{"text_format":"3","workbook":"xls","n_sheets":8,"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","政府性基金预算支出表"],"not_rendered":{"external_links":1,"defined_names":14},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":106,"n_cols":35,"rows_kept":106,"flags":["formulas_cached_only"]}
["附件3"]
["收支预算总表"]
["部门：920001 河洞乡人民政府",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",344.279744,"合计",{"v":362.27974400000005,"d":"362.2797440"}]
["    一般公共预算拨款收入",344.279744,"一般公共服务支出",167.179212]
["    专项收入",null,"公共安全支出"]
["    政府性基金预算拨款收入",null,"教育支出"]
["    预算内投资收入",null,"科学技术支出"]
["二、事业收入",null,"文化体育与传媒支出"]
["三、事业单位经营收入",null,"社会保障和就业支出",{"v":46.753056,"d":"46.7530560"}]
["四、其他收入",{"v":18,"d":"18.00"},"医疗卫生与计划生育支出",16.769424]
["五、附属单位上缴收入",null,"节能环保支出"]
["六、上级补助收入",null,"城乡社区支出",6.24]
[null,null,"农林水支出",103.8161]
[null,null,"交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出"]
[null,null,"金融支出",{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",21.521952]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",362.279744,"本年支出合计",{"v":362.27974400000005,"d":"362.279744"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）"]
["    财政拨款结转（结余）"]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",362.279744,"支出总计",{"v":362.27974400000005,"d":"362.279744"}]
{"$rows_empty":21}
[{"$nulls":22},"0"]
{"$rows_empty":52}
[{"$nulls":34},"0"]

{"sheet":"部门收入总表","index":1,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["部门：920001 河洞乡人民政府",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",362.279744,344.279744,344.279744,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2010101","行政运行",{"v":2.8,"d":"2.800000"},{"v":2.8,"d":"2.800000"},{"v":2.8,"d":"2.800000"}]
["2010301","行政运行（政府办公\n厅（室）及相关机构事务）",{"v":130.479212,"d":"130.4792"},{"v":130.479212,"d":"130.4792"},130.479212]
["2010399","其他政府办公厅\n（室）及相关机构事务支出",{"v":33.9,"d":"33.9000"},{"v":15.9,"d":"15.9000"},{"v":15.9,"d":"15.9000"},{"$nulls":5},{"v":18,"d":"18.0000"}]
["2080505"," 机关事业单位基本养老\n保险缴费支出",{"v":29.820224,"d":"29.8202"},{"v":29.820224,"d":"29.8202"},29.820224]
["2080506"," 机关事业单位职业\n年金缴费支出",{"v":15.070432,"d":"15.0704"},{"v":15.070432,"d":"15.0704"},15.070432]
["2080801","死亡抚恤",1.8624,1.8624,1.8624]
["2100799","其他计划生育事务支出",{"v":2.4,"d":"2.4000"},{"v":2.4,"d":"2.4000"},{"v":2.4,"d":"2.4000"}]
["2120104","城管执法",{"v":6.24,"d":"6.2400"},{"v":6.24,"d":"6.2400"},{"v":6.24,"d":"6.2400"}]
["2120501","城乡社区环净卫生",{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["2130101","行政运行（农业）",103.8161,103.8161,103.8161]
["2070114"," 其他旅游业管理与\n服务支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["2210201","住房公积金",{"v":21.521952,"d":"21.5220"},{"v":21.521952,"d":"21.5220"},21.521952]
["2101101","职工基本医疗保险缴费",{"v":14.369424,"d":"14.36942"},{"v":14.369424,"d":"14.36942"},14.369424]

{"sheet":"部门支出总表","index":2,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["部门：920001 河洞乡人民政府",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":362.27974400000005,"d":"362.279744"},{"v":325.97974400000004,"d":"325.979744"},{"v":36.3,"d":"36.3000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["2010101","行政运行",{"v":2.8,"d":"2.800000"},{"v":2.8,"d":"2.800000"}]
["2010301","行政运行（政府办公\n厅（室）及相关机构事务）",{"v":130.479212,"d":"130.4792"},130.479212]
["2010399","其他政府办公厅\n（室）及相关机构事务支出",null,null,{"v":33.9,"d":"33.90"}]
["2080505"," 机关事业单位基本养老\n保险缴费支出",{"v":29.820224,"d":"29.8202"},29.820224]
["2080506"," 机关事业单位职业\n年金缴费支出",{"v":15.070432,"d":"15.0704"},15.070432]
["2080801","死亡抚恤",1.8624,1.8624]
["2100799","其他计划生育事务支出",{"v":2.4,"d":"2.4000"},null,{"v":2.4,"d":"2.40"}]
["2120104","城管执法",{"v":6.24,"d":"6.2400"},{"v":6.24,"d":"6.2400"}]
["2120501","城乡社区环净卫生",{"v":0,"d":"0.0000"}]
["2130101","行政运行（农业）",103.8161,103.8161]
["2070114"," 其他旅游业管理与\n服务支出",{"v":0,"d":"0.0000"}]
["2210201","住房公积金",{"v":21.521952,"d":"21.5220"},21.521952]
["2101101","职工基本医疗保险缴费",14.369424,14.369424]

{"sheet":"财拨收支总表","index":3,"n_rows":31,"n_cols":6,"rows_kept":31,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["部门：920001 河洞乡人民政府",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",344.279744,"一、本年支出",{"v":344.27974400000005,"d":"344.279744"},{"v":344.27974400000005,"d":"344.279744"},{"v":0,"d":"0.0000"}]
["    一般公共预算拨款收入",344.279744,"一般公共服务支出",{"v":149.179212,"d":"149.17921"},149.179212,{"v":0,"d":"0.0000"}]
["    专项收入",{"v":0,"d":"0.00"},"公共安全支出",{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"教育支出",{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"科学技术支出",{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"}]
[null,null,"社会保障和就业支出",{"v":46.753056,"d":"46.75306"},{"v":46.753056,"d":"46.7530560"},{"v":0,"d":"0.0000"}]
[null,null,"医疗卫生与计划生育支出",16.769424,16.769424,{"v":0,"d":"0.0000"}]
[null,null,"节能环保支出",{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"}]
[null,null,"城乡社区支出",{"v":6.24,"d":"6.2400"},6.24,{"v":0,"d":"0.0000"}]
[null,null,"农林水支出",103.8161,103.8161,{"v":0,"d":"0.0000"}]
[null,null,"交通运输支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"}]
[null,null,"金融支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
[null,null,"住房保障支出",{"v":21.521952,"d":"21.5220"},21.521952,{"v":0,"d":"0.0000"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
[null,null,"其他支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",344.279744,"支出总计",{"v":344.27974400000005,"d":"344.279744"},{"v":344.27974400000005,"d":"344.279744"},{"v":0,"d":"0.0000"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["部门：920001 河洞乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021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":344.27974400000005,"d":"344.279744"},{"v":325.97974400000004,"d":"325.979744"},{"v":18.3,"d":"18.300000"}]
["2010101","行政运行",{"v":2.8,"d":"2.800000"},{"v":2.8,"d":"2.800000"}]
["2010301","行政运行（政府办公\n厅（室）及相关机构事务）",130.479212,130.479212]
["2010399","其他政府办公厅\n（室）及相关机构事务支出",{"v":15.9,"d":"15.900000"},null,{"v":15.9,"d":"15.90"}]
["2080505"," 机关事业单位基本养老\n保险缴费支出",29.820224,29.820224]
["2080506"," 机关事业单位职业\n年金缴费支出",15.070432,15.070432]
["2080801","死亡抚恤",{"v":1.8624,"d":"1.862400"},1.8624]
["2100799","其他计划生育事务支出",{"v":2.4,"d":"2.400000"},null,{"v":2.4,"d":"2.40"}]
["2120104","城管执法",{"v":6.24,"d":"6.240000"},{"v":6.24,"d":"6.2400"}]
["2120501","城乡社区环净卫生",{"v":0,"d":"0.000000"}]
["2130101","行政运行（农业）",{"v":103.8161,"d":"103.816100"},103.8161]
["2070114"," 其他旅游业管理与\n服务支出",{"v":0,"d":"0.000000"}]
["2210201","住房公积金",21.521952,21.521952]
[2101201,"职工基本医疗保险缴费",14.369424,14.369424]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":64,"n_cols":5,"rows_kept":64,"merged":[[63,0,63,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["部门：920001 河洞乡人民政府",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2021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",344.279744,{"v":286.288832,"d":"286.28883"},{"v":57.990911999999994,"d":"57.99091"}]
["301",null,{"v":284.162432,"d":"284.1624"},{"v":284.162432,"d":"284.1624"},{"v":0,"d":"0.0000"}]
["30101","基本工资",108.3696,{"v":108.3696,"d":"108.36960"}]
["30102","津贴补贴",{"v":79.74,"d":"79.7400"},{"v":79.74,"d":"79.74000"}]
["30103","奖金",9.0308,{"v":9.0308,"d":"9.03080"}]
["30106","伙食补助费",{"v":0,"d":"0.0000"}]
["30107","绩效工资",{"v":0,"d":"0.0000"}]
["30108","机关事业单位基本养老保险缴费",29.820224,29.820224]
["30109","职业年金缴费",15.070432,15.070432]
["30110","职工基本医疗保险缴费",14.369424,14.369424]
["30111","公务员医疗补助缴费",{"v":0,"d":"0.0000"}]
["30112","其他社会保障缴费",{"v":0,"d":"0.0000"}]
["30113","住房公积金",21.521952,21.521952]
["30114","医疗费",{"v":0,"d":"0.0000"}]
["30199","其他工资福利支出",{"v":6.24,"d":"6.2400"},{"v":6.24,"d":"6.2400"}]
["302",null,{"v":57.990911999999994,"d":"57.9909"},{"v":0,"d":"0.0000"},{"v":57.990911999999994,"d":"57.99091"}]
["30201","办公费",null,null,{"v":15,"d":"15.0000"}]
["30202","印刷费",null,null,{"v":4.4,"d":"4.4000"}]
["30203","咨询费"]
["30204","手续费"]
["30205","水费"]
["30206","电费",null,null,{"v":3.3,"d":"3.3000"}]
["30207","邮电费",null,null,{"v":2,"d":"2.0000"}]
["30208","取暖费",null,null,{"v":0.72,"d":"0.7200"}]
["30209","物业管理费"]
["30211","差旅费",null,null,{"v":4.9,"d":"4.9000"}]
["30212","因公出国（境）费用"]
["30213","维修（护）费",null,null,{"v":1.5,"d":"1.5000"}]
["30214","租赁费"]
["30215","会议费",null,null,{"v":1.9,"d":"1.9000"}]
["30216","培训费",null,null,{"v":1.58,"d":"1.5800"}]
["30217","公务接待费",null,null,{"v":2.3,"d":"2.3000"}]
["30218","专用材料费"]
["30224","被装购置费"]
["30225","专用燃料费"]
["30226","劳务费"]
["30227","委托业务费"]
["30228","工会经费",null,null,4.046912]
["30229","福利费",null,null,{"v":0.504,"d":"0.5040"}]
["30230","降温费"]
["30231","公务用车运行维护费",null,null,{"v":4.3,"d":"4.3000"}]
["30239","其他交通费用",null,null,{"v":8.34,"d":"8.3400"}]
["30240","税金及附加费用"]
["30299","其他商品和服务支出",null,null,{"v":3.2,"d":"3.2000"}]
["303",null,{"v":2.1264000000000003,"d":"2.1264"},{"v":2.1264000000000003,"d":"2.1264"}]
["30301","离休费",{"v":0,"d":"0.0000"}]
["30302","退休费",{"v":0,"d":"0.0000"}]
["30303","退职（役）费",{"v":0,"d":"0.0000"}]
["30304","抚恤金",{"v":0,"d":"0.0000"}]
["30305","生活补助",1.8624,1.8624]
["30306","救济费",{"v":0,"d":"0.0000"}]
["30307","医疗费补助",{"v":0,"d":"0.0000"}]
["30308","助学金",{"v":0,"d":"0.0000"}]
["30309","奖励金",{"v":0.264,"d":"0.2640"},{"v":0.264,"d":"0.2640"}]
["30310","个人农业生产补贴",{"v":0,"d":"0.0000"}]
["30311","代缴社会保险费",{"v":0,"d":"0.0000"}]
["30399","其他对个人和家庭的补助",{"v":0,"d":"0.0000"}]
["备注：301、303科目为人员经费支出，302科目为公用经费支出"]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["部门：920001 河洞乡人民政府",{"$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 "}]
["914001","大余县河洞乡人民政府",{"v":11.899999999999999,"d":"11.90"},null,{"v":5.6,"d":"5.60"},{"v":6.3,"d":"6.30"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
["注：2021年本部门无政府性基金预算支出"]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021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]