{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["1.收支预算总表","2.单位收入总表","3.单位支出总表","4.财拨收支总表","5.一般公共预算支出表","6.一般公共预算基本支出表","7.三公表","8.政府性基金","9..项目支出绩效目标申报表（其他项目收入）","10.项目支出绩效目标申报表（基层保运转经费）","11.项目支出绩效目标申报表（乡镇转移支付）","12.项目支出绩效目标申报表（计生转移支付）"],"not_rendered":{"external_links":2,"defined_names":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:902001大余县樟斗镇人民政府本级",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",{"v":273.3608,"d":"273.36"},"一般公共服务支出",{"v":265.531316,"d":"265.53"}]
["    一般公共预算拨款收入",{"v":273.3608,"d":"273.36"},"社会保障和就业支出",{"v":50.793988,"d":"50.79"}]
["    专项收入",null,"卫生健康支出",{"v":14.94248,"d":"14.94"}]
["    政府性基金预算拨款收入",null,"城乡社区支出",9.36]
["    预算内投资收入",null,"住房保障支出",{"v":13.242816,"d":"13.24"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",{"v":80.5098,"d":"80.51"},0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":353.87059999999997,"d":"353.87"},"本年支出合计",{"v":353.8706,"d":"353.87"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":353.87059999999997,"d":"353.87"},"支出总计",{"v":353.87059999999997,"d":"353.87"}]

{"sheet":"2.单位收入总表","index":1,"n_rows":29,"n_cols":15,"rows_kept":29,"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],[3,4,3,8],[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"]
["填报单位:902001大余县樟斗镇人民政府本级",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":353.8706,"d":"353.87"},null,{"v":273.3608,"d":"273.36"},{"v":273.3608,"d":"273.36"},{"$nulls":5},{"v":80.5098,"d":"80.51"}]
["201","一般公共服务支出",{"v":265.531316,"d":"265.53"},null,{"v":185.021516,"d":"185.02"},{"v":185.021516,"d":"185.02"},{"$nulls":5},{"v":80.5098,"d":"80.51"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":265.531316,"d":"265.53"},null,{"v":185.021516,"d":"185.02"},{"v":185.021516,"d":"185.02"},{"$nulls":5},{"v":80.5098,"d":"80.51"}]
["　　2010301","　　行政运行",{"v":250.531316,"d":"250.53"},null,{"v":170.021516,"d":"170.02"},{"v":170.021516,"d":"170.02"},{"$nulls":5},{"v":80.5098,"d":"80.51"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["208","社会保障和就业支出",{"v":50.793988,"d":"50.79"},null,{"v":50.793988,"d":"50.79"},{"v":50.793988,"d":"50.79"}]
["　05","　行政事业单位养老支出",{"v":44.896468,"d":"44.90"},null,{"v":44.896468,"d":"44.90"},{"v":44.896468,"d":"44.90"}]
["　　2080501","　　行政单位离退休",{"v":17.33758,"d":"17.34"},null,{"v":17.33758,"d":"17.34"},{"v":17.33758,"d":"17.34"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.281072,"d":"18.28"},null,{"v":18.281072,"d":"18.28"},{"v":18.281072,"d":"18.28"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.277816,"d":"9.28"},null,{"v":9.277816,"d":"9.28"},{"v":9.277816,"d":"9.28"}]
["　08","　抚恤",{"v":5.89752,"d":"5.90"},null,{"v":5.89752,"d":"5.90"},{"v":5.89752,"d":"5.90"}]
["　　2080801","　　死亡抚恤",{"v":5.89752,"d":"5.90"},null,{"v":5.89752,"d":"5.90"},{"v":5.89752,"d":"5.90"}]
["210","卫生健康支出",{"v":14.94248,"d":"14.94"},null,{"v":14.94248,"d":"14.94"},{"v":14.94248,"d":"14.94"}]
["　07","　计划生育事务",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["　　2100799","　　其他计划生育事务支出",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["　12","　财政对基本医疗保险基金的补助",{"v":11.14248,"d":"11.14"},null,{"v":11.14248,"d":"11.14"},{"v":11.14248,"d":"11.14"}]
["　　2101201","　　财政对职工基本医疗保险基金的补助",{"v":11.14248,"d":"11.14"},null,{"v":11.14248,"d":"11.14"},{"v":11.14248,"d":"11.14"}]
["212","城乡社区支出",9.36,null,9.36,9.36]
["　01","　城乡社区管理事务",9.36,null,9.36,9.36]
["　　2120104","　　城管执法",9.36,null,9.36,9.36]
["221","住房保障支出",{"v":13.242816,"d":"13.24"},null,{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]
["　02","　住房改革支出",{"v":13.242816,"d":"13.24"},null,{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]
["　　2210201","　　住房公积金",{"v":13.242816,"d":"13.24"},null,{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]

{"sheet":"3.单位支出总表","index":2,"n_rows":29,"n_cols":8,"rows_kept":29,"merged":[[1,0,1,7],[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],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:902001大余县樟斗镇人民政府本级",{"$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]
["","合计",{"v":353.8706,"d":"353.87"},{"v":254.5608,"d":"254.56"},{"v":99.3098,"d":"99.31"}]
["201","一般公共服务支出",{"v":265.531316,"d":"265.53"},{"v":170.021516,"d":"170.02"},{"v":95.5098,"d":"95.51"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":265.531316,"d":"265.53"},{"v":170.021516,"d":"170.02"},{"v":95.5098,"d":"95.51"}]
["　　2010301","　　行政运行",{"v":250.531316,"d":"250.53"},{"v":170.021516,"d":"170.02"},{"v":80.5098,"d":"80.51"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["208","社会保障和就业支出",{"v":50.793988,"d":"50.79"},{"v":50.793988,"d":"50.79"}]
["　05","　行政事业单位养老支出",{"v":44.896468,"d":"44.90"},{"v":44.896468,"d":"44.90"}]
["　　2080501","　　行政单位离退休",{"v":17.33758,"d":"17.34"},{"v":17.33758,"d":"17.34"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.281072,"d":"18.28"},{"v":18.281072,"d":"18.28"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.277816,"d":"9.28"},{"v":9.277816,"d":"9.28"}]
["　08","　抚恤",{"v":5.89752,"d":"5.90"},{"v":5.89752,"d":"5.90"}]
["　　2080801","　　死亡抚恤",{"v":5.89752,"d":"5.90"},{"v":5.89752,"d":"5.90"}]
["210","卫生健康支出",{"v":14.94248,"d":"14.94"},{"v":11.14248,"d":"11.14"},{"v":3.8,"d":"3.80"}]
["　07","　计划生育事务",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
["　　2100799","　　其他计划生育事务支出",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
["　12","　财政对基本医疗保险基金的补助",{"v":11.14248,"d":"11.14"},{"v":11.14248,"d":"11.14"}]
["　　2101201","　　财政对职工基本医疗保险基金的补助",{"v":11.14248,"d":"11.14"},{"v":11.14248,"d":"11.14"}]
["212","城乡社区支出",9.36,9.36]
["　01","　城乡社区管理事务",9.36,9.36]
["　　2120104","　　城管执法",9.36,9.36]
["221","住房保障支出",{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]
["　02","　住房改革支出",{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]
["　　2210201","　　住房公积金",{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]

{"sheet":"4.财拨收支总表","index":3,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:902001大余县樟斗镇人民政府本级",{"$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",{"v":273.3608,"d":"273.36"},"一、本年支出",{"v":273.3608,"d":"273.36"},{"v":273.3608,"d":"273.36"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":273.3608,"d":"273.36"},"一般公共服务支出",{"v":185.021516,"d":"185.02"},{"v":185.021516,"d":"185.02"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":50.793988,"d":"50.79"},{"v":50.793988,"d":"50.79"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":14.94248,"d":"14.94"},{"v":14.94248,"d":"14.94"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,"城乡社区支出",9.36,9.36,{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"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"]
["  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",{"v":273.3608,"d":"273.36"},"支出总计",{"v":273.3608,"d":"273.36"},{"v":273.3608,"d":"273.36"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"5.一般公共预算支出表","index":4,"n_rows":29,"n_cols":5,"rows_kept":29,"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"]
["填报单位:902001大余县樟斗镇人民政府本级",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":273.3608,"d":"273.36"},{"v":254.5608,"d":"254.56"},{"v":18.8,"d":"18.80"}]
["201","一般公共服务支出",{"v":185.021516,"d":"185.02"},{"v":170.021516,"d":"170.02"},{"v":15,"d":"15.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":185.021516,"d":"185.02"},{"v":170.021516,"d":"170.02"},{"v":15,"d":"15.00"}]
["　　2010301","　　行政运行",{"v":170.021516,"d":"170.02"},{"v":170.021516,"d":"170.02"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["208","社会保障和就业支出",{"v":50.793988,"d":"50.79"},{"v":50.793988,"d":"50.79"}]
["　05","　行政事业单位养老支出",{"v":44.896468,"d":"44.90"},{"v":44.896468,"d":"44.90"}]
["　　2080501","　　行政单位离退休",{"v":17.33758,"d":"17.34"},{"v":17.33758,"d":"17.34"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":18.281072,"d":"18.28"},{"v":18.281072,"d":"18.28"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":9.277816,"d":"9.28"},{"v":9.277816,"d":"9.28"}]
["　08","　抚恤",{"v":5.89752,"d":"5.90"},{"v":5.89752,"d":"5.90"}]
["　　2080801","　　死亡抚恤",{"v":5.89752,"d":"5.90"},{"v":5.89752,"d":"5.90"}]
["210","卫生健康支出",{"v":14.94248,"d":"14.94"},{"v":11.14248,"d":"11.14"},{"v":3.8,"d":"3.80"}]
["　07","　计划生育事务",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
["　　2100799","　　其他计划生育事务支出",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
["　12","　财政对基本医疗保险基金的补助",{"v":11.14248,"d":"11.14"},{"v":11.14248,"d":"11.14"}]
["　　2101201","　　财政对职工基本医疗保险基金的补助",{"v":11.14248,"d":"11.14"},{"v":11.14248,"d":"11.14"}]
["212","城乡社区支出",9.36,9.36]
["　01","　城乡社区管理事务",9.36,9.36]
["　　2120104","　　城管执法",9.36,9.36]
["221","住房保障支出",{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]
["　02","　住房改革支出",{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]
["　　2210201","　　住房公积金",{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]

{"sheet":"6.一般公共预算基本支出表","index":5,"n_rows":44,"n_cols":5,"rows_kept":44,"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:902001大余县樟斗镇人民政府本级",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"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]
["","合计",{"v":254.5608,"d":"254.56"},{"v":209.055984,"d":"209.06"},{"v":45.504816,"d":"45.50"}]
[null,"工资福利支出",{"v":184.956884,"d":"184.96"},{"v":184.956884,"d":"184.96"}]
["30101","　基本工资",{"v":67.3908,"d":"67.39"},{"v":67.3908,"d":"67.39"}]
["3010201","　工作性津贴",24.75,24.75]
["3010202","　生活性补贴",{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"}]
["3010203","　特殊岗位补贴",{"v":1.716,"d":"1.72"},{"v":1.716,"d":"1.72"}]
["3010204","　乡镇工作补贴",7.68,7.68]
["30103","　奖金",{"v":5.6159,"d":"5.62"},{"v":5.6159,"d":"5.62"}]
["30108","　机关事业单位基本养老保险缴费",{"v":18.281072,"d":"18.28"},{"v":18.281072,"d":"18.28"}]
["30109","　职业年金缴费",{"v":9.277816,"d":"9.28"},{"v":9.277816,"d":"9.28"}]
["30110","　职工基本医疗保险缴费",{"v":11.14248,"d":"11.14"},{"v":11.14248,"d":"11.14"}]
["30113","　住房公积金",{"v":13.242816,"d":"13.24"},{"v":13.242816,"d":"13.24"}]
["3019902","　聘用人员工资",9.36,9.36]
[null,"商品和服务支出",{"v":45.504816,"d":"45.50"},null,{"v":45.504816,"d":"45.50"}]
["30201","　办公费",3.35,null,3.35]
["30202","　印刷费",2.35,null,2.35]
["30205","　水费",1.85,null,1.85]
["30206","　电费",1.75,null,1.75]
["30207","　邮电费",2.65,null,2.65]
["30211","　差旅费",2.35,null,2.35]
["30213","　维修（护）费",2.35,null,2.35]
["30216","　培训费",2.35,null,2.35]
["30217","　公务接待费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["30228","　工会经费",{"v":2.172816,"d":"2.17"},null,{"v":2.172816,"d":"2.17"}]
["3022901","　福利费_在职",{"v":0.228,"d":"0.23"},null,{"v":0.228,"d":"0.23"}]
["3022902","　福利费_离退休",{"v":0.144,"d":"0.14"},null,{"v":0.144,"d":"0.14"}]
["30231","　公务用车运行维护费",{"v":6.5,"d":"6.50"},null,{"v":6.5,"d":"6.50"}]
["3023901","　公务交通补贴",11.46,null,11.46]
[null,"对个人和家庭的补助",{"v":24.0991,"d":"24.10"},{"v":24.0991,"d":"24.10"}]
["3030101","　基本离休费",{"v":6.01512,"d":"6.02"},{"v":6.01512,"d":"6.02"}]
["3030102","　离休生活性补贴",{"v":5.7732,"d":"5.77"},{"v":5.7732,"d":"5.77"}]
["3030103","　离休交通费",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]
["3030104","　离休人员护理费",{"v":4.8,"d":"4.80"},{"v":4.8,"d":"4.80"}]
["3030105","　离休人员增发1_3个月工资部分",{"v":0.50126,"d":"0.50"},{"v":0.50126,"d":"0.50"}]
["30305","　生活补助",{"v":5.89752,"d":"5.90"},{"v":5.89752,"d":"5.90"}]
["30309","　奖励金",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]
["3039901","　离休人员特需费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"}]
["3039904","　其他对个人和家庭的补助",0.84,0.84]

{"sheet":"7.三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["'三公'经费支出表"]
["填报单位:902001大余县樟斗镇人民政府本级",{"$nulls":5},"单位：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 "}]
["","",{"v":246428,"d":"246,428.00"},null,{"v":111128,"d":"111,128.00"},{"v":135300,"d":"135,300.00"}]
["902","大余县樟斗镇人民政府",{"v":246428,"d":"246,428.00"},null,{"v":111128,"d":"111,128.00"},{"v":135300,"d":"135,300.00"}]

{"sheet":"8.政府性基金","index":7,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:902001大余县樟斗镇人民政府本级",{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,"2021年本单位无政府性基金预算支出"]

{"sheet":"9..项目支出绩效目标申报表（其他项目收入）","index":8,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"其他项目收入"]
["主管部门及代码",null,"大余县樟斗镇人民政府",null,"实施单位",null,""]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-23"]
["项目资金\n（万元）",null," 年度资金总额",null,"80.51"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"资金拨付及时准确"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","资金拨付及时性（%）",{"$nulls":3},"=100"]
[null,"质量指标","资金到位及时率（%）",{"$nulls":3},"=100"]
[null,"时效指标","资金发放及时率（%）",{"$nulls":3},"=100"]
["效益指标","经济效益指标","资金投入及时率（%）",{"$nulls":3},"=100"]
["满意度指标","满意度指标","资金发放准确率（%）",{"$nulls":3},"=100"]

{"sheet":"10.项目支出绩效目标申报表（基层保运转经费）","index":9,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"基层保运转经费"]
["主管部门及代码",null,"大余县樟斗镇人民政府",null,"实施单位",null,""]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-23"]
["项目资金\n（万元）",null," 年度资金总额",null,"140"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"使用率达到100%"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","资金拨付及时性（%）",{"$nulls":3},"=100"]
[null,"质量指标","资金发放及时率（%）",{"$nulls":3},"=100"]
[null,"时效指标","资金拨付及时率（%）",{"$nulls":3},"=100"]
["效益指标","经济效益指标","资金投入及时率（%）",{"$nulls":3},"=100"]
["满意度指标","满意度指标","验收单位满意度（%）",{"$nulls":3},"=100"]

{"sheet":"11.项目支出绩效目标申报表（乡镇转移支付）","index":10,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"乡镇转移支付"]
["主管部门及代码",null,"大余县樟斗镇人民政府",null,"实施单位",null,""]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-22"]
["项目资金\n（万元）",null," 年度资金总额",null,"15"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"使用率达到100%"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","资金拨付及时性（%）",{"$nulls":3},"=100"]
[null,"质量指标","资金到位及时率（%）",{"$nulls":3},"=100"]
[null,"时效指标","资金发放及时率（%）",{"$nulls":3},"=100"]
["效益指标","经济效益指标","资金下拨及时率（%）",{"$nulls":3},"=100"]
["满意度指标","满意度指标","资金投入及时率（%）",{"$nulls":3},"=100"]

{"sheet":"12.项目支出绩效目标申报表（计生转移支付）","index":11,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"计生转移支付"]
["主管部门及代码",null,"大余县樟斗镇人民政府",null,"实施单位",null,""]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-22"]
["项目资金\n（万元）",null," 年度资金总额",null,"3.8"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"资金使用率达到100%"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","资金拨付及时性（%）",{"$nulls":3},"=100"]
[null,"质量指标","资金发放及时率（%）",{"$nulls":3},"=100"]
[null,"时效指标","资金发放准确率（%）",{"$nulls":3},"=100"]
["效益指标","经济效益指标","资金下拨及时率（%）",{"$nulls":3},"=100"]
["满意度指标","满意度指标","资金投入及时率（%）",{"$nulls":3},"=100"]