{"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]],"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,"                     玉山县文成街道办事处"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,null,"二零二二年三月八日"]
[]
[]
[{"$nulls":5},"编制单位：",null,"                     玉山县文成街道办事处"]
[]
[]
[]
["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,"其他民政管理事务支出",10.35]
["    （一）一般公共预算收入",813.02,"其他财政事务支出",{"v":4,"d":"4.00"}]
["    （二）政府性基金预算收入",null,"行政运行",{"v":13967.61,"d":"13,967.61"}]
["    （三）国有资本经营预算收入",null,"农村最低生活保障金支出",156.41]
["二、教育收费资金收入",null,"事业运行",621.61]
["三、事业收入",null,"伤残抚恤",66.09]
["四、事业单位经营收入",null,"执法监管",185.76]
["五、附属单位上缴收入",null,"一般行政管理事务",60.06]
["六、上级补助收入",{"v":6024,"d":"6,024.00"},"征地和拆迁补偿支出",22.36]
["七、其他收入",{"v":8234.87,"d":"8,234.87"},"自然灾害灾后重建补助",{"v":22,"d":"22.00"}]
{"$rows_empty":7}
["本年收入合计",{"v":15071.89,"d":"15,071.89"},"本年支出合计",{"v":15116.25,"d":"15,116.25"}]
["八、使用非财政拨款结余",null,"结转下年"]
["九、上年结转（结余）",44.36]
[]
["收入总计",{"v":15116.25,"d":"15,116.25"},"支出总计",{"v":15116.25,"d":"15,116.25"}]

{"sheet":"部门收入总表","index":2,"n_rows":17,"n_cols":15,"rows_kept":17,"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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[2080299,"其他民政管理事务支出",10.35,null,10.35,10.35]
[2010699,"其他财政事务支出",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2010301,"行政运行",{"v":13967.61,"d":"13,967.61"},null,{"v":13967.61,"d":"13,967.61"},345.82,{"$nulls":6},{"v":6024,"d":"6,024.00"},{"v":7597.79,"d":"7,597.79"}]
[2081902,"农村最低生活保障金支出",156.41,null,156.41,156.41]
[2010350,"事业运行",621.61,null,621.61,157.64,{"$nulls":7},463.97]
[2080802,"伤残抚恤",66.09,null,66.09,66.09]
[2130110,"执法监管",{"v":185.76000000000002,"d":"185.76"},null,{"v":185.76000000000002,"d":"185.76"},57.27,{"$nulls":7},128.49]
[2010602,"一般行政管理事务",{"v":60.059999999999995,"d":"60.06"},null,{"v":60.059999999999995,"d":"60.06"},15.44,{"$nulls":7},44.62]
[2120801,"征地和拆迁补偿支出",22.36,22.36]
[2240704,"自然灾害灾后重建补助",{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"}]
["合计",null,{"v":15116.250000000002,"d":"15,116.25"},44.36,{"v":15071.890000000001,"d":"15,071.89"},{"v":813.0200000000001,"d":"813.02"},{"$nulls":6},{"v":6024,"d":"6,024.00"},{"v":8234.87,"d":"8,234.87"}]

{"sheet":"部门支出总表","index":3,"n_rows":17,"n_cols":5,"rows_kept":17,"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]
[2080299,"其他民政管理事务支出",10.35,10.35]
[2010699,"其他财政事务支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2010301,"行政运行",{"v":13967.61,"d":"13,967.61"},856.61,{"v":13111,"d":"13,111.00"}]
[2081902,"农村最低生活保障金支出",156.41,156.41]
[2010350,"事业运行",621.61,621.61]
[2080802,"伤残抚恤",66.09,66.09]
[2130110,"执法监管",185.76,185.76]
[2010602,"一般行政管理事务",60.06,60.06]
[2120801,"征地和拆迁补偿支出",22.36,null,22.36]
[2240704,"自然灾害灾后重建补助",{"v":22,"d":"22.00"},null,{"v":22,"d":"22.00"}]
["合计",null,{"v":15116.250000000002,"d":"15,116.25"},{"v":1960.8899999999999,"d":"1,960.89"},{"v":13155.36,"d":"13,155.36"}]

{"sheet":"财拨收支总表","index":4,"n_rows":22,"n_cols":7,"rows_kept":22,"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",813.02,"一、本年支出",857.38,813.02]
["  一般公共预算拨款收入",813.02,"其他民政管理事务支出",10.35,10.35]
["  政府性基金预算拨款收入",null,"其他财政事务支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["  国有资本经营预算收入",null,"行政运行",345.82,345.82]
[null,null,"农村最低生活保障金支出",156.41,156.41]
[null,null,"事业运行",157.64,157.64]
[null,null,"伤残抚恤",66.09,66.09]
[null,null,"执法监管",57.27,57.27]
[null,null,"一般行政管理事务",15.44,15.44]
[null,null,"征地和拆迁补偿支出",22.36,22.36]
[null,null,"自然灾害灾后重建补助",{"v":22,"d":"22.00"},{"v":22,"d":"22.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转",44.36]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",857.38,"支出总计",857.38]

{"sheet":"一般公共预算支出表","index":5,"n_rows":17,"n_cols":5,"rows_kept":17,"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]
[2080299,"其他民政管理事务支出",10.35,10.35]
[2010699,"其他财政事务支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2010301,"行政运行",345.82,345.82]
[2081902,"农村最低生活保障金支出",156.41,156.41]
[2010350,"事业运行",157.64,157.64]
[2080802,"伤残抚恤",66.09,66.09]
[2130110,"执法监管",57.27,57.27]
[2010602,"一般行政管理事务",15.44,15.44]
[2120801,"征地和拆迁补偿支出",null,null,22.36]
[2240704,"自然灾害灾后重建补助",null,null,{"v":22,"d":"22.00"}]
["合计",null,857.38,{"v":813.0200000000001,"d":"813.02"},44.36]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":16,"n_cols":5,"rows_kept":16,"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]
[2080299,"其他民政管理事务支出",10.35,null,10.35]
[2010699,"其他财政事务支出",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
[2010301,"行政运行",345.82,345.82]
[2081902,"农村最低生活保障金支出",156.41,null,156.41]
[2010350,"事业运行",157.64,157.64]
[2080802,"伤残抚恤",66.09,null,66.09]
[2130110,"执法监管",57.27,57.27]
[2010602,"一般行政管理事务",15.44,15.44]
[]
["合计",null,{"v":813.0200000000001,"d":"813.02"},{"v":576.1700000000001,"d":"576.17"},236.85]

{"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 "}]
["909001","玉山县文成街道办事处",{"v":78.8,"d":"78.80"},null,{"v":66.8,"d":"66.80"},{"v":12,"d":"12.00"}]

{"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]