{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["封面","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","一般公共预算三公表","政府性基金","国有资本经营"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[0,0,0,1],[2,0,2,15],[5,7,5,10],[9,7,9,9]],"flags":["formulas_cached_only"]}
["附件2",{"$nulls":19},"总计"]
[]
["2022年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"玉山县怀玉乡人民政府"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,"2022-03-08"]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[27,0,27,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:",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",null,"初中教育",{"v":1,"d":"1.00"}]
["    （一）一般公共预算收入",723.37,"计划生育机构",{"v":4,"d":"4.00"}]
["    （二）政府性基金预算收入",null,"对村民委员会和村党支部的补助",{"v":94.067,"d":"94.07"}]
["    （三）国有资本经营预算收入",null,"事业运行",{"v":19.8,"d":"19.80"}]
["二、教育收费资金收入",null,"其他文化和旅游支出",{"v":5,"d":"5.00"}]
["三、事业收入",null,"小学教育",{"v":4,"d":"4.00"}]
["四、事业单位经营收入",null,"行政运行",{"v":13227.66,"d":"13,227.66"}]
["五、附属单位上缴收入",null,"事业运行",264.45]
["六、上级补助收入",null,"一般行政管理事务",90.26]
["七、其他收入",{"v":13096.98,"d":"13,096.98"},"执法监管",108.15]
[null,null,"农村最低生活保障金支出",{"v":103.9,"d":"103.90"}]
[null,null,"伤残抚恤",44.36]
[null,null,"其他财政事务支出",{"v":6,"d":"6.00"}]
[null,null,"其他民政管理事务支出",6.39]
[]
[]
[]
["本年收入合计",null,"本年支出合计"]
["八、使用非财政拨款结余",null,"结转下年"]
["九、上年结转（结余）",158.69]
[]
["收入总计",{"v":13979.04,"d":"13,979.04"},"支出总计",{"v":13979.04,"d":"13,979.04"}]

{"sheet":"部门收入总表","index":2,"n_rows":21,"n_cols":15,"rows_kept":21,"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"]
[{"$nulls":14},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[2050203,"初中教育",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[2100716,"计划生育机构",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2130705,"对村民委员会和村党支部的补助",{"v":94.067,"d":"94.07"},{"v":94.067,"d":"94.07"}]
[2082850,"事业运行",{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"}]
[2070199,"其他文化和旅游支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[2050202,"小学教育",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2010301,"行政运行",{"v":13227.66,"d":"13,227.66"},30.82,null,252.12,{"$nulls":7},{"v":12944.72,"d":"12,944.72"}]
[2010350,"事业运行",264.45,null,null,207.43,{"$nulls":7},57.02]
[2010602,"一般行政管理事务",90.26,null,null,43.02,{"$nulls":7},47.24]
[2130110,"执法监管",108.15,null,null,60.15,{"$nulls":7},{"v":48,"d":"48.00"}]
[2081902,"农村最低生活保障金支出",{"v":103.9,"d":"103.90"},null,null,{"v":103.9,"d":"103.90"}]
[2080802,"伤残抚恤",44.36,null,null,44.36]
[2010699,"其他财政事务支出",{"v":6,"d":"6.00"},null,null,{"v":6,"d":"6.00"}]
[2080299,"其他民政管理事务支出",6.39,null,null,6.39]
[null,null,{"v":13979.037,"d":"13,979.04"},{"v":158.68699999999998,"d":"158.69"},null,723.37,{"$nulls":7},{"v":13096.98,"d":"13,096.98"}]

{"sheet":"部门支出总表","index":3,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
[{"$nulls":4},"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]
[2050203,"初中教育",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[2100716,"计划生育机构",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2130705,"对村民委员会和村党支部的补助",{"v":94.067,"d":"94.07"},{"v":94.067,"d":"94.07"}]
[2082850,"事业运行",{"v":19.8,"d":"19.80"},{"v":19.8,"d":"19.80"}]
[2070199,"其他文化和旅游支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[2050202,"小学教育",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2010301,"行政运行",{"v":13227.66,"d":"13,227.66"},{"v":7396.38,"d":"7,396.38"},{"v":5831.28,"d":"5,831.28"}]
[2010350,"事业运行",264.45,264.45]
[2010602,"一般行政管理事务",90.26,90.26]
[2130110,"执法监管",108.15,108.15]
[2081902,"农村最低生活保障金支出",{"v":103.9,"d":"103.90"},{"v":103.9,"d":"103.90"}]
[2080802,"伤残抚恤",44.36,44.36]
[2010699,"其他财政事务支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[2080299,"其他民政管理事务支出",6.39,6.39]
[null,null,{"v":13979.037,"d":"13,979.04"},{"v":8147.757,"d":"8,147.76"},{"v":5831.28,"d":"5,831.28"}]

{"sheet":"财拨收支总表","index":4,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[1,0,1,6],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
[{"$nulls":6},"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",723.37,"一、本年支出"]
["  一般公共预算拨款收入",null,"一般公共服务支出",508.57,508.57]
["  政府性基金预算拨款收入",null,"　政府办公厅（室）及相关机构事务",459.55,459.55]
["  国有资本经营预算收入",null,"　　行政运行",252.12,252.12]
[null,null,"　　事业运行",207.43,207.43]
[null,null,"　财政事务",49.02,49.02]
[null,null,"　　一般行政管理事务",43.02,43.02]
[null,null,"　　其他财政事务支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[null,null,"社会保障和就业支出",6.39,6.39]
[null,null,"　　其他民政管理事务支出",6.39,6.39]
[null,null,"　抚恤",44.36,44.36]
[null,null,"　　伤残抚恤",44.36,44.36]
[null,null,"　最低生活保障",{"v":103.9,"d":"103.90"},{"v":103.9,"d":"103.90"}]
[null,null,"　　农村最低生活保障金支出",{"v":103.9,"d":"103.90"},{"v":103.9,"d":"103.90"}]
[null,null,"农林水支出",60.15,60.15]
[null,null,"　农业农村",60.15,60.15]
[null,null,"　　执法监管",60.15,60.15]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",723.37,"支出总计",723.37,723.37]

{"sheet":"一般公共预算支出表","index":5,"n_rows":15,"n_cols":5,"rows_kept":15,"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"]
[{"$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]
[2010301,"行政运行",252.12,252.12]
[2010350,"事业运行",207.43,207.43]
[2010602,"一般行政管理事务",43.02,43.02]
[2130110,"执法监管",60.15,60.15]
[2081902,"农村最低生活保障金支出",{"v":103.9,"d":"103.90"},{"v":103.9,"d":"103.90"}]
[2080802,"伤残抚恤",44.36,44.36]
[2010699,"其他财政事务支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[2080299,"其他民政管理事务支出",6.39,6.39]
[null,null,723.37,723.37]

{"sheet":"一般公共预算基本支出表","index":6,"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"]
[{"$nulls":4},"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]
[30101,"基本工资",null,214.49]
[30102,"津贴补贴",null,{"v":103.2,"d":"103.20"}]
[30103,"奖金",null,25.41]
[30107,"绩效工资",null,78.26]
[30108,"机关事业单位基本养老保险缴费",null,54.39]
[30110,"职工基本医疗保险缴费",null,{"v":10.2,"d":"10.20"}]
[30199,"其他工资福利支出",null,0.14]
[30304,"抚恤金",null,44.36]
[30306,"救济费",null,{"v":103.9,"d":"103.90"}]
[30399,"其他对个人和家庭的补助",null,6.39]
[30201,"办公费",null,null,{"v":10.6,"d":"10.60"}]
[30205,"水费",null,null,{"v":2,"d":"2.00"}]
[30206,"电费",null,null,{"v":5,"d":"5.00"}]
[30208,"取暖费",null,null,{"v":6.9,"d":"6.90"}]
[30211,"差旅费",null,null,{"v":28,"d":"28.00"}]
[30213,"维修（护）费",null,null,20.57]
[30217,"公务接待费",null,null,1.56]
[30299,"其他商品和服务支出",null,null,{"v":8,"d":"8.00"}]
[null,null,723.37,{"v":640.7399999999999,"d":"640.74"},82.63]

{"sheet":"一般公共预算三公表","index":7,"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"]}
[]
["一般公共预算“三公”经费支出表"]
[{"$nulls":6},"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 "}]
["915001","怀玉乡人民政府",1.56,null,1.56]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"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]

{"sheet":"国有资本经营","index":9,"n_rows":6,"n_cols":5,"rows_kept":6,"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"]
[{"$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]