{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["收支预算总表","单位收入总表","单位支出总表","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","国有资本经营","项目支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[26,0,26,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[926003]大余县黄龙镇综合行政执法大队",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",{"v":109.77561,"d":"109.78"},"社会保障和就业支出",{"v":18.29748,"d":"18.30"}]
["    （一）一般公共预算收入",{"v":109.77561,"d":"109.78"},"卫生健康支出",{"v":4.88037,"d":"4.88"}]
["    （二）政府性基金预算收入",null,"城乡社区支出",{"v":77.898,"d":"77.90"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":8.69976,"d":"8.70"}]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":109.77561,"d":"109.78"},"本年支出合计",{"v":109.77561,"d":"109.78"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":109.77561,"d":"109.78"},"支出总计",{"v":109.77561,"d":"109.78"}]

{"sheet":"单位收入总表","index":1,"n_rows":20,"n_cols":15,"rows_kept":20,"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],[3,4,3,7],[3,8,4,8],[3,8,4,8],[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"]}
[]
["单位收入总表"]
["[926003]大余县黄龙镇综合行政执法大队",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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,"合计",{"v":109.77561,"d":"109.78"},null,{"v":109.77561,"d":"109.78"},{"v":109.77561,"d":"109.78"}]
["208","社会保障和就业支出",{"v":18.29748,"d":"18.30"},null,{"v":18.29748,"d":"18.30"},{"v":18.29748,"d":"18.30"}]
["　05","　行政事业单位养老支出",{"v":18.29748,"d":"18.30"},null,{"v":18.29748,"d":"18.30"},{"v":18.29748,"d":"18.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.19832,"d":"12.20"},null,{"v":12.19832,"d":"12.20"},{"v":12.19832,"d":"12.20"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.09916,"d":"6.10"},null,{"v":6.09916,"d":"6.10"},{"v":6.09916,"d":"6.10"}]
["210","卫生健康支出",{"v":4.88037,"d":"4.88"},null,{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["　11","　行政事业单位医疗",{"v":4.88037,"d":"4.88"},null,{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["　　2101102","　　事业单位医疗",{"v":4.88037,"d":"4.88"},null,{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["212","城乡社区支出",{"v":77.898,"d":"77.90"},null,{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["　01","　城乡社区管理事务",{"v":77.898,"d":"77.90"},null,{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["　　2120104","　　城管执法",{"v":77.898,"d":"77.90"},null,{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["221","住房保障支出",{"v":8.69976,"d":"8.70"},null,{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]
["　02","　住房改革支出",{"v":8.69976,"d":"8.70"},null,{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]
["　　2210201","　　住房公积金",{"v":8.69976,"d":"8.70"},null,{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]

{"sheet":"单位支出总表","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[1,0,1,4],[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]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[926003]大余县黄龙镇综合行政执法大队",{"$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":109.77561,"d":"109.78"},{"v":109.77561,"d":"109.78"}]
["208","社会保障和就业支出",{"v":18.29748,"d":"18.30"},{"v":18.29748,"d":"18.30"}]
["　05","　行政事业单位养老支出",{"v":18.29748,"d":"18.30"},{"v":18.29748,"d":"18.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.19832,"d":"12.20"},{"v":12.19832,"d":"12.20"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.09916,"d":"6.10"},{"v":6.09916,"d":"6.10"}]
["210","卫生健康支出",{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["　11","　行政事业单位医疗",{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["　　2101102","　　事业单位医疗",{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["212","城乡社区支出",{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["　01","　城乡社区管理事务",{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["　　2120104","　　城管执法",{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["221","住房保障支出",{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]
["　02","　住房改革支出",{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]
["　　2210201","　　住房公积金",{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]

{"sheet":"财拨收支总表","index":3,"n_rows":23,"n_cols":7,"rows_kept":23,"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"]
["[926003]大余县黄龙镇综合行政执法大队",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":109.77561,"d":"109.78"},"一、本年支出",{"v":109.77561,"d":"109.78"},{"v":109.77561,"d":"109.78"}," "," "]
["  一般公共预算拨款收入",{"v":109.77561,"d":"109.78"},"社会保障和就业支出",{"v":18.29748,"d":"18.30"},{"v":18.29748,"d":"18.30"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}," "]
["  国有资本经营预算收入",null,"城乡社区支出",{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}," "]
[null,null,"住房保障支出",{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":109.77561,"d":"109.78"},"支出总计",{"v":109.77561,"d":"109.78"},{"v":109.77561,"d":"109.78"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[926003]大余县黄龙镇综合行政执法大队",{"$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":109.77561,"d":"109.78"},{"v":109.77561,"d":"109.78"}]
["208","社会保障和就业支出",{"v":18.29748,"d":"18.30"},{"v":18.29748,"d":"18.30"}]
["　05","　行政事业单位养老支出",{"v":18.29748,"d":"18.30"},{"v":18.29748,"d":"18.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.19832,"d":"12.20"},{"v":12.19832,"d":"12.20"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.09916,"d":"6.10"},{"v":6.09916,"d":"6.10"}]
["210","卫生健康支出",{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["　11","　行政事业单位医疗",{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["　　2101102","　　事业单位医疗",{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["212","城乡社区支出",{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["　01","　城乡社区管理事务",{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["　　2120104","　　城管执法",{"v":77.898,"d":"77.90"},{"v":77.898,"d":"77.90"}]
["221","住房保障支出",{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]
["　02","　住房改革支出",{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]
["　　2210201","　　住房公积金",{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":14,"n_cols":5,"rows_kept":14,"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"]
["[926003]大余县黄龙镇综合行政执法大队",{"$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":109.77561,"d":"109.78"},{"v":109.77561,"d":"109.78"}]
["301","工资福利支出",{"v":109.77561,"d":"109.78"},{"v":109.77561,"d":"109.78"}]
["　30101","　基本工资",{"v":44.898,"d":"44.90"},{"v":44.898,"d":"44.90"}]
["　30102","　津贴补贴",{"v":33,"d":"33.00"},{"v":33,"d":"33.00"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":12.19832,"d":"12.20"},{"v":12.19832,"d":"12.20"}]
["　30109","　职业年金缴费",{"v":6.09916,"d":"6.10"},{"v":6.09916,"d":"6.10"}]
["　30110","　职工基本医疗保险缴费",{"v":4.88037,"d":"4.88"},{"v":4.88037,"d":"4.88"}]
["　30113","　住房公积金",{"v":8.69976,"d":"8.70"},{"v":8.69976,"d":"8.70"}]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：2022年本单位预算中没有使用“三公”经费预算拨款安排的支出"]
["“三公”经费支出表"]
["填报单位[926003]大余县黄龙镇综合行政执法大队",{"$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 "}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：2022年本单位预算中没有使用政府性基金预算拨款安排的支出"]
["政府性基金预算支出表"]
[{"$nulls":4},"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":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：2022年本单位预算中没有使用国有资本经营预算拨款安排的支出"]
["国有资本经营预算支出表"]
["填报单位:[926003]大余县黄龙镇综合行政执法大队",{"$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":"项目支出绩效目标表","index":9,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[0,2,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7],[4,0,4,1],[4,2,4,3],[4,4,4,5],[4,6,4,7],[5,0,6,1],[5,2,6,3],[5,4,6,5],[5,6,5,7],[6,6,6,7],[7,0,9,1],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,2,9,3],[9,4,9,7],[10,0,10,7],[11,0,11,7],[12,2,12,5],[12,6,12,7],[13,0,16,0],[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],[17,0,20,0],[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],[21,2,21,5],[21,6,21,7]],"flags":["formulas_cached_only"]}
[null,null,"注：2022年本单位预算中没有重点项目预算拨款安排的支出"]
["项目支出绩效目标表"]
["（ 2022年度）"]
["项目名称"]
["主管部门及代码",{"$nulls":3},"实施单位"]
["项目属性",{"$nulls":3},"项目日期范围"]
[]
["项目资金\n（万元）",null," 年度资金总额"]
[null,null,"其中：财政拨款"]
[null,null,"其他资金",null,""]
["年度绩效目标"]
["用于支付水电费、公务接待费等日常公用开支，保障本单位基本运行。"]
["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"]
[null,"质量指标"]
[null,"时效指标"]
[null,"成本指标"]
["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"]