{"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":17},"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2"]
["收支预算总表"]
["部门：大余县河洞乡人民政府",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",{"v":2245817,"d":"2,245,817.00"},"合计",{"v":2420617,"d":"2,420,617.00"}]
["    一般公共预算拨款收入",{"v":22458817,"d":"22,458,817.00"},"一般公共服务支出",{"v":1549416,"d":"1,549,416.00"}]
["    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":524905,"d":"524,905.00"}]
["四、其他收入",{"v":174800,"d":"174,800.00"},"医疗卫生与计划生育支出",{"v":153478,"d":"153,478.00"}]
["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",{"v":62400,"d":"62,400.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"}]
[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",{"v":0,"d":"0.00"}]
[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",{"v":130418,"d":"130,418.00"}]
[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",{"v":22633617,"d":"22,633,617.00"},"本年支出合计",{"v":2420617,"d":"2,420,617.00"}]
["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）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":22633617,"d":"22,633,617.00"},"支出总计",{"v":2420617,"d":"2,420,617.00"}]
{"$rows_empty":21}
[{"$nulls":22},"0"]
{"$rows_empty":52}
[{"$nulls":34},"0"]

{"sheet":"部门收入总表","index":1,"n_rows":18,"n_cols":15,"rows_kept":18,"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：",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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",{"v":2420617,"d":"2,420,617.00"},{"v":2420617,"d":"2,420,617.00"}," ",{"$nulls":6},174800]
["2010301"," 行政运行（政府办公厅（室）及相关机构事务）",{"v":920340,"d":"920,340.00"},{"v":920340,"d":"920,340.00"}]
["2010399","    其他政府办公厅（室）及相关机构事务支出",{"v":124000,"d":"124,000.00"},{"v":124000,"d":"124,000.00"}]
["2013101","    行政运行（党委办公厅（室）及相关机构事务）",{"v":505076,"d":"505,076.00"},{"v":505076,"d":"505,076.00"}]
["2080201","    行政运行（民政管理事务）",{"v":238206,"d":"238,206.00"},{"v":238206,"d":"238,206.00"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":179875,"d":"179,875.00"},{"v":179875,"d":"179,875.00"}]
["2080506","    机关事业单位职业年金缴费支出",{"v":89928,"d":"89,928.00"},{"v":89928,"d":"89,928.00"}]
["2080801","    死亡抚恤",{"v":16896,"d":"16,896.00"},{"v":16896,"d":"16,896.00"}]
["2100716","    计划生育机构",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
["2101201","    财政对职工基本医疗保险基金的补助",{"v":99080,"d":"99,080.00"},{"v":99080,"d":"99,080.00"}]
["2120104","    城管执法",{"v":62400,"d":"62,400.00"},{"v":62400,"d":"62,400.00"}]
["2210201","    住房公积金",{"v":130418,"d":"130,418.00"},{"v":130418,"d":"130,418.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":18,"n_cols":8,"rows_kept":18,"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：",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":2420617,"d":"2,420,617.00"},{"v":2420617,"d":"2,420,617.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
["2010301"," 行政运行（政府办公厅（室）及相关机构事务）",{"v":920340,"d":"920,340.00"},{"v":920340,"d":"920,340.00"}]
["2010399","    其他政府办公厅（室）及相关机构事务支出",{"v":124000,"d":"124,000.00"},{"v":124000,"d":"124,000.00"}]
["2013101","    行政运行（党委办公厅（室）及相关机构事务）",{"v":505076,"d":"505,076.00"},{"v":505076,"d":"505,076.00"}]
["2080201","    行政运行（民政管理事务）",{"v":238206,"d":"238,206.00"},{"v":238206,"d":"238,206.00"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":179875,"d":"179,875.00"},{"v":179875,"d":"179,875.00"}]
["2080506","    机关事业单位职业年金缴费支出",{"v":89928,"d":"89,928.00"},{"v":89928,"d":"89,928.00"}]
["2080801","    死亡抚恤",{"v":16896,"d":"16,896.00"},{"v":16896,"d":"16,896.00"}]
["2100716","    计划生育机构",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
["2101201","    财政对职工基本医疗保险基金的补助",{"v":99080,"d":"99,080.00"},{"v":99080,"d":"99,080.00"}]
["2120104","    城管执法",{"v":62400,"d":"62,400.00"},{"v":62400,"d":"62,400.00"}]
["2210201","    住房公积金",{"v":130418,"d":"130,418.00"},{"v":130418,"d":"130,418.00"}]

{"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：",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":2245817,"d":"2,245,817.00"},"一、本年支出",null,null,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",null,"一般公共服务支出",{"v":1549416,"d":"1,549,416.00"},{"v":1549416,"d":"1,549,416.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"公共安全支出",null,null,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"教育支出",null,null,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"科学技术支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",{"v":524905,"d":"524,905.00"},{"v":524905,"d":"524,905.00"},{"v":0,"d":"0.00"}]
[null,null,"医疗卫生与计划生育支出",{"v":153478,"d":"153,478.00"},{"v":153478,"d":"153,478.00"},{"v":0,"d":"0.00"}]
[null,null,"节能环保支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":62400,"d":"62,400.00"},{"v":62400,"d":"62,400.00"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",{"v":130418,"d":"130,418.00"},{"v":130418,"d":"130,418.00"},{"v":0,"d":"0.00"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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",null,"支出总计",null,null,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["部门：",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2020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"]
["2010301","    行政运行（政府办公厅（室）及相关机构事务）",{"v":745540,"d":"745,540.00"},{"v":745540,"d":"745,540.00"}]
["2010399","    其他政府办公厅（室）及相关机构事务支出",{"v":124000,"d":"124,000.00"},{"v":124000,"d":"124,000.00"}]
["2013101","行政运行（党委办公厅（室）及相关机构事务）",{"v":505076,"d":"505,076.00"},{"v":505076,"d":"505,076.00"}]
["2080201","    行政运行（民政管理事务）",{"v":238206,"d":"238,206.00"},{"v":238206,"d":"238,206.00"}]
["2080505","   机关事业单位基本养老保险缴费支出",{"v":179875,"d":"179,875.00"},{"v":179875,"d":"179,875.00"}]
["2080506","    机关事业单位职业年金缴费支出",{"v":89928,"d":"89,928.00"},{"v":89928,"d":"89,928.00"}]
["2080801","    死亡抚恤",{"v":16896,"d":"16,896.00"},{"v":16896,"d":"16,896.00"}]
["2100716","    计划生育机构",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
["2101201","    财政对职工基本医疗保险基金的补助",{"v":99080,"d":"99,080.00"},{"v":99080,"d":"99,080.00"}]
["2120104","    城管执法",{"v":62400,"d":"62,400.00"},{"v":62400,"d":"62,400.00"}]
["2120201","    住房公积金",{"v":130418,"d":"130,418.00"},{"v":130418,"d":"130,418.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":47,"n_cols":5,"rows_kept":47,"merged":[[46,0,46,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["部门：",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2020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"]
["301"]
["  30130101","基本工资",{"v":658896,"d":"658,896.00"},{"v":658896,"d":"658,896.00"}]
["  3013010201","统一津贴补贴",{"v":410520,"d":"410,520.00"},{"v":410520,"d":"410,520.00"}," "]
["  3013010202","岗位津贴",{"v":17400,"d":"17,400.00"},{"v":17400,"d":"17,400.00"}," "]
["  3013010301","年终一次性奖金"]
["  3013010401","行政事业单位基本养老保险缴费",{"v":179875,"d":"179,875.00"},{"v":179875,"d":"179,875.00"}]
["  3013010403","医疗保险",{"v":99080,"d":"99,080.00"},{"v":99080,"d":"99,080.00"}]
["  30130106","伙食补助费"]
["  30130107","绩效工资"]
["  3013019903","高温津贴"]
["  3013019999","其他工资福利"]
["302"]
["  30130201","办公费",{"v":97525,"d":"97,525.00"},null,{"v":97525,"d":"97,525.00"}]
["  30130202","印刷费",{"v":21000,"d":"21,000.00"},null,{"v":21000,"d":"21,000.00"}]
["  30130207","邮电费",{"v":18400,"d":"18,400.00"},null,{"v":18400,"d":"18,400.00"}]
["  30130208","取暖费"]
["  30130209","物业管理费"]
["  30130211","差旅费",{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"}]
["  30130213","维修（护）费"]
["  30130215","会议费",{"v":12000,"d":"12,000.00"},null,{"v":12000,"d":"12,000.00"}]
["  30130216","培训费",{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
["  30130217","公务接待费",{"v":57340,"d":"57,340.00"},null,{"v":57340,"d":"57,340.00"}]
["  30130228","工会经费",{"v":21736,"d":"21,736.00"},null,{"v":21736,"d":"21,736.00"}]
["  30130229","福利费",{"v":3240,"d":"3,240.00"},null,{"v":3240,"d":"3,240.00"}]
["  30130230","公务交通补贴",{"v":103400,"d":"103,400.00"},null,{"v":103400,"d":"103,400.00"}]
["  30130231","公务用车运行维护费"]
["  30130290","业务费"]
["  3013029999","其他商品和服务"]
["303"]
["  3013030101","离休费",null," "]
["  3013030102","离休人员生活补贴"]
["  3013030103","离休人员护理费"]
["  3013030104","离休人员交通费"]
["  3013030199","离休人员其他补贴"]
["  3013030203","退休人员交通费"]
["  3013030204","退休人员住宅电话补助费"]
["  3013030501","遗属补助",{"v":1478,"d":"1,478.00"},{"v":1478,"d":"1,478.00"}]
["  30130311","住房公积金"]
["  30130320","独生子女费"]
["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：",{"$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 "}]
[null,"大余县河洞乡人民政府",{"v":136200,"d":"136,200.00"},{"v":0,"d":"0.00"},{"v":73200,"d":"73,200.00"},{"v":63000,"d":"63,000.00"},{"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"]}
[]
["政府性基金预算支出表"]
["部门：",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2020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]