{"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"]
["填报部门:[617]大余县大数据中心",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":129.402172,"d":"129.40"},"一般公共服务支出",{"v":6,"d":"6.00"}]
["    （一）一般公共预算收入",{"v":129.402172,"d":"129.40"},"社会保障和就业支出",{"v":7.042176,"d":"7.04"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":1.871004,"d":"1.87"}]
["    （三）国有资本经营预算收入",null,"资源勘探工业信息等支出",{"v":139.0056,"d":"139.01"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":3.343392,"d":"3.34"}]
["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":2,"d":"2.00"}," "," "]
[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":131.402172,"d":"131.40"},"本年支出合计",{"v":157.262172,"d":"157.26"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",25.86]
[]
["收入总计",{"v":157.262172,"d":"157.26"},"支出总计",{"v":157.262172,"d":"157.26"}]

{"sheet":"部门收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"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"]
["[617]大余县大数据中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":157.262172,"d":"157.26"},25.86,{"v":129.402172,"d":"129.40"},{"v":129.402172,"d":"129.40"},{"$nulls":7},{"v":2,"d":"2.00"}]
["201","一般公共服务支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["208","社会保障和就业支出",{"v":7.042176,"d":"7.04"},null,{"v":7.042176,"d":"7.04"},{"v":7.042176,"d":"7.04"}]
["　05","　行政事业单位养老支出",{"v":7.042176,"d":"7.04"},null,{"v":7.042176,"d":"7.04"},{"v":7.042176,"d":"7.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":4.694784,"d":"4.69"},null,{"v":4.694784,"d":"4.69"},{"v":4.694784,"d":"4.69"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":2.347392,"d":"2.35"},null,{"v":2.347392,"d":"2.35"},{"v":2.347392,"d":"2.35"}]
["210","卫生健康支出",{"v":1.871004,"d":"1.87"},null,{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["　11","　行政事业单位医疗",{"v":1.871004,"d":"1.87"},null,{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["　　2101102","　　事业单位医疗",{"v":1.871004,"d":"1.87"},null,{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["215","资源勘探工业信息等支出",{"v":139.0056,"d":"139.01"},19.86,{"v":117.1456,"d":"117.15"},{"v":117.1456,"d":"117.15"},{"$nulls":7},{"v":2,"d":"2.00"}]
["　05","　工业和信息产业监管",{"v":139.0056,"d":"139.01"},19.86,{"v":117.1456,"d":"117.15"},{"v":117.1456,"d":"117.15"},{"$nulls":7},{"v":2,"d":"2.00"}]
["　　2150508","　　无线电及信息通信监管",{"v":30.4456,"d":"30.45"},null,{"v":30.4456,"d":"30.45"},{"v":30.4456,"d":"30.45"}]
["　　2150516","　　工程建设及运行维护",{"v":86.7,"d":"86.70"},null,{"v":86.7,"d":"86.70"},{"v":86.7,"d":"86.70"}]
["　　2150599","　　其他工业和信息产业监管支出",21.86,19.86,{"$nulls":9},{"v":2,"d":"2.00"}]
["221","住房保障支出",{"v":3.343392,"d":"3.34"},null,{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]
["　02","　住房改革支出",{"v":3.343392,"d":"3.34"},null,{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]
["　　2210201","　　住房公积金",{"v":3.343392,"d":"3.34"},null,{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]

{"sheet":"部门支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]
["填报部门[617]大余县大数据中心",{"$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":157.262172,"d":"157.26"},{"v":42.702172,"d":"42.70"},114.56]
["201","一般公共服务支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["208","社会保障和就业支出",{"v":7.042176,"d":"7.04"},{"v":7.042176,"d":"7.04"}]
["　05","　行政事业单位养老支出",{"v":7.042176,"d":"7.04"},{"v":7.042176,"d":"7.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":4.694784,"d":"4.69"},{"v":4.694784,"d":"4.69"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":2.347392,"d":"2.35"},{"v":2.347392,"d":"2.35"}]
["210","卫生健康支出",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["　11","　行政事业单位医疗",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["　　2101102","　　事业单位医疗",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["215","资源勘探工业信息等支出",{"v":139.0056,"d":"139.01"},{"v":30.4456,"d":"30.45"},108.56]
["　05","　工业和信息产业监管",{"v":139.0056,"d":"139.01"},{"v":30.4456,"d":"30.45"},108.56]
["　　2150508","　　无线电及信息通信监管",{"v":30.4456,"d":"30.45"},{"v":30.4456,"d":"30.45"}]
["　　2150516","　　工程建设及运行维护",{"v":86.7,"d":"86.70"},null,{"v":86.7,"d":"86.70"}]
["　　2150599","　　其他工业和信息产业监管支出",21.86,null,21.86]
["221","住房保障支出",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]
["　02","　住房改革支出",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]
["　　2210201","　　住房公积金",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]

{"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"]
["[617]大余县大数据中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":129.402172,"d":"129.40"},"一、本年支出",{"v":129.402172,"d":"129.40"},{"v":129.402172,"d":"129.40"}," "," "]
["  一般公共预算拨款收入",{"v":129.402172,"d":"129.40"},"社会保障和就业支出",7.042176,{"v":7.042176,"d":"7.04"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}," "]
["  国有资本经营预算收入",null,"资源勘探工业信息等支出",{"v":117.1456,"d":"117.15"},{"v":117.1456,"d":"117.15"}," "]
[null,null,"住房保障支出",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",25.86,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":129.402172,"d":"129.40"},"支出总计",{"v":129.402172,"d":"129.40"},{"v":129.402172,"d":"129.40"}," "," "]

{"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"]
["[617]大余县大数据中心",{"$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":129.402172,"d":"129.40"},{"v":42.702172,"d":"42.70"},{"v":86.7,"d":"86.70"}]
["208","社会保障和就业支出",{"v":7.042176,"d":"7.04"},{"v":7.042176,"d":"7.04"}]
["　05","　行政事业单位养老支出",{"v":7.042176,"d":"7.04"},{"v":7.042176,"d":"7.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":4.694784,"d":"4.69"},{"v":4.694784,"d":"4.69"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":2.347392,"d":"2.35"},{"v":2.347392,"d":"2.35"}]
["210","卫生健康支出",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["　11","　行政事业单位医疗",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["　　2101102","　　事业单位医疗",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["215","资源勘探工业信息等支出",{"v":117.1456,"d":"117.15"},{"v":30.4456,"d":"30.45"},{"v":86.7,"d":"86.70"}]
["　05","　工业和信息产业监管",{"v":117.1456,"d":"117.15"},{"v":30.4456,"d":"30.45"},{"v":86.7,"d":"86.70"}]
["　　2150508","　　无线电及信息通信监管",{"v":30.4456,"d":"30.45"},{"v":30.4456,"d":"30.45"}]
["　　2150516","　　工程建设及运行维护",{"v":86.7,"d":"86.70"},null,{"v":86.7,"d":"86.70"}]
["221","住房保障支出",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]
["　02","　住房改革支出",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]
["　　2210201","　　住房公积金",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]

{"sheet":"一般公共预算基本支出表","index":5,"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"]}
[]
["一般公共预算基本支出表"]
["[617]大余县大数据中心",{"$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":42.702172,"d":"42.70"},{"v":40.142172,"d":"40.14"},2.56]
["301","工资福利支出",{"v":40.118172,"d":"40.12"},{"v":40.118172,"d":"40.12"}]
["　30101","　基本工资",{"v":17.7696,"d":"17.77"},{"v":17.7696,"d":"17.77"}]
["　30102","　津贴补贴",{"v":10.092,"d":"10.09"},{"v":10.092,"d":"10.09"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":4.694784,"d":"4.69"},{"v":4.694784,"d":"4.69"}]
["　30109","　职业年金缴费",{"v":2.347392,"d":"2.35"},{"v":2.347392,"d":"2.35"}]
["　30110","　职工基本医疗保险缴费",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["　30113","　住房公积金",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]
["302","商品和服务支出",2.16,null,2.16]
["　30201","　办公费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30202","　印刷费",0.05,null,0.05]
["　30206","　电费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30207","　邮电费",0.05,null,0.05]
["　30217","　公务接待费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30229","　福利费",0.06,null,0.06]
["303","对个人和家庭的补助",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]
["　30309","　奖励金",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]
["310","资本性支出",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["　31007","　信息网络及软件购置更新",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]

{"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"]
["填报部门[617]大余县大数据中心",{"$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",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["617001","大余县大数据中心",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]

{"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,null,"无此项数据"]

{"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"]
["填报部门:[617]大余县大数据中心",{"$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,null,"无此项数据"]

{"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":157.262172,"d":"157.26"}]
["一般公共服务支出",{"v":6,"d":"6.00"}]
["社会保障和就业支出",{"v":7.042176,"d":"7.04"}]
["卫生健康支出",{"v":1.871004,"d":"1.87"}]
["资源勘探工业信息等支出",{"v":139.0056,"d":"139.01"}]
["住房保障支出",{"v":3.343392,"d":"3.34"}]

{"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":129.402172,"d":"129.40"},{"v":129.402172,"d":"129.40"}]
["社会保障和就业支出",{"v":7.042176,"d":"7.04"},{"v":7.042176,"d":"7.04"}]
["卫生健康支出",{"v":1.871004,"d":"1.87"},{"v":1.871004,"d":"1.87"}]
["资源勘探工业信息等支出",{"v":117.1456,"d":"117.15"},{"v":117.1456,"d":"117.15"}]
["住房保障支出",{"v":3.343392,"d":"3.34"},{"v":3.343392,"d":"3.34"}]