{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["一收支预算总表","二单位收入总表","三单位支出总表","四财政拨款收支总表","五一般公共预算支出表","六一般公共预算基本支出表","七一般公共预算三公经费支出表","八政府性基金预算支出表","九国有资本经营预算支出表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"一收支预算总表","index":0,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[21,0,21,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[927001]大余县南安镇人民政府",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",754.96,"一般公共服务支出",{"v":1641,"d":"1,641.00"}]
["    （一）一般公共预算收入",754.96,"国防支出",{"v":10,"d":"10.00"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",75.12]
["    （三）国有资本经营预算收入",null,"卫生健康支出",122.29]
["二、教育收费资金收入",null,"城乡社区支出",{"v":3466.14,"d":"3,466.14"}]
["三、事业收入",null,"农林水支出",290.74]
["四、事业单位经营收入",null,"文化旅游体育与传媒支出",{"v":4.926,"d":"4.93"}]
["五、附属单位上缴收入",null,"住房保障支出",25.92]
["六、上级补助收入",null,"灾害防治及应急管理支出",4.09]
["七、其他收入",{"v":1100,"d":"1100.00"},"其他支出",{"v":1218,"d":"1,218.00"}]
[null,null,"节能环保支出",175.13]
["本年收入合计",{"v":1854.96,"d":"1,854.96"},"本年支出合计",7033.36]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":5178.4,"d":"5,178.40"}]
[]
["收入总计",{"v":7033.36,"d":"7,033.36"},"支出总计",7033.36]

{"sheet":"二单位收入总表","index":1,"n_rows":44,"n_cols":17,"rows_kept":44,"merged":[[1,0,1,16],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["填报单位[927001]大余县南安镇人民政府",{"$nulls":15},"单位：万元"]
["科目",null,null,"功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":6},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["类","款","项","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[{"$nulls":3},"合计",{"v":7033.359294,"d":"7033.36"},{"v":5178.402374,"d":"5178.40"},{"v":754.95692,"d":"754.96"},{"v":754.95692,"d":"754.96"},{"$nulls":7},{"v":1100,"d":"1100.00"}]
["201","03","01","　行政运行",{"v":466.689959,"d":"466.69"},{"v":144.501959,"d":"144.50"},{"v":322.188,"d":"322.19"},{"v":322.188,"d":"322.19"}]
["201","03","02","　一般行政管理事务",8.04,8.04]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出",{"v":1148.7,"d":"1148.70"},null,{"v":48.7,"d":"48.70"},{"v":48.7,"d":"48.70"},{"$nulls":7},{"v":1100,"d":"1100.00"}]
["201","29","99","　其他群众团体事务支出",17.52,17.52]
["201","31","99","　其他党委办公厅（室）及相关机构事务支出",0.05,0.05]
["203","99","99","　其他国防支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["207","01","14","　文化和旅游管理事务",{"v":4.926,"d":"4.93"},null,{"v":4.926,"d":"4.93"},{"v":4.926,"d":"4.93"}]
["208","05","05","　机关事业单位基本养老保险缴费支出",{"v":36.33208,"d":"36.33"},null,{"v":36.33208,"d":"36.33"},{"v":36.33208,"d":"36.33"}]
["208","05","06","　机关事业单位职业年金缴费支出",{"v":18.16604,"d":"18.17"},null,{"v":18.16604,"d":"18.17"},{"v":18.16604,"d":"18.17"}]
["208","07","05","　公益性岗位补贴",0.42,0.42]
["208","07","99","　其他就业补助支出",0.45,0.45]
["208","08","01","　死亡抚恤",{"v":11.1744,"d":"11.17"},null,{"v":11.1744,"d":"11.17"},{"v":11.1744,"d":"11.17"}]
["208","08","99","　其他优抚支出",6.48,6.48]
["208","20","01","　临时救助支出",{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"}]
["210","04","09","　重大公共卫生服务",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["210","04","99","　其他公共卫生支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["210","07","99","　其他计划生育事务支出",{"v":67.342,"d":"67.34"},{"v":56.042,"d":"56.04"},{"v":11.3,"d":"11.30"},{"v":11.3,"d":"11.30"}]
["210","11","01","　行政单位医疗",{"v":41.94756,"d":"41.95"},null,{"v":41.94756,"d":"41.95"},{"v":41.94756,"d":"41.95"}]
["211","03","99","　其他污染防治支出",175.13,175.13]
["212","01","04","　城管执法",12.48,null,12.48,12.48]
["212","01","99","　其他城乡社区管理事务支出",{"v":117.8583,"d":"117.86"},{"v":97.8583,"d":"97.86"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["212","05","01","　城乡社区环境卫生",{"v":5.0652,"d":"5.07"},null,{"v":5.0652,"d":"5.07"},{"v":5.0652,"d":"5.07"}]
["212","08","01","　征地和拆迁补偿支出",{"v":1041.994328,"d":"1041.99"},{"v":1041.994328,"d":"1041.99"}]
["212","08","02","　土地开发支出",{"v":323.106917,"d":"323.11"},{"v":323.106917,"d":"323.11"}]
["212","10","02","　土地开发支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["212","15","01","　征地和拆迁补偿支出",{"v":1048.706874,"d":"1048.71"},{"v":1048.706874,"d":"1048.71"}]
["212","16","01","　征地和拆迁补偿支出",{"v":912.927772,"d":"912.93"},{"v":912.927772,"d":"912.93"}]
["213","01","01","　行政运行",{"v":8.2,"d":"8.20"},{"v":8.2,"d":"8.20"}]
["213","01","99","　其他农业农村支出",{"v":0.892581,"d":"0.89"},{"v":0.892581,"d":"0.89"}]
["213","02","34","　林业草原防灾减灾",{"v":1.2585,"d":"1.26"},{"v":1.2585,"d":"1.26"}]
["213","05","04","　农村基础设施建设",{"v":7.569571,"d":"7.57"},{"v":7.569571,"d":"7.57"}]
["213","05","99","　其他巩固脱贫衔接乡村振兴支出",{"v":0.209967,"d":"0.21"},{"v":0.209967,"d":"0.21"}]
["213","07","01","　对村级公益事业建设的补助",{"v":75.852805,"d":"75.85"},{"v":75.852805,"d":"75.85"}]
["213","07","05","　对村民委员会和村党支部的补助",{"v":196.7562,"d":"196.76"},null,{"v":196.7562,"d":"196.76"},{"v":196.7562,"d":"196.76"}]
["221","02","01","　住房公积金",{"v":25.92144,"d":"25.92"},null,{"v":25.92144,"d":"25.92"},{"v":25.92144,"d":"25.92"}]
["224","99","99","　其他灾害防治及应急管理支出",{"v":4.0908,"d":"4.09"},{"v":4.0908,"d":"4.09"}]
["229","04","02","　其他地方自行试点项目收益专项债券收入安排的支出",{"v":1218,"d":"1218.00"},{"v":1218,"d":"1218.00"}]

{"sheet":"三单位支出总表","index":2,"n_rows":44,"n_cols":7,"rows_kept":44,"merged":[[1,0,1,6],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[4,0,4,2]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[927001]大余县南安镇人民政府 ",{"$nulls":5},"单位：万元"]
["支出功能分类科目",{"$nulls":3},"合计","基本支出","项目支出"]
["科目",null,null,"科目名称 "]
["类","款","项","**",1,2,3]
[{"$nulls":3},"合计",{"v":7033.359294,"d":"7033.36"},{"v":669.177843,"d":"669.18"},{"v":6364.181451,"d":"6364.18"}]
["201","03","01","　行政运行",{"v":466.689959,"d":"466.69"},{"v":322.188,"d":"322.19"},{"v":144.501959,"d":"144.50"}]
["201","03","02","　一般行政管理事务",8.04,null,8.04]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出",{"v":1148.7,"d":"1148.70"},null,{"v":1148.7,"d":"1148.70"}]
["201","29","99","　其他群众团体事务支出",17.52,null,17.52]
["201","31","99","　其他党委办公厅（室）及相关机构事务支出",0.05,null,0.05]
["203","99","99","　其他国防支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["207","01","14","　文化和旅游管理事务",{"v":4.926,"d":"4.93"},{"v":4.926,"d":"4.93"}]
["208","05","05","　机关事业单位基本养老保险缴费支出",{"v":36.33208,"d":"36.33"},{"v":36.33208,"d":"36.33"}]
["208","05","06","　机关事业单位职业年金缴费支出",{"v":18.16604,"d":"18.17"},{"v":18.16604,"d":"18.17"}]
["208","07","05","　公益性岗位补贴",0.42,null,0.42]
["208","07","99","　其他就业补助支出",0.45,null,0.45]
["208","08","01","　死亡抚恤",{"v":11.1744,"d":"11.17"},{"v":11.1744,"d":"11.17"}]
["208","08","99","　其他优抚支出",6.48,null,6.48]
["208","20","01","　临时救助支出",{"v":2.1,"d":"2.10"},null,{"v":2.1,"d":"2.10"}]
["210","04","09","　重大公共卫生服务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["210","04","99","　其他公共卫生支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["210","07","99","　其他计划生育事务支出",{"v":67.342,"d":"67.34"},null,{"v":67.342,"d":"67.34"}]
["210","11","01","　行政单位医疗",{"v":41.94756,"d":"41.95"},{"v":41.94756,"d":"41.95"}]
["211","03","99","　其他污染防治支出",175.13,null,175.13]
["212","01","04","　城管执法",12.48,12.48]
["212","01","99","　其他城乡社区管理事务支出",{"v":117.8583,"d":"117.86"},null,{"v":117.8583,"d":"117.86"}]
["212","05","01","　城乡社区环境卫生",{"v":5.0652,"d":"5.07"},{"v":5.0652,"d":"5.07"}]
["212","08","01","　征地和拆迁补偿支出",{"v":1041.994328,"d":"1041.99"},null,{"v":1041.994328,"d":"1041.99"}]
["212","08","02","　土地开发支出",{"v":323.106917,"d":"323.11"},{"v":176.977123,"d":"176.98"},{"v":146.129794,"d":"146.13"}]
["212","10","02","　土地开发支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["212","15","01","　征地和拆迁补偿支出",{"v":1048.706874,"d":"1048.71"},null,{"v":1048.706874,"d":"1048.71"}]
["212","16","01","　征地和拆迁补偿支出",{"v":912.927772,"d":"912.93"},null,{"v":912.927772,"d":"912.93"}]
["213","01","01","　行政运行",{"v":8.2,"d":"8.20"},null,{"v":8.2,"d":"8.20"}]
["213","01","99","　其他农业农村支出",{"v":0.892581,"d":"0.89"},null,{"v":0.892581,"d":"0.89"}]
["213","02","34","　林业草原防灾减灾",{"v":1.2585,"d":"1.26"},null,{"v":1.2585,"d":"1.26"}]
["213","05","04","　农村基础设施建设",{"v":7.569571,"d":"7.57"},null,{"v":7.569571,"d":"7.57"}]
["213","05","99","　其他巩固脱贫衔接乡村振兴支出",{"v":0.209967,"d":"0.21"},null,{"v":0.209967,"d":"0.21"}]
["213","07","01","　对村级公益事业建设的补助",{"v":75.852805,"d":"75.85"},null,{"v":75.852805,"d":"75.85"}]
["213","07","05","　对村民委员会和村党支部的补助",{"v":196.7562,"d":"196.76"},null,{"v":196.7562,"d":"196.76"}]
["221","02","01","　住房公积金",{"v":25.92144,"d":"25.92"},{"v":25.92144,"d":"25.92"}]
["224","99","99","　其他灾害防治及应急管理支出",{"v":4.0908,"d":"4.09"},null,{"v":4.0908,"d":"4.09"}]
["229","04","02","　其他地方自行试点项目收益专项债券收入安排的支出",{"v":1218,"d":"1218.00"},null,{"v":1218,"d":"1218.00"}]

{"sheet":"四财政拨款收支总表","index":3,"n_rows":19,"n_cols":7,"rows_kept":19,"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"]
["填报单位:[927001]大余县南安镇人民政府",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",754.96,"一、本年支出",{"v":754.95692,"d":"754.96"},{"v":754.95692,"d":"754.96"}," "," "]
["  一般公共预算拨款收入",754.96,"一般公共服务支出",{"v":370.888,"d":"370.89"},{"v":370.888,"d":"370.89"}," "]
["  政府性基金预算拨款收入",null,"文化旅游体育与传媒支出",{"v":4.926,"d":"4.93"},{"v":4.926,"d":"4.93"}," "]
["  国有资本经营预算收入",null,"社会保障和就业支出",{"v":65.67252,"d":"65.67"},{"v":65.67252,"d":"65.67"}," "]
[null,null,"卫生健康支出",{"v":53.24756,"d":"53.25"},{"v":53.24756,"d":"53.25"}," "]
[null,null,"城乡社区支出",{"v":37.5452,"d":"37.55"},{"v":37.5452,"d":"37.55"}," "]
[null,null,"农林水支出",{"v":196.7562,"d":"196.76"},{"v":196.7562,"d":"196.76"}," "]
[null,null,"住房保障支出",{"v":25.92144,"d":"25.92"},{"v":25.92144,"d":"25.92"}," "]
["二、上年结转",{"v":5178.4,"d":"5,178.40"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",754.96,"支出总计",754.96,754.96," "," "]

{"sheet":"五一般公共预算支出表","index":4,"n_rows":20,"n_cols":7,"rows_kept":20,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,4,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位[927001]大余县南安镇人民政府",{"$nulls":5},"单位：万元"]
["支出功能分类科目",{"$nulls":3},"2022年预算数"]
["科目编码",null,null,"科目名称 ","合计","基本支出","项目支出"]
["类","款","项","**",1,2,3]
[{"$nulls":3},"合计",{"v":754.95692,"d":"754.96"},{"v":478.20072,"d":"478.20"},{"v":276.7562,"d":"276.76"}]
["201","03","01","　行政运行",{"v":322.188,"d":"322.19"},{"v":322.188,"d":"322.19"}]
["201","03","99","　其他政府办公厅（室）及相关机构事务支出",{"v":48.7,"d":"48.70"},null,{"v":48.7,"d":"48.70"}]
["207","01","14","　文化和旅游管理事务",{"v":4.926,"d":"4.93"},{"v":4.926,"d":"4.93"}]
["208","05","05","　机关事业单位基本养老保险缴费支出",{"v":36.33208,"d":"36.33"},{"v":36.33208,"d":"36.33"}]
["208","05","06","　机关事业单位职业年金缴费支出",{"v":18.16604,"d":"18.17"},{"v":18.16604,"d":"18.17"}]
["208","08","01","　死亡抚恤",{"v":11.1744,"d":"11.17"},{"v":11.1744,"d":"11.17"}]
["210","07","99","　其他计划生育事务支出",{"v":11.3,"d":"11.30"},null,{"v":11.3,"d":"11.30"}]
["210","11","01","　行政单位医疗",{"v":41.94756,"d":"41.95"},{"v":41.94756,"d":"41.95"}]
["212","01","04","　城管执法",12.48,12.48]
["212","01","99","　其他城乡社区管理事务支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["212","05","01","　城乡社区环境卫生",{"v":5.0652,"d":"5.07"},{"v":5.0652,"d":"5.07"}]
["213","07","05","　对村民委员会和村党支部的补助",{"v":196.7562,"d":"196.76"},null,{"v":196.7562,"d":"196.76"}]
["221","02","01","　住房公积金",{"v":25.92144,"d":"25.92"},{"v":25.92144,"d":"25.92"}]

{"sheet":"六一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["填报单位[927001]大余县南安镇人民政府",{"$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":478.20072,"d":"478.20"},{"v":385.72872,"d":"385.73"},{"v":92.472,"d":"92.47"}]
["301","工资福利支出",{"v":374.26632,"d":"374.27"},{"v":374.26632,"d":"374.27"}]
["　30101","　基本工资",{"v":132.762,"d":"132.76"},{"v":132.762,"d":"132.76"}]
["　30102","　津贴补贴",{"v":96.666,"d":"96.67"},{"v":96.666,"d":"96.67"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":36.33208,"d":"36.33"},{"v":36.33208,"d":"36.33"}]
["　30109","　职业年金缴费",{"v":18.16604,"d":"18.17"},{"v":18.16604,"d":"18.17"}]
["　30110","　职工基本医疗保险缴费",{"v":41.94756,"d":"41.95"},{"v":41.94756,"d":"41.95"}]
["　30113","　住房公积金",{"v":25.92144,"d":"25.92"},{"v":25.92144,"d":"25.92"}]
["　30199","　其他工资福利支出",{"v":22.4712,"d":"22.47"},{"v":22.4712,"d":"22.47"}]
["302","商品和服务支出",{"v":92.472,"d":"92.47"},null,{"v":92.472,"d":"92.47"}]
["　30201","　办公费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30202","　印刷费",{"v":4.6,"d":"4.60"},null,{"v":4.6,"d":"4.60"}]
["　30205","　水费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30206","　电费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30207","　邮电费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30211","　差旅费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30215","　会议费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30216","　培训费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30217","　公务接待费",{"v":32,"d":"32.00"},null,{"v":32,"d":"32.00"}]
["　30229","　福利费",{"v":1.632,"d":"1.63"},null,{"v":1.632,"d":"1.63"}]
["　30231","　公务用车运行维护费",{"v":15.2,"d":"15.20"},null,{"v":15.2,"d":"15.20"}]
["　30239","　其他交通费用",26.04,null,26.04]
["303","对个人和家庭的补助",{"v":11.4624,"d":"11.46"},{"v":11.4624,"d":"11.46"}]
["　30305","　生活补助",{"v":11.1744,"d":"11.17"},{"v":11.1744,"d":"11.17"}]
["　30309","　奖励金",{"v":0.288,"d":"0.29"},{"v":0.288,"d":"0.29"}]

{"sheet":"七一般公共预算三公经费支出表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[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:[927001]大余县南安镇人民政府",{"$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 "}]
[null,"合计",47.2,null,32,15.2]
[927001,"大余县南安镇人民政府",47.2,null,32,15.2]

{"sheet":"八政府性基金预算支出表","index":7,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4],[8,0,8,1]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:[927001]大余县南安镇人民政府",{"$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]
[]
[]
["说明：大余县南安镇人民政府无政府性基金预算收支"]

{"sheet":"九国有资本经营预算支出表","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],[7,0,7,1]],"flags":["formulas_cached_only"]}
[]
["国有资本经营预算支出表"]
["填报单位:[927001]大余县南安镇人民政府",{"$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]
[]
["说明：大余县南安镇人民政府无国有资本经营预算收支"]