{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["功能分类支出表","经济分类","经济分类——基本支出"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"功能分类支出表","index":0,"n_rows":118,"n_cols":12,"rows_kept":118,"merged":[[0,1,0,11],[1,10,1,11],[2,1,2,4],[2,5,3,5],[2,7,2,10],[2,11,3,11]],"flags":["formulas_cached_only"]}
[null,"2022年支出表"]
[null,"单位名称:",{"$nulls":8},"单位：万元(保留两位小数)"]
[null,"科目名称",{"$nulls":3},"累计支出数",null,"科目名称",{"$nulls":3},"累计支出数"]
[null,"类","款","项","项          目",null,null,"类","款","项","项          目"]
[{"$nulls":4},"支出合计",6019.06,null,null,"12",null,"财政对基本医疗保险基金的补助",{"v":0,"d":"0.00"}]
[{"$nulls":4},"一般预算支出合计",5340.29,{"$nulls":3},"01","财政对职工基本医疗保险基金的补助"]
[{"$nulls":4},"基金预算支出合计",678.77,{"$nulls":3},"02","财政对城乡居民基本医疗保险基金的补助"]
[{"$nulls":4},"国有资本经营预算支出合计",{"v":0,"d":"0.00"},{"$nulls":3},"99","财政对其他基本医疗保险基金的补助"]
[null,"201",null,null,"一般公共服务",2398.52,null,null,"13",null,"医疗救助",{"v":0,"d":"0.00"}]
[null,null,"03",null,"政府办公厅（室）及相关机构事务",2375.52,{"$nulls":3},"01","城乡医疗救助"]
[{"$nulls":3},"01","行政运行",2375.52,{"$nulls":3},"02","疾病应急救助"]
[{"$nulls":3},"02","一般行政管理事务",{"$nulls":4},"99","其他医疗救助支出"]
[{"$nulls":3},"50","事务运行",{"$nulls":3},14,null,"优抚对象医疗",{"v":0,"d":"0.00"}]
[null,null,"04","99","其他发展和改革事务",{"$nulls":4},"01","优抚对象医疗补助"]
[null,null,"06",null,"财政事务",{"v":0,"d":"0.00"},{"$nulls":3},99,"其他优抚对象医疗支出"]
[{"$nulls":3},"08","财政委托业务支出",{"$nulls":3},"99","99","其他卫生健康支出",78.19]
[{"$nulls":3},"50","事业运行",null,null,"211",null,null,"节能环保支出",{"v":229.9,"d":"229.90"}]
[null,null,"31",null,"党委办公厅(室)及其他相关机构事务",{"v":0,"d":"0.00"},null,null,"03","01","大气"]
[{"$nulls":3},"01","行政运行",{"$nulls":3},"04",null,"自然生态保护",{"v":229.9,"d":"229.90"}]
[{"$nulls":3},"02","一般行政管理事务",{"$nulls":4},"01","生态保护"]
[{"$nulls":3},"99","其他",{"$nulls":4},"02","农村环境保护",{"v":229.9,"d":"229.90"}]
[null,null,"32","99","其他组织事务支出",{"v":23,"d":"23.00"},{"$nulls":3},"99","其他自然生态保护支出"]
[null,null,"99","99","其他一般公共服务支出",{"$nulls":3},"99","99","其他节能环保支出"]
[null,"204",null,null,"公共安全",{"v":40,"d":"40.00"},null,"212",null,null,"城乡社区支出",935.97]
[null,null,"02",null,"公安",{"v":0,"d":"0.00"},null,null,"01",null,"城乡社区管理事务",{"v":0,"d":"0.00"}]
[{"$nulls":3},"50","事业运行",{"$nulls":4},"01","行政运行"]
[{"$nulls":3},"99","其他公安支出",{"$nulls":4},"99","其他城乡社区管理事务支出"]
[null,null,"99","99","其他公共安全支出",{"v":40,"d":"40.00"},null,null,"02","01","城乡社区规划与管理"]
[null,"205",null,null,"教育",662.22,null,null,"03",null,"城乡社区公共设施",{"v":63.9,"d":"63.90"}]
[null,null,"01",null,"教育管理事务",{"v":0,"d":"0.00"},{"$nulls":3},"03","小城镇基础设施建设"]
[{"$nulls":3},"01","行政运行",{"$nulls":4},"99","其他城乡社区公共设施支出",{"v":63.9,"d":"63.90"}]
[{"$nulls":3},"99","其他",{"$nulls":3},"05","01","城乡社区环境卫生"]
[null,null,"02",null,"普通教育",662.22,null,null,"08",null,"国有土地使用权出让收入安排的支出",678.77]
[{"$nulls":3},"01","学前教育",216.92,{"$nulls":3},"01","征地和拆迁补偿支出"]
[{"$nulls":3},"02","小学教育",{"$nulls":4},"02","土地开发支出"]
[{"$nulls":3},"03","初中教育",{"$nulls":4},"03","城市建设支出",67.01]
[{"$nulls":3},"05","高等教育",{"$nulls":4},"04","农村基础设施建设支出",611.76]
[{"$nulls":3},"99","其他",{"v":445.3,"d":"445.30"},{"$nulls":3},"05","补助被征地农民支出"]
[null,null,"09",null,"教育费附加安排的支出",{"v":0,"d":"0.00"},{"$nulls":3},"06","土地出让业务支出"]
[{"$nulls":3},"01","农村中小学校舍建设",{"$nulls":4},"07","廉租住房支出"]
[{"$nulls":3},99,"其他教育费附加安排的支出",{"$nulls":4},"10","棚户区改造支出"]
[null,null,"99","99","其他教育支出",{"$nulls":4},"99","其他国有土地使用权出让收入安排的支出"]
[null,"206",null,null,"科学技术",{"v":0,"d":"0.00"},null,null,"10",null,"国有土地收益基金安排的支出",{"v":0,"d":"0.00"}]
[null,null,"04",null,"技术研究与开发",{"v":0,"d":"0.00"},{"$nulls":3},"01","征地和拆迁补偿支出"]
[{"$nulls":3},"01","机构运行",{"$nulls":4},"99","其他国有土地收益基金支出"]
[{"$nulls":3},"04","科技成果转化与扩散",{"$nulls":3},"11",null,"农业土地开发资金支出"]
[{"$nulls":3},"99","其他技术研究与开发支出",{"$nulls":3},13,null,"城市基础设施配套费安排的支出",{"v":0,"d":"0.00"}]
[null,null,"06","99","其他社会科学支出",{"$nulls":4},"01","城市公共设施"]
[null,null,"09","02","重点研发计划",{"$nulls":4},"02","城市环境卫生"]
[null,null,"99","99","其他科学技术支出",{"$nulls":4},"99","其他城市基础设施配套费安排的支出"]
[null,"207",null,null,"文化旅游体育与传媒",48.82,null,null,"16","99","其他棚户区改造专项债券收入安排的支出"]
[null,null,"01",null,"文化和旅游",{"v":0,"d":"0.00"},null,null,"19","03","城市建设支出"]
[{"$nulls":3},"01","行政运行",{"$nulls":3},19,99,"其他国有土地使用权出让收入对应专项债务收入安排的支出"]
[{"$nulls":3},"99","其他",{"$nulls":3},"99","99","其他城乡社区支出",{"v":193.3,"d":"193.30"}]
[null,null,"03","07","体育场馆",null,null,"213",null,null,"农林水支出",1594.48]
[null,null,"99","99","其他文化旅游体育与传媒支出",48.82,null,null,"01",null,"农业农村",{"v":0,"d":"0.00"}]
[null,"208",null,null,"社会保障和就业支出",30.96,{"$nulls":3},"01","行政运行"]
[null,null,"02",null,"民政管理事务",{"v":14,"d":"14.00"},{"$nulls":3},"04","事业运行"]
[{"$nulls":3},"01","行政运行",{"$nulls":4},"06","科技转化与推广服务"]
[{"$nulls":3},"08","基层政权和社区建设",{"v":14,"d":"14.00"},{"$nulls":3},"08","病虫害控制"]
[{"$nulls":3},"99","其他",{"$nulls":4},"09","农产品质量安全"]
[null,null,"05",null,"行政事业单位养老支出",4.47,{"$nulls":3},"19","防灾救灾"]
[{"$nulls":3},"01","行政单位离退休",{"$nulls":4},"22","农业生产发展"]
[{"$nulls":3},"02","事业单位离退休",{"$nulls":4},"26","农村社会事业"]
[{"$nulls":3},"99","其他行政事业单位养老支出",4.47,{"$nulls":3},"48","石油价格改革对渔业的补贴"]
[null,null,"07","05","公益性岗位补贴",{"$nulls":4},"52","对高校毕业生到基层任职补助"]
[null,null,"08",null,"抚恤",{"v":0,"d":"0.00"},{"$nulls":3},"99","其他农业农村支出"]
[{"$nulls":3},"01","死亡抚恤",{"$nulls":3},"02",null,"林业和草原",{"v":0,"d":"0.00"}]
[{"$nulls":3},"02","伤残抚恤",{"$nulls":4},"01","行政运行"]
[{"$nulls":3},"03","在乡复员、退伍军人生活补助",{"$nulls":4},"05","森林资源培育"]
[{"$nulls":3},"05","义务兵优待",{"$nulls":4},"09","森林生态效益补偿"]
[{"$nulls":3},"99","其他优抚支出",{"$nulls":4},"34","林业草原防火减灾"]
[null,null,"09",null,"退役安置",{"v":0,"d":"0.00"},{"$nulls":3},"99","其他林业和草原支出"]
[{"$nulls":3},"01","退役士兵安置",{"$nulls":3},"03",null,"水利",{"v":0,"d":"0.00"}]
[{"$nulls":3},"02","军队移交政府的离退休人员安置",{"$nulls":4},"01","行政运行"]
[{"$nulls":3},"99","其他退役安置支出",{"$nulls":4},"05","水利工程建设"]
[null,null,"10",null,"社会福利",11.05,{"$nulls":3},"06","水利工程运行与维护"]
[{"$nulls":3},"02","老年福利",11.05,{"$nulls":3},"10","水土保持"]
[{"$nulls":3},"05","社会福利事业单位",{"$nulls":4},"14","防汛"]
[null,null,"11",null,"残疾人事业",{"v":0,"d":"0.00"},{"$nulls":3},"15","抗旱"]
[{"$nulls":3},"04","残疾人康复",{"$nulls":4},"16","农村水利"]
[{"$nulls":3},"05","残疾人就业",{"$nulls":4},"21","大中型水库移民后期扶持专项支出"]
[{"$nulls":3},"99","其他残疾人事业支出",{"$nulls":4},"99","其他水利支出"]
[null,null,"19",null,"最低生活保障",{"v":0,"d":"0.00"},null,null,"05","99","其他巩固脱贫衔接乡村振兴支出",79.39]
[{"$nulls":3},"01","城市最低生活保障金支出",{"$nulls":3},"07",null,"农村综合改革",1136.65]
[{"$nulls":3},"02","农村最低生活保障金支出",{"$nulls":4},"01","对村级公益事业建设的补助"]
[null,null,"20","01","临时救助支出",{"$nulls":4},"05","对村民委员会和村党支部的补助",1136.65]
[null,null,"21","02","农村特困人员救助供养支出",{"$nulls":4},"99","其他农村综合改革支出"]
[null,null,"22",null,"大中型水库移民后期扶持基金支出",{"v":0,"d":"0.00"},null,null,"99","99","其他农林水支出",378.44]
[{"$nulls":3},"01","移民补助",null,null,"214",null,null,"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":3},"02","基础设施建设和经济发展",{"$nulls":3},"01","99","其他公路水路运输支出"]
[{"$nulls":3},"99","其他大中型水库移民后期扶持基金支出",{"$nulls":3},"06","02","车辆购置税用于农村公路建设支出"]
[null,null,"25",null,"其他生活救助",{"v":0,"d":"0.00"},null,null,"99","99","其他交通运输支出"]
[{"$nulls":3},"01","其他城市生活救助",null,null,215,null,null,"资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"02","其他农村生活救助",{"$nulls":3},"02",99,"其他制造业支出"]
[null,null,26,null,"财政对基本养老保险基金的补助",{"v":0,"d":"0.00"},null,null,99,99,"其他资源勘探工业信息等支出"]
[{"$nulls":3},"01","财政对企业职工基本养老保险基金的补助",null,null,"216",null,null,"商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"02","财政对城乡居民基本养老保险基金的补助",{"$nulls":3},"02","99","其他商业流通事务支出"]
[{"$nulls":3},99,"财政对其他基本养老保险基金的补助",{"$nulls":3},"06","99","其他涉外发展服务支出"]
[null,null,"99","99","其他社会保障和就业支出",1.44,null,"220",null,null,"自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,210,null,null,"卫生健康支出",78.19,null,null,"01",null,"自然资源事务",{"v":0,"d":"0.00"}]
[null,null,"01",null,"卫生健康管理事务",{"v":0,"d":"0.00"},{"$nulls":3},"06","自然资源利用与保护"]
[{"$nulls":3},"01","行政运行",{"$nulls":4},20,"海岛和海域管理"]
[{"$nulls":3},"02","一般行政管理事务",{"$nulls":4},99,"其他自然资源事务支出"]
[{"$nulls":3},"99","其他卫生健康管理事务支出",null,null,"221",null,null,"住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"03","99","其他基层医疗卫生机构支出",{"$nulls":3},"01",null,"保障性安居工程支出",{"v":0,"d":"0.00"}]
[null,null,"04",null,"公共卫生",{"v":0,"d":"0.00"},{"$nulls":3},"03","棚户区改造"]
[{"$nulls":3},"09","重大公共卫生服务",{"$nulls":4},"05","农村危房改造"]
[{"$nulls":3},10,"突发公共卫生事件应急处理",{"$nulls":4},"08","老旧小区改造"]
[null,null,"07",null,"计划生育事务",{"v":0,"d":"0.00"},{"$nulls":3},"99","其他保障性安居工程支出"]
[{"$nulls":3},"16","计划生育机构",null,null,"224",null,null,"灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"17","计划生育服务",{"$nulls":3},"99","99","其他灾害防治及应急管理支出"]
[{"$nulls":3},"99","其他计划生育事务支出",null,null,"229",null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,"11",null,"行政事业单位医疗",{"v":0,"d":"0.00"},null,null,"04","02","其他地方自行试点项目收益专项债券收入安排的支出"]
[{"$nulls":3},"01","行政单位医疗",{"$nulls":3},"60","03","用于体育事业的彩票公益金支出"]
[{"$nulls":3},"02","事业单位医疗",{"$nulls":3},"99",null,"其他支出"]
[{"$nulls":3},"03","公务员医疗补助",null,null,"223",null,null,"国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"99","其他行政事业单位医疗支出",{"$nulls":3},"01","05","国有企业退休人员社会化管理补助支出"]

{"sheet":"经济分类","index":1,"n_rows":69,"n_cols":4,"rows_kept":69,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["2022年一般公共预算经济分类支出月报"]
["","",""]
["单位：（盖章）","","单位:万元"]
["科目编码","科目名称","金额"]
["","一般公共预算经济分类支出合计",{"v":5340.29,"d":"5,340.29"},"正确"]
["501","  机关工资福利支出",{"v":2893.07,"d":"2,893.07"}]
["50101","    工资奖金津补贴",{"v":2005.51,"d":"2,005.51"}]
["50102","    社会保障缴费",467.46]
["50103","    住房公积金",393.01]
["50199","    其他工资福利支出",27.09]
["502","  机关商品和服务支出",580.43]
["50201","    办公经费",381.34]
["50202","    会议费"]
["50203","    培训费"]
["50204","    专用材料购置费"]
["50205","    委托业务费",165.95]
["50206","    公务接待费"]
["50207","    因公出国(境)费用"]
["50208","    公务用车运行维护费",33.14]
["50209","    维修(护)费"]
["50299","    其他商品和服务支出"]
["503","  机关资本性支出(一)",{"v":1399.36,"d":"1,399.36"}]
["50301","    房屋建筑物购建"]
["50302","    基础设施建设",{"v":1389.58,"d":"1,389.58"}]
["50303","    公务用车购置"]
["50305","    土地征迁补偿和安置支出"]
["50306","    设备购置",9.78]
["50307","    大型修缮"]
["50399","    其他资本性支出"]
["504","  机关资本性支出(二)",152.24]
["50401","    房屋建筑物购建"]
["50402","    基础设施建设",152.24]
["50403","    公务用车购置"]
["50404","    设备购置"]
["50405","    大型修缮"]
["50499","    其他资本性支出"]
["505","  对事业单位经常性补助",{"v":0,"d":"0.00"}]
["50501","    工资福利支出"]
["50502","    商品和服务支出"]
["50599","    其他对事业单位补助"]
["506","  对事业单位资本性补助",{"v":0,"d":"0.00"}]
["50601","    资本性支出(一)"]
["50602","    资本性支出(二)"]
["507","  对企业补助",{"v":0,"d":"0.00"}]
["50701","    费用补贴"]
["50702","    利息补贴"]
["50799","    其他对企业补助"]
["508","  对企业资本性支出",{"v":0,"d":"0.00"}]
["50801","    对企业资本性支出(一)"]
["50802","    对企业资本性支出(二)"]
["509","  对个人和家庭的补助",315.19]
["50901","    社会福利和救助"]
["50902","    助学金"]
["50903","    个人农业生产补贴"]
["50905","    离退休费"]
["50999","    其他对个人和家庭补助",315.19]
["510","  对社会保障基金补助",{"v":0,"d":"0.00"}]
["51002","    对社会保障基金补助"]
["51003","    补充全国社会保障基金"]
["511","  债务利息及费用支出",{"v":0,"d":"0.00"}]
["51101","    国内债务付息"]
["51102","    国外债务付息"]
["51103","    国内债务发行费用"]
["51104","    国外债务发行费用"]
["599","  其他支出",{"v":0,"d":"0.00"}]
["59906","    赠与"]
["59907","    国家赔偿费用支出"]
["59908","    对民间非营利组织和群众性自治组织补贴"]
["59999","    其他支出"]

{"sheet":"经济分类——基本支出","index":2,"n_rows":69,"n_cols":4,"rows_kept":69,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["2022年一般公共预算经济分类基本支出月报"]
["","",""]
["单位：（盖章）","","单位:万元"]
["科目编码","科目名称","金额","正确"]
["","一般公共预算经济分类基本支出合计",{"v":2365.39,"d":"2,365.39"},"正确"]
["501","  机关工资福利支出",{"v":2001.3,"d":"2,001.30"},"正确"]
["50101","    工资奖金津补贴",{"v":1183.44,"d":"1,183.44"},"正确"]
["50102","    社会保障缴费",450.79,"正确"]
["50103","    住房公积金",339.98,"正确"]
["50199","    其他工资福利支出",27.09,"正确"]
["502","  机关商品和服务支出",354.31,"正确"]
["50201","    办公经费",321.17,"正确"]
["50202","    会议费",null,"正确"]
["50203","    培训费",null,"正确"]
["50204","    专用材料购置费",null,"正确"]
["50205","    委托业务费",null,"正确"]
["50206","    公务接待费",null,"正确"]
["50207","    因公出国(境)费用",null,"正确"]
["50208","    公务用车运行维护费",33.14,"正确"]
["50209","    维修(护)费",null,"正确"]
["50299","    其他商品和服务支出",null,"正确"]
["503","  机关资本性支出(一)",9.78,"正确"]
["50301","    房屋建筑物购建",null,"正确"]
["50302","    基础设施建设",null,"正确"]
["50303","    公务用车购置",null,"正确"]
["50305","    土地征迁补偿和安置支出",null,"正确"]
["50306","    设备购置",9.78,"正确"]
["50307","    大型修缮",null,"正确"]
["50399","    其他资本性支出",null,"正确"]
["504","  机关资本性支出(二)",{"v":0,"d":"0.00"},"正确"]
["50401","    房屋建筑物购建",null,"正确"]
["50402","    基础设施建设",null,"正确"]
["50403","    公务用车购置",null,"正确"]
["50404","    设备购置",null,"正确"]
["50405","    大型修缮",null,"正确"]
["50499","    其他资本性支出",null,"正确"]
["505","  对事业单位经常性补助",{"v":0,"d":"0.00"},"正确"]
["50501","    工资福利支出",null,"正确"]
["50502","    商品和服务支出",null,"正确"]
["50599","    其他对事业单位补助",null,"正确"]
["506","  对事业单位资本性补助",{"v":0,"d":"0.00"},"正确"]
["50601","    资本性支出(一)",null,"正确"]
["50602","    资本性支出(二)",null,"正确"]
["507","  对企业补助",{"v":0,"d":"0.00"},"正确"]
["50701","    费用补贴",null,"正确"]
["50702","    利息补贴",null,"正确"]
["50799","    其他对企业补助",null,"正确"]
["508","  对企业资本性支出",{"v":0,"d":"0.00"},"正确"]
["50801","    对企业资本性支出(一)",null,"正确"]
["50802","    对企业资本性支出(二)",null,"正确"]
["509","  对个人和家庭的补助",{"v":0,"d":"0.00"},"正确"]
["50901","    社会福利和救助",null,"正确"]
["50902","    助学金",null,"正确"]
["50903","    个人农业生产补贴",null,"正确"]
["50905","    离退休费",null,"正确"]
["50999","    其他对个人和家庭补助",null,"正确"]
["510","  对社会保障基金补助",{"v":0,"d":"0.00"},"正确"]
["51002","    对社会保障基金补助",null,"正确"]
["51003","    补充全国社会保障基金",null,"正确"]
["511","  债务利息及费用支出",{"v":0,"d":"0.00"},"正确"]
["51101","    国内债务付息",null,"正确"]
["51102","    国外债务付息",null,"正确"]
["51103","    国内债务发行费用",null,"正确"]
["51104","    国外债务发行费用",null,"正确"]
["599","  其他支出",{"v":0,"d":"0.00"},"正确"]
["59906","    赠与",null,"正确"]
["59907","    国家赔偿费用支出",null,"正确"]
["59908","    对民间非营利组织和群众性自治组织补贴",null,"正确"]
["59999","    其他支出",null,"正确"]