支出",{"v":22.404,"d":"22.40"},null,{"v":22.404,"d":"22.40"}]
["　30211","　差旅费",{"v":10.8304,"d":"10.83"},null,{"v":10.8304,"d":"10.83"}]
["　30217","　公务接待费",{"v":3.5696,"d":"3.57"},null,{"v":3.5696,"d":"3.57"}]
["　30229","　福利费",{"v":0.324,"d":"0.32"},null,{"v":0.324,"d":"0.32"}]
["　30239","　其他交通费用",7.68,null,7.68]

{"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"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[211001]大余县行政审批局",{"$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",{"v":3.5696,"d":"3.57"},null,{"v":3.5696,"d":"3.57"}]
["211001","大余县行政审批局",{"v":3.5696,"d":"3.57"},null,{"v":3.5696,"d":"3.57"}]

{"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:[211001]大余县行政审批局",{"$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":1665.750605,"d":"1,665.75"}]
["一般公共服务支出",{"v":1060.6348,"d":"1,060.63"}]
["社会保障和就业支出",{"v":33.477216,"d":"33.48"}]
["卫生健康支出",{"v":13.896636,"d":"13.90"}]
["城乡社区支出",{"v":542.402641,"d":"542.40"}]
["住房保障支出",{"v":15.339312,"d":"15.34"}]

{"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":711.535564,"d":"711.54"},{"v":711.535564,"d":"711.54"}]
["一般公共服务支出",{"v":648.8224,"d":"648.82"},{"v":648.8224,"d":"648.82"}]
["社会保障和就业支出",{"v":33.477216,"d":"33.48"},{"v":33.477216,"d":"33.48"}]
["卫生健康支出",{"v":13.896636,"d":"13.90"},{"v":13.896636,"d":"13.90"}]
["住房保障支出",{"v":15.339312,"d":"15.34"},{"v":15.339312,"d":"15.34"}]