{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["一收支预算总表","二部门收入总表","三部门支出总表","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"],"not_rendered":{"external_links":2,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"一收支预算总表","index":0,"n_rows":75,"n_cols":6,"rows_kept":75,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[930001]大余县内良乡人民政府",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目（项级）","预算数"]
["一、财政拨款收入",{"v":515.068739,"d":"515.07"},"人员类",{"v":228.327439,"d":"228.33"},"一般公共服务支出",{"v":741.300967,"d":"741.30"}]
["    （一）一般公共预算收入",{"v":515.068739,"d":"515.07"},"　工资福利支出",{"v":224.458639,"d":"224.46"},"　政府办公厅（室）及相关机构事务",{"v":731.410967,"d":"731.41"}]
["    （二）政府性基金预算收入",null,"　　基本工资",{"v":83.4612,"d":"83.46"},"　　行政运行",{"v":304.260967,"d":"304.26"}]
["    （三）国有资本经营预算收入",null,"　　津贴补贴",65.49,"　　一般行政管理事务",69.45]
["二、教育收费资金收入",null,"　　机关事业单位基本养老保险缴费",{"v":22.925168,"d":"22.93"},"　　其他政府办公厅（室）及相关机构事务支出",{"v":357.7,"d":"357.70"}]
["三、事业收入",null,"　　职业年金缴费",{"v":11.462584,"d":"11.46"},"　群众团体事务",9.84]
["四、事业单位经营收入",null,"　　职工基本医疗保险缴费",{"v":18.520423,"d":"18.52"},"　　其他群众团体事务支出",9.84]
["五、附属单位上缴收入",null,"　　住房公积金",{"v":16.359264,"d":"16.36"},"　党委办公厅（室）及相关机构事务",0.05]
["六、上级补助收入",null,"　　其他工资福利支出",6.24,"　　其他党委办公厅（室）及相关机构事务支出",0.05]
["七、其他收入",{"v":300,"d":"300.00"},"　对个人和家庭的补助",{"v":3.8688,"d":"3.87"},"社会保障和就业支出",{"v":44.483268,"d":"44.48"}]
[null,null,"　　生活补助",{"v":3.7248,"d":"3.72"},"　行政事业单位养老支出",{"v":34.387752,"d":"34.39"}]
[null,null,"　　奖励金",{"v":0.144,"d":"0.14"},"　　机关事业单位基本养老保险缴费支出",{"v":22.925168,"d":"22.93"}]
[null,null,"公用经费",{"v":86.268127,"d":"86.27"},"　　机关事业单位职业年金缴费支出",{"v":11.462584,"d":"11.46"}]
[null,null,"　商品和服务支出",{"v":86.268127,"d":"86.27"},"　就业补助",{"v":0.370716,"d":"0.37"}]
[null,null,"　　办公费",{"v":3,"d":"3.00"},"　　公益性岗位补贴",0.14]
[null,null,"　　印刷费",{"v":1.6,"d":"1.60"},"　　其他就业补助支出",{"v":0.230716,"d":"0.23"}]
[null,null,"　　电费",2.41,"　抚恤",{"v":6.1248,"d":"6.12"}]
[null,null,"　　取暖费",1.44,"　　死亡抚恤",{"v":3.7248,"d":"3.72"}]
[null,null,"　　差旅费",{"v":2.3,"d":"2.30"},"　　其他优抚支出",{"v":2.4,"d":"2.40"}]
[null,null,"　　公务接待费",{"v":9.801,"d":"9.80"},"　临时救助",{"v":3.6,"d":"3.60"}]
[null,null,"　　委托业务费",{"v":5.5728,"d":"5.57"},"　　临时救助支出",{"v":3.6,"d":"3.60"}]
[null,null,"　　工会经费",{"v":3.2,"d":"3.20"},"卫生健康支出",{"v":40.848423,"d":"40.85"}]
[null,null,"　　福利费",{"v":0.696,"d":"0.70"},"　公共卫生",{"v":5,"d":"5.00"}]
[null,null,"　　公务用车运行维护费",{"v":8.449,"d":"8.45"},"　　其他公共卫生支出",{"v":5,"d":"5.00"}]
[null,null,"　　其他交通费用",16.74,"　计划生育事务",{"v":17.328,"d":"17.33"}]
[null,null,"　　其他商品和服务支出",{"v":31.059327,"d":"31.06"},"　　其他计划生育事务支出",{"v":17.328,"d":"17.33"}]
[null,null,"其他运转类",{"v":300.194,"d":"300.19"},"　行政事业单位医疗",{"v":18.520423,"d":"18.52"}]
[null,null,"　商品和服务支出",{"v":300.194,"d":"300.19"},"　　行政单位医疗",{"v":18.520423,"d":"18.52"}]
[null,null,"　　办公费",{"v":5,"d":"5.00"},"城乡社区支出",{"v":234.337829,"d":"234.34"}]
[null,null,"　　手续费",{"v":65,"d":"65.00"},"　城乡社区管理事务",36.24]
[null,null,"　　电费",{"v":4,"d":"4.00"},"　　城管执法",6.24]
[null,null,"　　邮电费",{"v":1,"d":"1.00"},"　　其他城乡社区管理事务支出",{"v":30,"d":"30.00"}]
[null,null,"　　差旅费",{"v":5,"d":"5.00"},"　城乡社区公共设施",{"v":0.36371,"d":"0.36"}]
[null,null,"　　会议费",{"v":20,"d":"20.00"},"　　其他城乡社区公共设施支出",{"v":0.36371,"d":"0.36"}]
[null,null,"　　培训费",{"v":0.194,"d":"0.19"},"　国有土地使用权出让收入安排的支出",{"v":195.734119,"d":"195.73"}]
[null,null,"　　其他商品和服务支出",{"v":200,"d":"200.00"},"　　征地和拆迁补偿支出",{"v":145.977881,"d":"145.98"}]
[null,null,"特定目标类",{"v":917.656487,"d":"917.66"},"　　土地开发支出",{"v":49.756238,"d":"49.76"}]
[null,null,"　工资福利支出",{"v":0.950716,"d":"0.95"},"　国有土地收益基金安排的支出",{"v":2,"d":"2.00"}]
[null,null,"　　津贴补贴",0.72,"　　土地开发支出",{"v":2,"d":"2.00"}]
[null,null,"　　其他工资福利支出",{"v":0.230716,"d":"0.23"},"农林水支出",{"v":430.646194,"d":"430.65"}]
[null,null,"　商品和服务支出",{"v":273.834467,"d":"273.83"},"　农业农村",{"v":174.299989,"d":"174.30"}]
[null,null,"　　办公费",{"v":97.325767,"d":"97.33"},"　　行政运行",{"v":4.1,"d":"4.10"}]
[null,null,"　　印刷费",{"v":0.2,"d":"0.20"},"　　农村社会事业",{"v":170.199989,"d":"170.20"}]
[null,null,"　　水费",{"v":1,"d":"1.00"},"　林业和草原",{"v":21.528,"d":"21.53"}]
[null,null,"　　电费",{"v":1,"d":"1.00"},"　　森林生态效益补偿",{"v":21.528,"d":"21.53"}]
[null,null,"　　培训费",{"v":1,"d":"1.00"},"　水利",{"v":31.690109,"d":"31.69"}]
[null,null,"　　其他商品和服务支出",{"v":173.3087,"d":"173.31"},"　　农村人畜饮水",{"v":4.607046,"d":"4.61"}]
[null,null,"　对个人和家庭的补助",{"v":203.9813,"d":"203.98"},"　　其他水利支出",{"v":27.083063,"d":"27.08"}]
[null,null,"　　生活补助",{"v":158.7453,"d":"158.75"},"　巩固脱贫衔接乡村振兴",{"v":25.568796,"d":"25.57"}]
[null,null,"　　救济费",{"v":3.6,"d":"3.60"},"　　农村基础设施建设",{"v":24.747796,"d":"24.75"}]
[null,null,"　　其他对个人和家庭的补助",{"v":41.636,"d":"41.64"},"　　其他巩固脱贫衔接乡村振兴支出",{"v":0.821,"d":"0.82"}]
[null,null,"　资本性支出（基本建设）",{"v":195.168454,"d":"195.17"},"　农村综合改革",{"v":177.5593,"d":"177.56"}]
[null,null,"　　基础设施建设",{"v":27.868454,"d":"27.87"},"　　对村级公益事业建设的补助",{"v":28.654,"d":"28.65"}]
[null,null,"　　其他基本建设支出",{"v":167.3,"d":"167.30"},"　　对村民委员会和村党支部的补助",{"v":148.9053,"d":"148.91"}]
[null,null,"　资本性支出",{"v":243.72155,"d":"243.72"},"住房保障支出",{"v":16.359264,"d":"16.36"}]
[null,null,"　　基础设施建设",{"v":23.827746,"d":"23.83"},"　住房改革支出",{"v":16.359264,"d":"16.36"}]
[null,null,"　　信息网络及软件购置更新",0.05,"　　住房公积金",{"v":16.359264,"d":"16.36"}]
[null,null,"　　土地补偿",{"v":146.341591,"d":"146.34"},"灾害防治及应急管理支出",{"v":24.470108,"d":"24.47"}]
[null,null,"　　其他资本性支出",{"v":73.502213,"d":"73.50"},"　自然灾害救灾及恢复重建支出",{"v":23.261408,"d":"23.26"}]
[null,null," "," ","　　自然灾害救灾补助",{"v":23.261408,"d":"23.26"}]
[null,null," "," ","　其他灾害防治及应急管理支出",{"v":1.2087,"d":"1.21"}]
[null,null," "," ","　　其他灾害防治及应急管理支出",{"v":1.2087,"d":"1.21"}]
[null,null," "," "," "," "]
["本年收入合计",{"v":815.068739,"d":"815.07"},"本年支出合计",{"v":1532.446053,"d":"1532.45"},"本年支出合计",{"v":1532.446053,"d":"1532.45"}]
["八、使用非财政拨款结余"]
["九、上年结转（结余）",{"v":717.377314,"d":"717.38"},"三、结转下年",null,"结转下年"]
["    国库集中支付结转（结余）",{"v":717.377314,"d":"717.38"}]
["    其他资金结转（结余）"]
[]
["收入总计",{"v":1532.446053,"d":"1532.45"},"支出总计",{"v":1532.446053,"d":"1532.45"},"支出总计",{"v":1532.446053,"d":"1532.45"}]

{"sheet":"二部门收入总表","index":1,"n_rows":41,"n_cols":19,"rows_kept":41,"merged":[[0,0,0,18],[2,0,4,0],[2,1,3,3],[2,4,4,4],[2,5,4,5],[2,6,2,15],[2,16,4,16],[2,17,2,18],[3,6,3,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
["收入预算总表"]
["填报单位:[930001]大余县内良乡人民政府",{"$nulls":17},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转（结余）"]
[{"$nulls":6},"财政拨款",{"$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",null,"国库集中支付结转(结余)","其他资金结转(结余)"]
[null,"类","款","项",null,null,"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入"]
["**",null,"**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":5},{"v":1532.446053,"d":"1532.45"},{"v":515.068739,"d":"515.07"},{"v":515.068739,"d":"515.07"},{"$nulls":7},{"v":300,"d":"300.00"},null,{"v":717.377314,"d":"717.38"}]
["930001",{"$nulls":3},"大余县内良乡人民政府",{"v":1532.446053,"d":"1532.45"},{"v":515.068739,"d":"515.07"},{"v":515.068739,"d":"515.07"},{"$nulls":7},{"v":300,"d":"300.00"},null,{"v":717.377314,"d":"717.38"}]
["　930001","201","03","01","　行政运行",{"v":304.260967,"d":"304.26"},{"v":138.2412,"d":"138.24"},{"v":138.2412,"d":"138.24"},{"$nulls":9},{"v":166.019767,"d":"166.02"}]
["　930001","201","03","02","　一般行政管理事务",69.45,65.49,65.49,{"$nulls":9},3.96]
["　930001","201","03","99","　其他政府办公厅（室）及相关机构事务支出",{"v":357.7,"d":"357.70"},{"v":50.2,"d":"50.20"},{"v":50.2,"d":"50.20"},{"$nulls":7},{"v":300,"d":"300.00"},null,{"v":7.5,"d":"7.50"}]
["　930001","201","29","99","　其他群众团体事务支出",9.84,{"$nulls":11},9.84]
["　930001","201","31","99","　其他党委办公厅（室）及相关机构事务支出",0.05,{"$nulls":11},0.05]
["　930001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":22.925168,"d":"22.93"},{"v":22.925168,"d":"22.93"},{"v":22.925168,"d":"22.93"}]
["　930001","208","05","06","　机关事业单位职业年金缴费支出",{"v":11.462584,"d":"11.46"},{"v":11.462584,"d":"11.46"},{"v":11.462584,"d":"11.46"}]
["　930001","208","07","05","　公益性岗位补贴",0.14,{"$nulls":11},0.14]
["　930001","208","07","99","　其他就业补助支出",{"v":0.230716,"d":"0.23"},{"$nulls":11},{"v":0.230716,"d":"0.23"}]
["　930001","208","08","01","　死亡抚恤",{"v":3.7248,"d":"3.72"},{"v":3.7248,"d":"3.72"},{"v":3.7248,"d":"3.72"}]
["　930001","208","08","99","　其他优抚支出",{"v":2.4,"d":"2.40"},{"$nulls":11},{"v":2.4,"d":"2.40"}]
["　930001","208","20","01","　临时救助支出",{"v":3.6,"d":"3.60"},{"$nulls":11},{"v":3.6,"d":"3.60"}]
["　930001","210","04","99","　其他公共卫生支出",{"v":5,"d":"5.00"},{"$nulls":11},{"v":5,"d":"5.00"}]
["　930001","210","07","99","　其他计划生育事务支出",{"v":17.328,"d":"17.33"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":9},{"v":14.328,"d":"14.33"}]
["　930001","210","11","01","　行政单位医疗",{"v":18.520423,"d":"18.52"},{"v":18.520423,"d":"18.52"},{"v":18.520423,"d":"18.52"}]
["　930001","212","01","04","　城管执法",6.24,6.24,6.24]
["　930001","212","01","99","　其他城乡社区管理事务支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　930001","212","03","99","　其他城乡社区公共设施支出",{"v":0.36371,"d":"0.36"},{"$nulls":11},{"v":0.36371,"d":"0.36"}]
["　930001","212","08","01","　征地和拆迁补偿支出",{"v":145.977881,"d":"145.98"},{"$nulls":11},{"v":145.977881,"d":"145.98"}]
["　930001","212","08","02","　土地开发支出",{"v":49.756238,"d":"49.76"},{"$nulls":11},{"v":49.756238,"d":"49.76"}]
["　930001","212","10","02","　土地开发支出",{"v":2,"d":"2.00"},{"$nulls":11},{"v":2,"d":"2.00"}]
["　930001","213","01","01","　行政运行",{"v":4.1,"d":"4.10"},{"$nulls":11},{"v":4.1,"d":"4.10"}]
["　930001","213","01","26","　农村社会事业",{"v":170.199989,"d":"170.20"},{"$nulls":11},{"v":170.199989,"d":"170.20"}]
["　930001","213","02","09","　森林生态效益补偿",{"v":21.528,"d":"21.53"},{"$nulls":11},{"v":21.528,"d":"21.53"}]
["　930001","213","03","35","　农村人畜饮水",{"v":4.607046,"d":"4.61"},{"$nulls":11},{"v":4.607046,"d":"4.61"}]
["　930001","213","03","99","　其他水利支出",{"v":27.083063,"d":"27.08"},{"$nulls":11},{"v":27.083063,"d":"27.08"}]
["　930001","213","05","04","　农村基础设施建设",{"v":24.747796,"d":"24.75"},{"$nulls":11},{"v":24.747796,"d":"24.75"}]
["　930001","213","05","99","　其他巩固脱贫衔接乡村振兴支出",{"v":0.821,"d":"0.82"},{"$nulls":11},{"v":0.821,"d":"0.82"}]
["　930001","213","07","01","　对村级公益事业建设的补助",{"v":28.654,"d":"28.65"},{"$nulls":11},{"v":28.654,"d":"28.65"}]
["　930001","213","07","05","　对村民委员会和村党支部的补助",{"v":148.9053,"d":"148.91"},{"v":148.9053,"d":"148.91"},{"v":148.9053,"d":"148.91"}]
["　930001","221","02","01","　住房公积金",{"v":16.359264,"d":"16.36"},{"v":16.359264,"d":"16.36"},{"v":16.359264,"d":"16.36"}]
["　930001","224","07","03","　自然灾害救灾补助",{"v":23.261408,"d":"23.26"},{"$nulls":11},{"v":23.261408,"d":"23.26"}]
["　930001","224","99","99","　其他灾害防治及应急管理支出",{"v":1.2087,"d":"1.21"},{"$nulls":11},{"v":1.2087,"d":"1.21"}]

{"sheet":"三部门支出总表","index":2,"n_rows":40,"n_cols":20,"rows_kept":40,"merged":[[0,0,0,18],[2,0,3,0],[2,1,2,3],[2,4,3,4],[2,5,3,5],[2,6,2,10],[2,11,2,19]],"flags":["formulas_cached_only"]}
["支出预算总表",{"$nulls":18},"预算03表"]
["填报单位:[930001]大余县内良乡人民政府",{"$nulls":18},"单位：万元"]
["单位编码","科目",null,null,"单位名称(科目)","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$nulls":4},"合计",{"v":1532.446053,"d":"1532.45"},{"v":314.595566,"d":"314.60"},{"v":224.458639,"d":"224.46"},{"v":86.268127,"d":"86.27"},{"v":3.8688,"d":"3.87"},null,{"v":1217.850487,"d":"1217.85"},{"v":0.950716,"d":"0.95"},{"v":574.028467,"d":"574.03"},{"v":203.9813,"d":"203.98"},null,null,{"v":195.168454,"d":"195.17"},{"v":243.72155,"d":"243.72"}]
["930001",{"$nulls":3},"大余县内良乡人民政府",{"v":1532.446053,"d":"1532.45"},{"v":314.595566,"d":"314.60"},{"v":224.458639,"d":"224.46"},{"v":86.268127,"d":"86.27"},{"v":3.8688,"d":"3.87"},null,{"v":1217.850487,"d":"1217.85"},{"v":0.950716,"d":"0.95"},{"v":574.028467,"d":"574.03"},{"v":203.9813,"d":"203.98"},null,null,{"v":195.168454,"d":"195.17"},{"v":243.72155,"d":"243.72"}]
["　930001","201","03","01","　行政运行",{"v":304.260967,"d":"304.26"},{"v":138.2412,"d":"138.24"},{"v":83.4612,"d":"83.46"},{"v":54.636,"d":"54.64"},{"v":0.144,"d":"0.14"},null,{"v":166.019767,"d":"166.02"},null,{"v":166.019767,"d":"166.02"}]
["　930001","201","03","02","　一般行政管理事务",69.45,65.49,65.49,{"$nulls":3},3.96,0.72,null,3.24]
["　930001","201","03","99","　其他政府办公厅（室）及相关机构事务支出",{"v":357.7,"d":"357.70"},{"$nulls":5},{"v":357.7,"d":"357.70"},null,{"v":357.7,"d":"357.70"}]
["　930001","201","29","99","　其他群众团体事务支出",9.84,{"$nulls":5},9.84,null,null,9.84]
["　930001","201","31","99","　其他党委办公厅（室）及相关机构事务支出",0.05,{"$nulls":5},0.05,{"$nulls":6},0.05]
["　930001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":22.925168,"d":"22.93"},{"v":22.925168,"d":"22.93"},{"v":22.925168,"d":"22.93"}]
["　930001","208","05","06","　机关事业单位职业年金缴费支出",{"v":11.462584,"d":"11.46"},{"v":11.462584,"d":"11.46"},{"v":11.462584,"d":"11.46"}]
["　930001","208","07","05","　公益性岗位补贴",0.14,{"$nulls":5},0.14,null,null,0.14]
["　930001","208","07","99","　其他就业补助支出",{"v":0.230716,"d":"0.23"},{"$nulls":5},{"v":0.230716,"d":"0.23"},{"v":0.230716,"d":"0.23"}]
["　930001","208","08","01","　死亡抚恤",{"v":3.7248,"d":"3.72"},{"v":3.7248,"d":"3.72"},null,null,{"v":3.7248,"d":"3.72"}]
["　930001","208","08","99","　其他优抚支出",{"v":2.4,"d":"2.40"},{"$nulls":5},{"v":2.4,"d":"2.40"},null,null,{"v":2.4,"d":"2.40"}]
["　930001","208","20","01","　临时救助支出",{"v":3.6,"d":"3.60"},{"$nulls":5},{"v":3.6,"d":"3.60"},null,null,{"v":3.6,"d":"3.60"}]
["　930001","210","04","99","　其他公共卫生支出",{"v":5,"d":"5.00"},{"$nulls":5},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　930001","210","07","99","　其他计划生育事务支出",{"v":17.328,"d":"17.33"},{"$nulls":5},{"v":17.328,"d":"17.33"},null,{"v":3,"d":"3.00"},{"v":14.328,"d":"14.33"}]
["　930001","210","11","01","　行政单位医疗",{"v":18.520423,"d":"18.52"},{"v":18.520423,"d":"18.52"},{"v":18.520423,"d":"18.52"}]
["　930001","212","01","04","　城管执法",6.24,6.24,6.24]
["　930001","212","01","99","　其他城乡社区管理事务支出",{"v":30,"d":"30.00"},{"$nulls":5},{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　930001","212","03","99","　其他城乡社区公共设施支出",{"v":0.36371,"d":"0.36"},{"$nulls":5},{"v":0.36371,"d":"0.36"},{"$nulls":6},{"v":0.36371,"d":"0.36"}]
["　930001","212","08","01","　征地和拆迁补偿支出",{"v":145.977881,"d":"145.98"},{"$nulls":5},{"v":145.977881,"d":"145.98"},{"$nulls":6},{"v":145.977881,"d":"145.98"}]
["　930001","212","08","02","　土地开发支出",{"v":49.756238,"d":"49.76"},{"v":26.732138,"d":"26.73"},null,{"v":26.732138,"d":"26.73"},null,null,{"v":23.0241,"d":"23.02"},{"$nulls":6},{"v":23.0241,"d":"23.02"}]
["　930001","212","10","02","　土地开发支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　930001","213","01","01","　行政运行",{"v":4.1,"d":"4.10"},{"$nulls":5},{"v":4.1,"d":"4.10"},null,{"v":4.1,"d":"4.10"}]
["　930001","213","01","26","　农村社会事业",{"v":170.199989,"d":"170.20"},{"v":2.899989,"d":"2.90"},null,{"v":2.899989,"d":"2.90"},null,null,{"v":167.3,"d":"167.30"},{"$nulls":5},{"v":167.3,"d":"167.30"}]
["　930001","213","02","09","　森林生态效益补偿",{"v":21.528,"d":"21.53"},{"$nulls":5},{"v":21.528,"d":"21.53"},null,null,{"v":21.528,"d":"21.53"}]
["　930001","213","03","35","　农村人畜饮水",{"v":4.607046,"d":"4.61"},{"$nulls":5},{"v":4.607046,"d":"4.61"},{"$nulls":5},{"v":4.607046,"d":"4.61"}]
["　930001","213","03","99","　其他水利支出",{"v":27.083063,"d":"27.08"},{"$nulls":5},{"v":27.083063,"d":"27.08"},{"$nulls":6},{"v":27.083063,"d":"27.08"}]
["　930001","213","05","04","　农村基础设施建设",{"v":24.747796,"d":"24.75"},{"$nulls":5},{"v":24.747796,"d":"24.75"},{"$nulls":6},{"v":24.747796,"d":"24.75"}]
["　930001","213","05","99","　其他巩固脱贫衔接乡村振兴支出",{"v":0.821,"d":"0.82"},{"$nulls":5},{"v":0.821,"d":"0.82"},{"$nulls":6},{"v":0.821,"d":"0.82"}]
["　930001","213","07","01","　对村级公益事业建设的补助",{"v":28.654,"d":"28.65"},{"$nulls":5},{"v":28.654,"d":"28.65"},null,{"v":7,"d":"7.00"},{"$nulls":4},{"v":21.654,"d":"21.65"}]
["　930001","213","07","05","　对村民委员会和村党支部的补助",{"v":148.9053,"d":"148.91"},{"$nulls":5},{"v":148.9053,"d":"148.91"},null,null,{"v":148.9053,"d":"148.91"}]
["　930001","221","02","01","　住房公积金",{"v":16.359264,"d":"16.36"},{"v":16.359264,"d":"16.36"},{"v":16.359264,"d":"16.36"}]
["　930001","224","07","03","　自然灾害救灾补助",{"v":23.261408,"d":"23.26"},{"$nulls":5},{"v":23.261408,"d":"23.26"},{"$nulls":5},{"v":23.261408,"d":"23.26"}]
["　930001","224","99","99","　其他灾害防治及应急管理支出",{"v":1.2087,"d":"1.21"},{"$nulls":5},{"v":1.2087,"d":"1.21"},null,{"v":1.2087,"d":"1.21"}]

{"sheet":"四财政拨款收支总表","index":3,"n_rows":13,"n_cols":6,"rows_kept":13,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["财政拨款收支预算总表"]
["填报单位:[930001]大余县内良乡人民政府",{"$nulls":4},"单位：万元"]
["收      入",null,"支          出"]
["项目","预算数","按支出经济分类（款级）","预算数","按支出功能科目（项级）","预算数"]
["一、财政拨款收入",{"v":515.068739,"d":"515.07"},"　　办公费",{"v":75,"d":"75.00"}," "," "]
["    （一）一般公共预算收入",{"v":515.068739,"d":"515.07"},"　　印刷费",{"v":0.2,"d":"0.20"}," "," "]
["    （二）政府性基金预算收入",null,"　　水费",{"v":1,"d":"1.00"}," "," "]
["    （三）国有资本经营预算收入",null,"　　电费",{"v":1,"d":"1.00"}," "," "]
[null,null,"　　培训费",{"v":1,"d":"1.00"}," "," "]
[null,null,"　　其他商品和服务支出",{"v":5,"d":"5.00"}," "," "]
[null,null,"　对个人和家庭的补助",{"v":148.9053,"d":"148.91"}," "," "]
[null,null,"　　生活补助",{"v":148.9053,"d":"148.91"}," "," "]
["收入总计",{"v":515.068739,"d":"515.07"},"支出总计",{"v":515.068739,"d":"515.07"},"支出总计",{"v":515.068739,"d":"515.07"}]

{"sheet":"五一般公共预算支出表","index":4,"n_rows":20,"n_cols":20,"rows_kept":20,"merged":[[1,0,1,19],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,19]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:[930001]大余县内良乡人民政府",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[null,"类","款","项",null,null,"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","资本性支出","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位补贴","债务利息支出","基本建设支出","资本性支出","其他相关支出"]
["**","**","**","**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",{"v":515.068739,"d":"515.07"},{"v":282.963439,"d":"282.96"},{"v":224.458639,"d":"224.46"},{"v":54.636,"d":"54.64"},{"v":3.8688,"d":"3.87"},null,{"v":232.1053,"d":"232.11"},null,{"v":83.2,"d":"83.20"},{"v":148.9053,"d":"148.91"}]
["930001",{"$nulls":3},"大余县内良乡人民政府",{"v":515.068739,"d":"515.07"},{"v":282.963439,"d":"282.96"},{"v":224.458639,"d":"224.46"},{"v":54.636,"d":"54.64"},{"v":3.8688,"d":"3.87"},null,{"v":232.1053,"d":"232.11"},null,{"v":83.2,"d":"83.20"},{"v":148.9053,"d":"148.91"}]
["　930001","201","03","01","　行政运行",{"v":138.2412,"d":"138.24"},{"v":138.2412,"d":"138.24"},{"v":83.4612,"d":"83.46"},{"v":54.636,"d":"54.64"},{"v":0.144,"d":"0.14"}]
["　930001","201","03","02","　一般行政管理事务",65.49,65.49,65.49]
["　930001","201","03","99","　其他政府办公厅（室）及相关机构事务支出",{"v":50.2,"d":"50.20"},{"$nulls":5},{"v":50.2,"d":"50.20"},null,{"v":50.2,"d":"50.20"}]
["　930001","208","05","05","　机关事业单位基本养老保险缴费支出",{"v":22.925168,"d":"22.93"},{"v":22.925168,"d":"22.93"},{"v":22.925168,"d":"22.93"}]
["　930001","208","05","06","　机关事业单位职业年金缴费支出",{"v":11.462584,"d":"11.46"},{"v":11.462584,"d":"11.46"},{"v":11.462584,"d":"11.46"}]
["　930001","208","08","01","　死亡抚恤",{"v":3.7248,"d":"3.72"},{"v":3.7248,"d":"3.72"},null,null,{"v":3.7248,"d":"3.72"}]
["　930001","210","07","99","　其他计划生育事务支出",{"v":3,"d":"3.00"},{"$nulls":5},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　930001","210","11","01","　行政单位医疗",{"v":18.520423,"d":"18.52"},{"v":18.520423,"d":"18.52"},{"v":18.520423,"d":"18.52"}]
["　930001","212","01","04","　城管执法",6.24,6.24,6.24]
["　930001","212","01","99","　其他城乡社区管理事务支出",{"v":30,"d":"30.00"},{"$nulls":5},{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　930001","213","07","05","　对村民委员会和村党支部的补助",{"v":148.9053,"d":"148.91"},{"$nulls":5},{"v":148.9053,"d":"148.91"},null,null,{"v":148.9053,"d":"148.91"}]
["　930001","221","02","01","　住房公积金",{"v":16.359264,"d":"16.36"},{"v":16.359264,"d":"16.36"},{"v":16.359264,"d":"16.36"}]

{"sheet":"六一般公共预算基本支出表","index":5,"n_rows":24,"n_cols":20,"rows_kept":24,"merged":[[1,0,1,19],[3,0,6,0],[3,1,3,3],[3,4,6,4],[3,5,6,5],[3,6,3,19],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,6,6,6],[4,7,4,16],[4,17,6,17],[4,18,4,19],[5,7,5,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,18,6,18],[5,19,6,19]],"flags":["formulas_cached_only"]}
[]
["一般基本支出预算表"]
["[930001]大余县内良乡人民政府",{"$nulls":18},"单位：万元"]
["单位编码","科目编码",null,null,"单位名称(科目)","经济分类科目（类）","收入来源"]
[null,"类","款","项",null,null,"合计","本年收入",{"$nulls":9},"使用非财政拨款结余","上年结转(结余)"]
[{"$nulls":7},"财政拨款",{"$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",null,"国库集中支付结转(结余)","其他资金结转(结余)"]
[{"$nulls":7},"小计","一般公共预算收入","政府性基金预算收入","国有资本经营预算收入"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":4},"合计",null,{"v":314.595566,"d":"314.60"},{"v":282.963439,"d":"282.96"},{"v":282.963439,"d":"282.96"},{"$nulls":9},{"v":31.632127,"d":"31.63"}]
["930",{"$nulls":3},"大余县内良乡人民政府",null,{"v":314.595566,"d":"314.60"},{"v":282.963439,"d":"282.96"},{"v":282.963439,"d":"282.96"},{"$nulls":9},{"v":31.632127,"d":"31.63"}]
["　930001",{"$nulls":3},"　大余县内良乡人民政府",null,{"v":314.595566,"d":"314.60"},{"v":282.963439,"d":"282.96"},{"v":282.963439,"d":"282.96"},{"$nulls":9},{"v":31.632127,"d":"31.63"}]
["　　930001","201","03","01","　　行政运行","对个人和家庭的补助",{"v":0.144,"d":"0.14"},{"v":0.144,"d":"0.14"},{"v":0.144,"d":"0.14"}]
["　　930001","201","03","01","　　行政运行","工资福利支出",{"v":83.4612,"d":"83.46"},{"v":83.4612,"d":"83.46"},{"v":83.4612,"d":"83.46"}]
["　　930001","201","03","01","　　行政运行","商品和服务支出",{"v":54.636,"d":"54.64"},{"v":54.636,"d":"54.64"},{"v":54.636,"d":"54.64"}]
["　　930001","201","03","02","　　一般行政管理事务","工资福利支出",65.49,65.49,65.49]
["　　930001","208","05","05","　　机关事业单位基本养老保险缴费支出","工资福利支出",{"v":22.925168,"d":"22.93"},{"v":22.925168,"d":"22.93"},{"v":22.925168,"d":"22.93"}]
["　　930001","208","05","06","　　机关事业单位职业年金缴费支出","工资福利支出",{"v":11.462584,"d":"11.46"},{"v":11.462584,"d":"11.46"},{"v":11.462584,"d":"11.46"}]
["　　930001","208","08","01","　　死亡抚恤","对个人和家庭的补助",{"v":3.7248,"d":"3.72"},{"v":3.7248,"d":"3.72"},{"v":3.7248,"d":"3.72"}]
["　　930001","210","11","01","　　行政单位医疗","工资福利支出",{"v":18.520423,"d":"18.52"},{"v":18.520423,"d":"18.52"},{"v":18.520423,"d":"18.52"}]
["　　930001","212","01","04","　　城管执法","工资福利支出",6.24,6.24,6.24]
["　　930001","212","08","02","　　土地开发支出","商品和服务支出",{"v":26.732138,"d":"26.73"},{"$nulls":11},{"v":26.732138,"d":"26.73"}]
["　　930001","212","10","02","　　土地开发支出","商品和服务支出",{"v":2,"d":"2.00"},{"$nulls":11},{"v":2,"d":"2.00"}]
["　　930001","213","01","26","　　农村社会事业","商品和服务支出",{"v":2.899989,"d":"2.90"},{"$nulls":11},{"v":2.899989,"d":"2.90"}]
["　　930001","221","02","01","　　住房公积金","工资福利支出",{"v":16.359264,"d":"16.36"},{"v":16.359264,"d":"16.36"},{"v":16.359264,"d":"16.36"}]

{"sheet":"七一般公共预算三公经费支出表","index":6,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[0,4,0,6],[1,0,1,14],[4,0,6,0],[4,1,6,1],[4,2,4,4],[4,5,4,7],[4,8,4,14],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,5,11],[5,12,5,14]],"flags":["formulas_cached_only"]}
[]
["“三公经费”支出预算表"]
[]
["[930001]大余县内良乡人民政府",{"$nulls":13},"单位：万元"]
["单位编码","单位名称","\n因公出国（境）费用\n",null,null,"公务接待费",null,null,"公务用车购置及运行维护费"]
[null,null,"小计","财政拨款","其他资金","小计","财政拨款","其他资金","合计","公务用车运行维护费",null,null,"公务用车购置"]
[{"$nulls":9},"小计","财政拨款","其他资金","小计","财政拨款","其他资金"]
["**","**",2,3,4,8,9,10,11,12,13,14,15,16,17]
[null,"合计",{"$nulls":3},{"v":9.801,"d":"9.80"},{"v":9.801,"d":"9.80"},null,{"v":8.449,"d":"8.45"},{"v":8.449,"d":"8.45"},{"v":8.449,"d":"8.45"}]
["930",{"$nulls":4},{"v":9.801,"d":"9.80"},{"v":9.801,"d":"9.80"},null,{"v":8.449,"d":"8.45"},{"v":8.449,"d":"8.45"},{"v":8.449,"d":"8.45"}]
["　930001","大余县内良乡人民政府",{"$nulls":3},{"v":9.801,"d":"9.80"},{"v":9.801,"d":"9.80"},null,{"v":8.449,"d":"8.45"},{"v":8.449,"d":"8.45"},{"v":8.449,"d":"8.45"}]

{"sheet":"八政府性基金预算支出表","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,6],[1,0,1,4],[3,0,3,1],[3,2,3,4],[7,0,7,4]],"flags":["formulas_cached_only"]}
[null,null,"注：2022年本部门预算中没有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:内良乡人民政府",{"$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,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"九国有资本经营预算支出表","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4],[7,0,7,4]],"flags":["formulas_cached_only"]}
[null,null,"注：2022年本部门预算中没有国有资本经营预算安排的支出。"]
["国有资本经营预算支出表"]
["填报单位：内良乡人民政府",{"$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"]
["**","**"]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]