{"text_format":"3","workbook":"xls","n_sheets":9,"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"],"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:[222]大余县审计局",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":507.875332,"d":"507.88"},"一般公共服务支出",{"v":579.1646,"d":"579.16"}]
["    （一）一般公共预算收入",{"v":387.875332,"d":"387.88"},"社会保障和就业支出",{"v":30.111216,"d":"30.11"}]
["    （二）政府性基金预算收入",{"v":120,"d":"120.00"},"卫生健康支出",{"v":16.750884,"d":"16.75"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":160.8848,"d":"160.88"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":12.946032,"d":"12.95"}]
["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":60,"d":"60.00"}," "," "]
[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":567.875332,"d":"567.88"},"本年支出合计",{"v":799.857532,"d":"799.86"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":231.9822,"d":"231.98"}]
[]
["收入总计",{"v":799.857532,"d":"799.86"},"支出总计",{"v":799.857532,"d":"799.86"}]

{"sheet":"部门收入总表","index":1,"n_rows":32,"n_cols":15,"rows_kept":32,"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"]
["[222]大余县审计局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":799.857532,"d":"799.86"},{"v":231.9822,"d":"231.98"},{"v":507.875332,"d":"507.88"},{"v":387.875332,"d":"387.88"},{"v":120,"d":"120.00"},{"$nulls":6},{"v":60,"d":"60.00"}]
["201","一般公共服务支出",{"v":579.1646,"d":"579.16"},{"v":190.093,"d":"190.09"},{"v":329.0716,"d":"329.07"},{"v":329.0716,"d":"329.07"},{"$nulls":7},{"v":60,"d":"60.00"}]
["　08","　审计事务",{"v":579.1146,"d":"579.11"},{"v":190.043,"d":"190.04"},{"v":329.0716,"d":"329.07"},{"v":329.0716,"d":"329.07"},{"$nulls":7},{"v":60,"d":"60.00"}]
["　　2010801","　　行政运行",{"v":121.0716,"d":"121.07"},null,{"v":121.0716,"d":"121.07"},{"v":121.0716,"d":"121.07"}]
["　　2010802","　　一般行政管理事务",{"v":310.1134,"d":"310.11"},{"v":162.043,"d":"162.04"},{"v":148.0704,"d":"148.07"},{"v":148.0704,"d":"148.07"}]
["　　2010804","　　审计业务",{"v":131.9296,"d":"131.93"},{"v":20,"d":"20.00"},{"v":51.9296,"d":"51.93"},{"v":51.9296,"d":"51.93"},{"$nulls":7},{"v":60,"d":"60.00"}]
["　　2010806","　　信息化建设",{"v":16,"d":"16.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["　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":30.111216,"d":"30.11"},{"v":1.0044,"d":"1.00"},{"v":29.106816,"d":"29.11"},{"v":29.106816,"d":"29.11"}]
["　05","　行政事业单位养老支出",{"v":27.244416,"d":"27.24"},null,{"v":27.244416,"d":"27.24"},{"v":27.244416,"d":"27.24"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.162944,"d":"18.16"},null,{"v":18.162944,"d":"18.16"},{"v":18.162944,"d":"18.16"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.081472,"d":"9.08"},null,{"v":9.081472,"d":"9.08"},{"v":9.081472,"d":"9.08"}]
["　07","　就业补助",{"v":1.0044,"d":"1.00"},{"v":1.0044,"d":"1.00"}]
["　　2080711","　　就业见习补贴",{"v":1.0044,"d":"1.00"},{"v":1.0044,"d":"1.00"}]
["　08","　抚恤",{"v":1.8624,"d":"1.86"},null,{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
["　　2080801","　　死亡抚恤",{"v":1.8624,"d":"1.86"},null,{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
["210","卫生健康支出",{"v":16.750884,"d":"16.75"},null,{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["　11","　行政事业单位医疗",{"v":16.750884,"d":"16.75"},null,{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["　　2101101","　　行政单位医疗",{"v":16.750884,"d":"16.75"},null,{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["212","城乡社区支出",{"v":160.8848,"d":"160.88"},{"v":40.8848,"d":"40.88"},{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":160.8848,"d":"160.88"},{"v":40.8848,"d":"40.88"},{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["　　2120802","　　土地开发支出",{"v":160.8848,"d":"160.88"},{"v":40.8848,"d":"40.88"},{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["221","住房保障支出",{"v":12.946032,"d":"12.95"},null,{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]
["　02","　住房改革支出",{"v":12.946032,"d":"12.95"},null,{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]
["　　2210201","　　住房公积金",{"v":12.946032,"d":"12.95"},null,{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]

{"sheet":"部门支出总表","index":2,"n_rows":32,"n_cols":5,"rows_kept":32,"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[222]大余县审计局",{"$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":799.857532,"d":"799.86"},{"v":208.213332,"d":"208.21"},{"v":591.6442,"d":"591.64"}]
["201","一般公共服务支出",{"v":579.1646,"d":"579.16"},{"v":149.142,"d":"149.14"},{"v":430.0226,"d":"430.02"}]
["　08","　审计事务",{"v":579.1146,"d":"579.11"},{"v":149.142,"d":"149.14"},{"v":429.9726,"d":"429.97"}]
["　　2010801","　　行政运行",{"v":121.0716,"d":"121.07"},{"v":121.0716,"d":"121.07"}]
["　　2010802","　　一般行政管理事务",{"v":310.1134,"d":"310.11"},{"v":28.0704,"d":"28.07"},{"v":282.043,"d":"282.04"}]
["　　2010804","　　审计业务",{"v":131.9296,"d":"131.93"},null,{"v":131.9296,"d":"131.93"}]
["　　2010806","　　信息化建设",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]
["　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":30.111216,"d":"30.11"},{"v":29.106816,"d":"29.11"},{"v":1.0044,"d":"1.00"}]
["　05","　行政事业单位养老支出",{"v":27.244416,"d":"27.24"},{"v":27.244416,"d":"27.24"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.162944,"d":"18.16"},{"v":18.162944,"d":"18.16"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.081472,"d":"9.08"},{"v":9.081472,"d":"9.08"}]
["　07","　就业补助",{"v":1.0044,"d":"1.00"},null,{"v":1.0044,"d":"1.00"}]
["　　2080711","　　就业见习补贴",{"v":1.0044,"d":"1.00"},null,{"v":1.0044,"d":"1.00"}]
["　08","　抚恤",{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
["　　2080801","　　死亡抚恤",{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
["210","卫生健康支出",{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["　11","　行政事业单位医疗",{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["　　2101101","　　行政单位医疗",{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["212","城乡社区支出",{"v":160.8848,"d":"160.88"},{"v":0.2676,"d":"0.27"},{"v":160.6172,"d":"160.62"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":160.8848,"d":"160.88"},{"v":0.2676,"d":"0.27"},{"v":160.6172,"d":"160.62"}]
["　　2120802","　　土地开发支出",{"v":160.8848,"d":"160.88"},{"v":0.2676,"d":"0.27"},{"v":160.6172,"d":"160.62"}]
["221","住房保障支出",{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]
["　02","　住房改革支出",{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]
["　　2210201","　　住房公积金",{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]

{"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"]
["[222]大余县审计局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":507.875332,"d":"507.88"},"一、本年支出",{"v":507.875332,"d":"507.88"},{"v":387.875332,"d":"387.88"},{"v":120,"d":"120.00"}," "]
["  一般公共预算拨款收入",{"v":387.875332,"d":"387.88"},"一般公共服务支出",{"v":329.0716,"d":"329.07"},{"v":329.0716,"d":"329.07"}," "]
["  政府性基金预算拨款收入",{"v":120,"d":"120.00"},"社会保障和就业支出",{"v":29.106816,"d":"29.11"},{"v":29.106816,"d":"29.11"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}," "]
[null,null,"城乡社区支出",{"v":120,"d":"120.00"}," ",{"v":120,"d":"120.00"}]
[null,null,"住房保障支出",{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":507.875332,"d":"507.88"},"支出总计",{"v":507.875332,"d":"507.88"},{"v":387.875332,"d":"387.88"},{"v":120,"d":"120.00"}," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]
["[222]大余县审计局",{"$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":387.875332,"d":"387.88"},{"v":207.945732,"d":"207.95"},{"v":179.9296,"d":"179.93"}]
["201","一般公共服务支出",{"v":329.0716,"d":"329.07"},{"v":149.142,"d":"149.14"},{"v":179.9296,"d":"179.93"}]
["　08","　审计事务",{"v":329.0716,"d":"329.07"},{"v":149.142,"d":"149.14"},{"v":179.9296,"d":"179.93"}]
["　　2010801","　　行政运行",{"v":121.0716,"d":"121.07"},{"v":121.0716,"d":"121.07"}]
["　　2010802","　　一般行政管理事务",{"v":148.0704,"d":"148.07"},{"v":28.0704,"d":"28.07"},{"v":120,"d":"120.00"}]
["　　2010804","　　审计业务",{"v":51.9296,"d":"51.93"},null,{"v":51.9296,"d":"51.93"}]
["　　2010806","　　信息化建设",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["208","社会保障和就业支出",{"v":29.106816,"d":"29.11"},{"v":29.106816,"d":"29.11"}]
["　05","　行政事业单位养老支出",{"v":27.244416,"d":"27.24"},{"v":27.244416,"d":"27.24"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.162944,"d":"18.16"},{"v":18.162944,"d":"18.16"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.081472,"d":"9.08"},{"v":9.081472,"d":"9.08"}]
["　08","　抚恤",{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
["　　2080801","　　死亡抚恤",{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
["210","卫生健康支出",{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["　11","　行政事业单位医疗",{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["　　2101101","　　行政单位医疗",{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["221","住房保障支出",{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]
["　02","　住房改革支出",{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]
["　　2210201","　　住房公积金",{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":22,"n_cols":5,"rows_kept":22,"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"]
["[222]大余县审计局",{"$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":207.945732,"d":"207.95"},{"v":171.991332,"d":"171.99"},{"v":35.9544,"d":"35.95"}]
["301","工资福利支出",{"v":170.104932,"d":"170.10"},{"v":170.104932,"d":"170.10"}]
["　30101","　基本工资",{"v":67.6176,"d":"67.62"},{"v":67.6176,"d":"67.62"}]
["　30102","　津贴补贴",{"v":45.546,"d":"45.55"},{"v":45.546,"d":"45.55"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":18.162944,"d":"18.16"},{"v":18.162944,"d":"18.16"}]
["　30109","　职业年金缴费",{"v":9.081472,"d":"9.08"},{"v":9.081472,"d":"9.08"}]
["　30110","　职工基本医疗保险缴费",{"v":16.750884,"d":"16.75"},{"v":16.750884,"d":"16.75"}]
["　30113","　住房公积金",{"v":12.946032,"d":"12.95"},{"v":12.946032,"d":"12.95"}]
["302","商品和服务支出",{"v":35.9544,"d":"35.95"},null,{"v":35.9544,"d":"35.95"}]
["　30211","　差旅费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30217","　公务接待费",{"v":8.0704,"d":"8.07"},null,{"v":8.0704,"d":"8.07"}]
["　30229","　福利费",{"v":0.384,"d":"0.38"},null,{"v":0.384,"d":"0.38"}]
["　30239","　其他交通费用",{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"}]
["303","对个人和家庭的补助",{"v":1.8864,"d":"1.89"},{"v":1.8864,"d":"1.89"}]
["　30305","　生活补助",{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
["　30309","　奖励金",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]

{"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[222]大余县审计局",{"$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":8.0704,"d":"8.07"},null,{"v":8.0704,"d":"8.07"}]
["222001","大余县审计局",{"v":8.0704,"d":"8.07"},null,{"v":8.0704,"d":"8.07"}]

{"sheet":"政府性基金","index":7,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位:[222]大余县审计局",{"$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":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["212","城乡社区支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["　　2120802","　　土地开发支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]

{"sheet":"国有资本经营","index":8,"n_rows":8,"n_cols":5,"rows_kept":8,"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:[222]大余县审计局",{"$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]
["——","——","——","——","——"]
["本表无内容"]