{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["一收支预算总表","二单位收入总表","三单位支出总表","四财政拨款收支总表","五一般公共预算支出表","六一般公共预算基本支出表","七一般公共预算三公经费支出表","八政府性基金预算支出表","九国有资本经营预算支出表","十项目支出绩效目标表（基层运转）","十项目支出绩效目标表（转移支付）","Sheet3"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"一收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[923001]大余县池江镇人民政府",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、财政拨款收入",874.57,"一般公共服务支出",{"v":1352.89,"d":"1,352.89"}]
["    （一）一般公共预算收入",874.57,"国防支出",{"v":3,"d":"3.00"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",69.62]
["    （三）国有资本经营预算收入",null,"卫生健康支出",95.85]
["二、教育收费资金收入",null,"城乡社区支出",{"v":1150.78,"d":"1,150.78"}]
["三、事业收入",null,"农林水支出",{"v":1219.29,"d":"1,219.29"}]
["四、事业单位经营收入",null,"交通运输支出",0.01]
["五、附属单位上缴收入",null,"住房保障支出",24.31]
["六、上级补助收入",null,"灾害防治及应急管理支出",10.97]
["七、其他收入",{"v":800,"d":"800.00"},"其他支出",{"v":0.3,"d":"0.30"}]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":1674.57,"d":"1,674.57"},"本年支出合计",3927.02]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":2252.45,"d":"2,252.45"}]
[]
["收入总计",{"v":3927.02,"d":"3,927.02"},"支出总计",3927.02]

{"sheet":"二单位收入总表","index":1,"n_rows":92,"n_cols":15,"rows_kept":92,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[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"]}
[]
["单位收入总表"]
["填报单位[923001]大余县池江镇人民政府",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,null,{"v":3927.018492,"d":"3927.02"},{"v":2252.452514,"d":"2252.45"},{"v":874.565978,"d":"874.57"},{"v":874.565978,"d":"874.57"},{"$nulls":7},800]
["201","一般公共服务支出",{"v":1352.890335,"d":"1352.89"},{"v":222.074735,"d":"222.07"},{"v":330.8156,"d":"330.82"},{"v":330.8156,"d":"330.82"},{"$nulls":7},800]
["　03","　政府办公厅（室）及相关机构事务",{"v":1316.480335,"d":"1316.48"},{"v":185.664735,"d":"185.66"},{"v":330.8156,"d":"330.82"},{"v":330.8156,"d":"330.82"},{"$nulls":7},800]
["　　2010301","　　行政运行",{"v":474.280335,"d":"474.28"},{"v":174.864735,"d":"174.86"},{"v":299.4156,"d":"299.42"},{"v":299.4156,"d":"299.42"}]
["　　2010302","　　一般行政管理事务",{"v":10.8,"d":"10.80"},{"v":10.8,"d":"10.80"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":831.4,"d":"831.40"},null,{"v":31.4,"d":"31.40"},{"v":31.4,"d":"31.40"},{"$nulls":7},800]
["　29","　群众团体事务",36.36,36.36]
["　　2012999","　　其他群众团体事务支出",36.36,36.36]
["　31","　党委办公厅（室）及相关机构事务",0.05,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,0.05]
["203","国防支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　99","　其他国防支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2039999","　　其他国防支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["208","社会保障和就业支出",{"v":69.617132,"d":"69.62"},{"v":14.460164,"d":"14.46"},{"v":55.156968,"d":"55.16"},{"v":55.156968,"d":"55.16"}]
["　05","　行政事业单位养老支出",{"v":51.121764,"d":"51.12"},null,{"v":51.121764,"d":"51.12"},{"v":51.121764,"d":"51.12"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":34.081176,"d":"34.08"},null,{"v":34.081176,"d":"34.08"},{"v":34.081176,"d":"34.08"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":17.040588,"d":"17.04"},null,{"v":17.040588,"d":"17.04"},{"v":17.040588,"d":"17.04"}]
["　07","　就业补助",{"v":0.023424,"d":"0.02"},{"v":0.023424,"d":"0.02"}]
["　　2080799","　　其他就业补助支出",{"v":0.023424,"d":"0.02"},{"v":0.023424,"d":"0.02"}]
["　08","　抚恤",{"v":14.355204,"d":"14.36"},10.32,{"v":4.035204,"d":"4.04"},{"v":4.035204,"d":"4.04"}]
["　　2080801","　　死亡抚恤",{"v":4.035204,"d":"4.04"},null,{"v":4.035204,"d":"4.04"},{"v":4.035204,"d":"4.04"}]
["　　2080899","　　其他优抚支出",10.32,10.32]
["　09","　退役安置",{"v":0.01674,"d":"0.02"},{"v":0.01674,"d":"0.02"}]
["　　2080999","　　其他退役安置支出",{"v":0.01674,"d":"0.02"},{"v":0.01674,"d":"0.02"}]
["　20","　临时救助",{"v":4.1,"d":"4.10"},{"v":4.1,"d":"4.10"}]
["　　2082001","　　临时救助支出",{"v":4.1,"d":"4.10"},{"v":4.1,"d":"4.10"}]
["210","卫生健康支出",{"v":95.847458,"d":"95.85"},{"v":53.683,"d":"53.68"},{"v":42.164458,"d":"42.16"},{"v":42.164458,"d":"42.16"}]
["　04","　公共卫生",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2100499","　　其他公共卫生支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　07","　计划生育事务",{"v":51.883,"d":"51.88"},{"v":43.683,"d":"43.68"},{"v":8.2,"d":"8.20"},{"v":8.2,"d":"8.20"}]
["　　2100799","　　其他计划生育事务支出",{"v":51.883,"d":"51.88"},{"v":43.683,"d":"43.68"},{"v":8.2,"d":"8.20"},{"v":8.2,"d":"8.20"}]
["　11","　行政事业单位医疗",{"v":33.964458,"d":"33.96"},null,{"v":33.964458,"d":"33.96"},{"v":33.964458,"d":"33.96"}]
["　　2101101","　　行政单位医疗",{"v":33.964458,"d":"33.96"},null,{"v":33.964458,"d":"33.96"},{"v":33.964458,"d":"33.96"}]
["212","城乡社区支出",{"v":1150.780783,"d":"1150.78"},{"v":1082.900783,"d":"1082.90"},67.88,67.88]
["　01","　城乡社区管理事务",24.46,1.98,22.48,22.48]
["　　2120104","　　城管执法",12.48,null,12.48,12.48]
["　　2120199","　　其他城乡社区管理事务支出",11.98,1.98,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　03","　城乡社区公共设施",{"v":11.18672,"d":"11.19"},{"v":11.18672,"d":"11.19"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":11.18672,"d":"11.19"},{"v":11.18672,"d":"11.19"}]
["　05","　城乡社区环境卫生",{"v":24.4,"d":"24.40"},{"v":10,"d":"10.00"},{"v":14.4,"d":"14.40"},{"v":14.4,"d":"14.40"}]
["　　2120501","　　城乡社区环境卫生",{"v":24.4,"d":"24.40"},{"v":10,"d":"10.00"},{"v":14.4,"d":"14.40"},{"v":14.4,"d":"14.40"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":923.503048,"d":"923.50"},{"v":923.503048,"d":"923.50"}]
["　　2120801","　　征地和拆迁补偿支出",{"v":265.444074,"d":"265.44"},{"v":265.444074,"d":"265.44"}]
["　　2120802","　　土地开发支出",{"v":657.739417,"d":"657.74"},{"v":657.739417,"d":"657.74"}]
["　　2120899","　　其他国有土地使用权出让收入安排的支出",{"v":0.319557,"d":"0.32"},{"v":0.319557,"d":"0.32"}]
["　10","　国有土地收益基金安排的支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　　2121002","　　土地开发支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　11","　农业土地开发资金安排的支出",{"v":132.231015,"d":"132.23"},{"v":132.231015,"d":"132.23"}]
["　　21211","　　农业土地开发资金安排的支出",{"v":132.231015,"d":"132.23"},{"v":132.231015,"d":"132.23"}]
["　99","　其他城乡社区支出",{"v":31,"d":"31.00"},null,{"v":31,"d":"31.00"},{"v":31,"d":"31.00"}]
["　　2129999","　　其他城乡社区支出",{"v":31,"d":"31.00"},null,{"v":31,"d":"31.00"},{"v":31,"d":"31.00"}]
["213","农林水支出",{"v":1219.292404,"d":"1219.29"},{"v":865.055404,"d":"865.06"},{"v":354.237,"d":"354.24"},{"v":354.237,"d":"354.24"}]
["　01","　农业农村",{"v":225.527699,"d":"225.53"},{"v":225.527699,"d":"225.53"}]
["　　2130101","　　行政运行",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["　　2130108","　　病虫害控制",{"v":2e-06,"d":"0.00"},{"v":2e-06,"d":"0.00"}]
["　　2130126","　　农村社会事业",{"v":111.131,"d":"111.13"},{"v":111.131,"d":"111.13"}]
["　　2130142","　　农村道路建设",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["　　2130199","　　其他农业农村支出",{"v":24.396697,"d":"24.40"},{"v":24.396697,"d":"24.40"}]
["　02","　林业和草原",{"v":10.530576,"d":"10.53"},{"v":10.530576,"d":"10.53"}]
["　　2130209","　　森林生态效益补偿",{"v":9.684,"d":"9.68"},{"v":9.684,"d":"9.68"}]
["　　2130234","　　林业草原防灾减灾",{"v":0.846576,"d":"0.85"},{"v":0.846576,"d":"0.85"}]
["　03","　水利",{"v":99.4771,"d":"99.48"},{"v":99.4771,"d":"99.48"}]
["　　2130311","　　水资源节约管理与保护",{"v":11.67595,"d":"11.68"},{"v":11.67595,"d":"11.68"}]
["　　2130314","　　防汛",{"v":13.187259,"d":"13.19"},{"v":13.187259,"d":"13.19"}]
["　　2130316","　　农村水利",{"v":68.390305,"d":"68.39"},{"v":68.390305,"d":"68.39"}]
["　　2130335","　　农村人畜饮水",{"v":4.223586,"d":"4.22"},{"v":4.223586,"d":"4.22"}]
["　　2130399","　　其他水利支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　05","　巩固脱贫衔接乡村振兴",{"v":204.434229,"d":"204.43"},{"v":204.434229,"d":"204.43"}]
["　　2130504","　　农村基础设施建设",{"v":204.434229,"d":"204.43"},{"v":204.434229,"d":"204.43"}]
["　07","　农村综合改革",{"v":679.3228,"d":"679.32"},{"v":325.0858,"d":"325.09"},{"v":354.237,"d":"354.24"},{"v":354.237,"d":"354.24"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":325.0858,"d":"325.09"},{"v":325.0858,"d":"325.09"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":354.237,"d":"354.24"},null,{"v":354.237,"d":"354.24"},{"v":354.237,"d":"354.24"}]
["214","交通运输支出",{"v":0.012028,"d":"0.01"},{"v":0.012028,"d":"0.01"}]
["　01","　公路水路运输",{"v":0.012028,"d":"0.01"},{"v":0.012028,"d":"0.01"}]
["　　2140199","　　其他公路水路运输支出",{"v":0.012028,"d":"0.01"},{"v":0.012028,"d":"0.01"}]
["221","住房保障支出",{"v":24.311952,"d":"24.31"},null,{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["　02","　住房改革支出",{"v":24.311952,"d":"24.31"},null,{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["　　2210201","　　住房公积金",{"v":24.311952,"d":"24.31"},null,{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["224","灾害防治及应急管理支出",{"v":10.9664,"d":"10.97"},{"v":10.9664,"d":"10.97"}]
["　07","　自然灾害救灾及恢复重建支出",3.53,3.53]
["　　2240703","　　自然灾害救灾补助",3.53,3.53]
["　99","　其他灾害防治及应急管理支出",{"v":7.4364,"d":"7.44"},{"v":7.4364,"d":"7.44"}]
["　　2249999","　　其他灾害防治及应急管理支出",{"v":7.4364,"d":"7.44"},{"v":7.4364,"d":"7.44"}]
["229","其他支出",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["　60","　彩票公益金安排的支出",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["　　2296002","　　用于社会福利的彩票公益金支出",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]

{"sheet":"三单位支出总表","index":2,"n_rows":92,"n_cols":5,"rows_kept":92,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[923001]大余县池江镇人民政府",{"$nulls":3},"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]
[null,"合计",{"v":3927.018492,"d":"3927.02"},{"v":828.871778,"d":"828.87"},{"v":3098.146714,"d":"3098.15"}]
["201","一般公共服务支出",{"v":1352.890335,"d":"1352.89"},{"v":299.4156,"d":"299.42"},{"v":1053.474735,"d":"1053.47"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1316.480335,"d":"1316.48"},{"v":299.4156,"d":"299.42"},{"v":1017.064735,"d":"1017.06"}]
["　　2010301","　　行政运行",{"v":474.280335,"d":"474.28"},{"v":299.4156,"d":"299.42"},{"v":174.864735,"d":"174.86"}]
["　　2010302","　　一般行政管理事务",{"v":10.8,"d":"10.80"},null,{"v":10.8,"d":"10.80"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":831.4,"d":"831.40"},null,{"v":831.4,"d":"831.40"}]
["　29","　群众团体事务",36.36,null,36.36]
["　　2012999","　　其他群众团体事务支出",36.36,null,36.36]
["　31","　党委办公厅（室）及相关机构事务",0.05,null,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,null,0.05]
["203","国防支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　99","　其他国防支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2039999","　　其他国防支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["208","社会保障和就业支出",{"v":69.617132,"d":"69.62"},{"v":55.156968,"d":"55.16"},{"v":14.460164,"d":"14.46"}]
["　05","　行政事业单位养老支出",{"v":51.121764,"d":"51.12"},{"v":51.121764,"d":"51.12"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":34.081176,"d":"34.08"},{"v":34.081176,"d":"34.08"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":17.040588,"d":"17.04"},{"v":17.040588,"d":"17.04"}]
["　07","　就业补助",{"v":0.023424,"d":"0.02"},null,{"v":0.023424,"d":"0.02"}]
["　　2080799","　　其他就业补助支出",{"v":0.023424,"d":"0.02"},null,{"v":0.023424,"d":"0.02"}]
["　08","　抚恤",{"v":14.355204,"d":"14.36"},{"v":4.035204,"d":"4.04"},10.32]
["　　2080801","　　死亡抚恤",{"v":4.035204,"d":"4.04"},{"v":4.035204,"d":"4.04"}]
["　　2080899","　　其他优抚支出",10.32,null,10.32]
["　09","　退役安置",{"v":0.01674,"d":"0.02"},null,{"v":0.01674,"d":"0.02"}]
["　　2080999","　　其他退役安置支出",{"v":0.01674,"d":"0.02"},null,{"v":0.01674,"d":"0.02"}]
["　20","　临时救助",{"v":4.1,"d":"4.10"},null,{"v":4.1,"d":"4.10"}]
["　　2082001","　　临时救助支出",{"v":4.1,"d":"4.10"},null,{"v":4.1,"d":"4.10"}]
["210","卫生健康支出",{"v":95.847458,"d":"95.85"},{"v":33.964458,"d":"33.96"},{"v":61.883,"d":"61.88"}]
["　04","　公共卫生",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2100499","　　其他公共卫生支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　07","　计划生育事务",{"v":51.883,"d":"51.88"},null,{"v":51.883,"d":"51.88"}]
["　　2100799","　　其他计划生育事务支出",{"v":51.883,"d":"51.88"},null,{"v":51.883,"d":"51.88"}]
["　11","　行政事业单位医疗",{"v":33.964458,"d":"33.96"},{"v":33.964458,"d":"33.96"}]
["　　2101101","　　行政单位医疗",{"v":33.964458,"d":"33.96"},{"v":33.964458,"d":"33.96"}]
["212","城乡社区支出",{"v":1150.780783,"d":"1150.78"},{"v":413.0228,"d":"413.02"},{"v":737.757983,"d":"737.76"}]
["　01","　城乡社区管理事务",24.46,12.48,11.98]
["　　2120104","　　城管执法",12.48,12.48]
["　　2120199","　　其他城乡社区管理事务支出",11.98,null,11.98]
["　03","　城乡社区公共设施",{"v":11.18672,"d":"11.19"},null,{"v":11.18672,"d":"11.19"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":11.18672,"d":"11.19"},null,{"v":11.18672,"d":"11.19"}]
["　05","　城乡社区环境卫生",{"v":24.4,"d":"24.40"},{"v":14.4,"d":"14.40"},{"v":10,"d":"10.00"}]
["　　2120501","　　城乡社区环境卫生",{"v":24.4,"d":"24.40"},{"v":14.4,"d":"14.40"},{"v":10,"d":"10.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":923.503048,"d":"923.50"},{"v":382.1428,"d":"382.14"},{"v":541.360248,"d":"541.36"}]
["　　2120801","　　征地和拆迁补偿支出",{"v":265.444074,"d":"265.44"},null,{"v":265.444074,"d":"265.44"}]
["　　2120802","　　土地开发支出",{"v":657.739417,"d":"657.74"},{"v":382.1428,"d":"382.14"},{"v":275.596617,"d":"275.60"}]
["　　2120899","　　其他国有土地使用权出让收入安排的支出",{"v":0.319557,"d":"0.32"},null,{"v":0.319557,"d":"0.32"}]
["　10","　国有土地收益基金安排的支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　　2121002","　　土地开发支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　11","　农业土地开发资金安排的支出",{"v":132.231015,"d":"132.23"},null,{"v":132.231015,"d":"132.23"}]
["　　21211","　　农业土地开发资金安排的支出",{"v":132.231015,"d":"132.23"},null,{"v":132.231015,"d":"132.23"}]
["　99","　其他城乡社区支出",{"v":31,"d":"31.00"},null,{"v":31,"d":"31.00"}]
["　　2129999","　　其他城乡社区支出",{"v":31,"d":"31.00"},null,{"v":31,"d":"31.00"}]
["213","农林水支出",{"v":1219.292404,"d":"1219.29"},null,{"v":1219.292404,"d":"1219.29"}]
["　01","　农业农村",{"v":225.527699,"d":"225.53"},null,{"v":225.527699,"d":"225.53"}]
["　　2130101","　　行政运行",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　　2130108","　　病虫害控制",{"v":2e-06,"d":"0.00"},null,{"v":2e-06,"d":"0.00"}]
["　　2130126","　　农村社会事业",{"v":111.131,"d":"111.13"},null,{"v":111.131,"d":"111.13"}]
["　　2130142","　　农村道路建设",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　　2130199","　　其他农业农村支出",{"v":24.396697,"d":"24.40"},null,{"v":24.396697,"d":"24.40"}]
["　02","　林业和草原",{"v":10.530576,"d":"10.53"},null,{"v":10.530576,"d":"10.53"}]
["　　2130209","　　森林生态效益补偿",{"v":9.684,"d":"9.68"},null,{"v":9.684,"d":"9.68"}]
["　　2130234","　　林业草原防灾减灾",{"v":0.846576,"d":"0.85"},null,{"v":0.846576,"d":"0.85"}]
["　03","　水利",{"v":99.4771,"d":"99.48"},null,{"v":99.4771,"d":"99.48"}]
["　　2130311","　　水资源节约管理与保护",{"v":11.67595,"d":"11.68"},null,{"v":11.67595,"d":"11.68"}]
["　　2130314","　　防汛",{"v":13.187259,"d":"13.19"},null,{"v":13.187259,"d":"13.19"}]
["　　2130316","　　农村水利",{"v":68.390305,"d":"68.39"},null,{"v":68.390305,"d":"68.39"}]
["　　2130335","　　农村人畜饮水",{"v":4.223586,"d":"4.22"},null,{"v":4.223586,"d":"4.22"}]
["　　2130399","　　其他水利支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　05","　巩固脱贫衔接乡村振兴",{"v":204.434229,"d":"204.43"},null,{"v":204.434229,"d":"204.43"}]
["　　2130504","　　农村基础设施建设",{"v":204.434229,"d":"204.43"},null,{"v":204.434229,"d":"204.43"}]
["　07","　农村综合改革",{"v":679.3228,"d":"679.32"},null,{"v":679.3228,"d":"679.32"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":325.0858,"d":"325.09"},null,{"v":325.0858,"d":"325.09"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":354.237,"d":"354.24"},null,{"v":354.237,"d":"354.24"}]
["214","交通运输支出",{"v":0.012028,"d":"0.01"},null,{"v":0.012028,"d":"0.01"}]
["　01","　公路水路运输",{"v":0.012028,"d":"0.01"},null,{"v":0.012028,"d":"0.01"}]
["　　2140199","　　其他公路水路运输支出",{"v":0.012028,"d":"0.01"},null,{"v":0.012028,"d":"0.01"}]
["221","住房保障支出",{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["　02","　住房改革支出",{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["　　2210201","　　住房公积金",{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["224","灾害防治及应急管理支出",{"v":10.9664,"d":"10.97"},null,{"v":10.9664,"d":"10.97"}]
["　07","　自然灾害救灾及恢复重建支出",3.53,null,3.53]
["　　2240703","　　自然灾害救灾补助",3.53,null,3.53]
["　99","　其他灾害防治及应急管理支出",{"v":7.4364,"d":"7.44"},null,{"v":7.4364,"d":"7.44"}]
["　　2249999","　　其他灾害防治及应急管理支出",{"v":7.4364,"d":"7.44"},null,{"v":7.4364,"d":"7.44"}]
["229","其他支出",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　60","　彩票公益金安排的支出",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　　2296002","　　用于社会福利的彩票公益金支出",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]

{"sheet":"四财政拨款收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位[923001]大余县池江镇人民政府",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":874.565978,"d":"874.57"},"一、本年支出",{"v":874.565978,"d":"874.57"},{"v":874.565978,"d":"874.57"}," "," "]
["  一般公共预算拨款收入",{"v":874.565978,"d":"874.57"},"一般公共服务支出",{"v":330.8156,"d":"330.82"},{"v":330.8156,"d":"330.82"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":55.156968,"d":"55.16"},{"v":55.156968,"d":"55.16"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":42.164458,"d":"42.16"},{"v":42.164458,"d":"42.16"}," "]
[null,null,"城乡社区支出",67.88,67.88," "]
[null,null,"农林水支出",{"v":354.237,"d":"354.24"},{"v":354.237,"d":"354.24"}," "]
[null,null,"住房保障支出",{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":2252.452514,"d":"2,252.45"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":874.565978,"d":"874.57"},"支出总计",{"v":874.565978,"d":"874.57"},{"v":874.565978,"d":"874.57"}," "," "]

{"sheet":"五一般公共预算支出表","index":4,"n_rows":36,"n_cols":5,"rows_kept":36,"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[923001]大余县池江镇人民政府",{"$nulls":3},"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]
[null,"合计",{"v":874.565978,"d":"874.57"},{"v":439.728978,"d":"439.73"},{"v":434.837,"d":"434.84"}]
["201","一般公共服务支出",{"v":330.8156,"d":"330.82"},{"v":299.4156,"d":"299.42"},{"v":31.4,"d":"31.40"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":330.8156,"d":"330.82"},{"v":299.4156,"d":"299.42"},{"v":31.4,"d":"31.40"}]
["　　2010301","　　行政运行",{"v":299.4156,"d":"299.42"},{"v":299.4156,"d":"299.42"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":31.4,"d":"31.40"},null,{"v":31.4,"d":"31.40"}]
["208","社会保障和就业支出",{"v":55.156968,"d":"55.16"},{"v":55.156968,"d":"55.16"}]
["　05","　行政事业单位养老支出",{"v":51.121764,"d":"51.12"},{"v":51.121764,"d":"51.12"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":34.081176,"d":"34.08"},{"v":34.081176,"d":"34.08"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":17.040588,"d":"17.04"},{"v":17.040588,"d":"17.04"}]
["　08","　抚恤",{"v":4.035204,"d":"4.04"},{"v":4.035204,"d":"4.04"}]
["　　2080801","　　死亡抚恤",{"v":4.035204,"d":"4.04"},{"v":4.035204,"d":"4.04"}]
["210","卫生健康支出",{"v":42.164458,"d":"42.16"},{"v":33.964458,"d":"33.96"},{"v":8.2,"d":"8.20"}]
["　07","　计划生育事务",{"v":8.2,"d":"8.20"},null,{"v":8.2,"d":"8.20"}]
["　　2100799","　　其他计划生育事务支出",{"v":8.2,"d":"8.20"},null,{"v":8.2,"d":"8.20"}]
["　11","　行政事业单位医疗",{"v":33.964458,"d":"33.96"},{"v":33.964458,"d":"33.96"}]
["　　2101101","　　行政单位医疗",{"v":33.964458,"d":"33.96"},{"v":33.964458,"d":"33.96"}]
["212","城乡社区支出",67.88,26.88,{"v":41,"d":"41.00"}]
["　01","　城乡社区管理事务",22.48,12.48,{"v":10,"d":"10.00"}]
["　　2120104","　　城管执法",12.48,12.48]
["　　2120199","　　其他城乡社区管理事务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　05","　城乡社区环境卫生",{"v":14.4,"d":"14.40"},{"v":14.4,"d":"14.40"}]
["　　2120501","　　城乡社区环境卫生",{"v":14.4,"d":"14.40"},{"v":14.4,"d":"14.40"}]
["　99","　其他城乡社区支出",{"v":31,"d":"31.00"},null,{"v":31,"d":"31.00"}]
["　　2129999","　　其他城乡社区支出",{"v":31,"d":"31.00"},null,{"v":31,"d":"31.00"}]
["213","农林水支出",{"v":354.237,"d":"354.24"},null,{"v":354.237,"d":"354.24"}]
["　07","　农村综合改革",{"v":354.237,"d":"354.24"},null,{"v":354.237,"d":"354.24"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":354.237,"d":"354.24"},null,{"v":354.237,"d":"354.24"}]
["221","住房保障支出",{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["　02","　住房改革支出",{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["　　2210201","　　住房公积金",{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]

{"sheet":"六一般公共预算基本支出表","index":5,"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"]}
[]
["一般公共预算基本支出表"]
["填报单位[923001]大余县池江镇人民政府",{"$nulls":3},"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]
[null,"合计",{"v":439.728978,"d":"439.73"},{"v":360.492978,"d":"360.49"},{"v":79.236,"d":"79.24"}]
["301","工资福利支出",{"v":356.073774,"d":"356.07"},{"v":356.073774,"d":"356.07"}]
["　30101","　基本工资",{"v":124.8936,"d":"124.89"},{"v":124.8936,"d":"124.89"}]
["　30102","　津贴补贴",{"v":94.902,"d":"94.90"},{"v":94.902,"d":"94.90"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":34.081176,"d":"34.08"},{"v":34.081176,"d":"34.08"}]
["　30109","　职业年金缴费",{"v":17.040588,"d":"17.04"},{"v":17.040588,"d":"17.04"}]
["　30110","　职工基本医疗保险缴费",{"v":33.964458,"d":"33.96"},{"v":33.964458,"d":"33.96"}]
["　30113","　住房公积金",{"v":24.311952,"d":"24.31"},{"v":24.311952,"d":"24.31"}]
["　30199","　其他工资福利支出",26.88,26.88]
["302","商品和服务支出",{"v":79.236,"d":"79.24"},null,{"v":79.236,"d":"79.24"}]
["　30201","　办公费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30205","　水费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30206","　电费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30207","　邮电费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30215","　会议费",0.45,null,0.45]
["　30217","　公务接待费",{"v":39,"d":"39.00"},null,{"v":39,"d":"39.00"}]
["　30229","　福利费",{"v":1.236,"d":"1.24"},null,{"v":1.236,"d":"1.24"}]
["　30231","　公务用车运行维护费",9.75,null,9.75]
["　30239","　其他交通费用",{"v":22.8,"d":"22.80"},null,{"v":22.8,"d":"22.80"}]
["303","对个人和家庭的补助",{"v":4.419204,"d":"4.42"},{"v":4.419204,"d":"4.42"}]
["　30305","　生活补助",{"v":4.035204,"d":"4.04"},{"v":4.035204,"d":"4.04"}]
["　30309","　奖励金",{"v":0.384,"d":"0.38"},{"v":0.384,"d":"0.38"}]

{"sheet":"七一般公共预算三公经费支出表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[923001]大余县池江镇人民政府",{"$nulls":5},"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 "}]
[null,"合计",48.75,null,{"v":39,"d":"39.00"},9.75]
["923001","大余县池江镇人民政府",48.75,null,39,9.75]

{"sheet":"八政府性基金预算支出表","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["         注：2022年本单位预算中没有使用政府性基金预算拨款安排的支出"]
["政府性基金预算支出表"]
["填报单位:",{"$nulls":3},"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":"九国有资本经营预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["         注：2022年本单位预算中没有使用国有资本经营预算支出"]
["国有资本经营预算支出表"]
["填报单位",{"$nulls":3},"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":"十项目支出绩效目标表（基层运转）","index":9,"n_rows":21,"n_cols":7,"rows_kept":21,"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],[9,0,9,7],[10,0,10,7],[11,2,11,5],[11,6,11,7],[12,0,15,0],[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],[16,0,19,0],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7],[20,2,20,5],[20,6,20,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（ 2022年度）"]
["项目名称",null,"基层运转保障经费"]
["主管部门及代码",null,"923001大余县池江镇人民政府",null,"实施单位",null,"池江镇人民政府"]
["项目属性",{"$nulls":3},"项目日期范围",null,"2022-01"]
[{"$nulls":6},"2022-12"]
["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,140]
[null,null,"其他资金",null,""]
["年度绩效目标"]
[]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","基层运转项目个数",{"$nulls":3},">=1个"]
[null,"质量指标","资金拨付合规率",{"$nulls":3},">=99%"]
[null,"时效指标","资金拨付及时率",{"$nulls":3},">=98%"]
[null,"成本指标","基层运转保障经费",{"$nulls":3},"<=140万元"]
["效益指标","经济效益指标"]
[null,"社会效益指标"]
[null,"生态效益指标"]
[null,"可持续影响指标"]
["满意度指标","满意度指标","受益人群满意度",{"$nulls":3},">=97%"]

{"sheet":"十项目支出绩效目标表（转移支付）","index":10,"n_rows":21,"n_cols":7,"rows_kept":21,"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],[9,0,9,7],[10,0,10,7],[11,2,11,5],[11,6,11,7],[12,0,15,0],[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],[16,0,19,0],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7],[20,2,20,5],[20,6,20,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（ 2022年度）"]
["项目名称",null,"乡镇、计生、其它转移支付"]
["主管部门及代码",null,"923001大余县池江镇人民政府",null,"实施单位",null,"池江镇人民政府"]
["项目属性",{"$nulls":3},"项目日期范围",null,"2022-01"]
[{"$nulls":6},"2022-12"]
["项目资金\n（万元）",null," 年度资金总额",null,29.6]
[null,null,"其中：财政拨款",null,29.6]
[null,null,"其他资金",null,""]
["年度绩效目标"]
[]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","基层运转项目个数",{"$nulls":3},">=3个"]
[null,"质量指标","资金拨付合规率",{"$nulls":3},">=99%"]
[null,"时效指标","资金拨付及时率",{"$nulls":3},">=98%"]
[null,"成本指标","乡镇、计生、其它转移支付",{"$nulls":3},"<=29.6万元"]
["效益指标","经济效益指标"]
[null,"社会效益指标"]
[null,"生态效益指标"]
[null,"可持续影响指标"]
["满意度指标","满意度指标","受益人群满意度",{"$nulls":3},">=97%"]

{"sheet":"Sheet3","index":11,"n_rows":21,"n_cols":7,"rows_kept":21,"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],[9,0,9,7],[10,0,10,7],[11,2,11,5],[11,6,11,7],[12,0,15,0],[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],[16,0,19,0],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7],[20,2,20,5],[20,6,20,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（ 2022年度）"]
["项目名称",null,"乡镇、计生、其它转移支付"]
["主管部门及代码",null,"923001大余县池江镇人民政府",null,"实施单位",null,"池江镇人民政府"]
["项目属性",{"$nulls":3},"项目日期范围",null,"2022-01"]
[{"$nulls":6},"2022-12"]
["项目资金\n（万元）",null," 年度资金总额",null,29.6]
[null,null,"其中：财政拨款",null,29.6]
[null,null,"其他资金",null,""]
["年度绩效目标"]
[]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","基层运转项目个数",{"$nulls":3},">=3个"]
[null,"质量指标","资金拨付合规率",{"$nulls":3},">=99%"]
[null,"时效指标","资金拨付及时率",{"$nulls":3},">=98%"]
[null,"成本指标","乡镇、计生、其它转移支付",{"$nulls":3},"<=29.6万元"]
["效益指标","经济效益指标"]
[null,"社会效益指标"]
[null,"生态效益指标"]
[null,"可持续影响指标"]
["满意度指标","满意度指标","受益人群满意度",{"$nulls":3},">=97%"]