{"text_format":"3","workbook":"xls","n_sheets":11,"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","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"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:[911001]玉山县横街镇人民政府",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",{"v":782.8,"d":"782.80"},"一般公共服务支出",{"v":4201.3606,"d":"4,201.36"}]
["    （一）一般公共预算收入",{"v":782.8,"d":"782.80"},"社会保障和就业支出",202.76]
["    （二）政府性基金预算收入",null,"农林水支出",244.45]
["    （三）国有资本经营预算收入",null," "," "]
["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",{"v":3724.56,"d":"3,724.56"}," "," "]
[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":4507.36,"d":"4,507.36"},"本年支出合计",{"v":4648.5706,"d":"4,648.57"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":141.2106,"d":"141.21"}]
[]
["收入总计",{"v":4648.5706,"d":"4,648.57"},"支出总计",{"v":4648.5706,"d":"4,648.57"}]

{"sheet":"单位收入总表","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"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"]
["[911001]玉山县横街镇人民政府",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":4648.5706,"d":"4,648.57"},{"v":141.2106,"d":"141.21"},{"v":782.8,"d":"782.80"},{"v":782.8,"d":"782.80"},{"$nulls":7},{"v":3724.56,"d":"3,724.56"}]
["201","一般公共服务支出",{"v":4201.3606,"d":"4,201.36"},{"v":39.5106,"d":"39.51"},520.77,520.77,{"$nulls":7},{"v":3641.08,"d":"3,641.08"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":4134.9306,"d":"4,134.93"},{"v":39.5106,"d":"39.51"},495.87,495.87,{"$nulls":7},{"v":3599.55,"d":"3,599.55"}]
["　　2010301","　　行政运行",{"v":3822.6906,"d":"3,822.69"},{"v":39.5106,"d":"39.51"},281.24,281.24,{"$nulls":7},{"v":3501.94,"d":"3,501.94"}]
["　　2010350","　　事业运行",312.24,null,214.63,214.63,{"$nulls":7},97.61]
["　06","　财政事务",66.43,null,{"v":24.9,"d":"24.90"},{"v":24.9,"d":"24.90"},{"$nulls":7},41.53]
["　　2010602","　　一般行政管理事务",24.88,null,{"v":22.9,"d":"22.90"},{"v":22.9,"d":"22.90"},{"$nulls":7},1.98]
["　　2010699","　　其他财政事务支出",41.55,null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":7},39.55]
["208","社会保障和就业支出",202.76,{"v":11.7,"d":"11.70"},191.06,191.06]
["　02","　民政管理事务",7.58,null,7.58,7.58]
["　　2080299","　　其他民政管理事务支出",7.58,null,7.58,7.58]
["　05","　行政事业单位养老支出",1.01,null,1.01,1.01]
["　　2080501","　　行政单位离退休",1.01,null,1.01,1.01]
["　08","　抚恤",50.59,null,50.59,50.59]
["　　2080802","　　伤残抚恤",50.59,null,50.59,50.59]
["　19","　最低生活保障",131.88,null,131.88,131.88]
["　　2081902","　　农村最低生活保障金支出",131.88,null,131.88,131.88]
["　28","　退役军人管理事务",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"}]
["　　2082850","　　事业运行",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"}]
["213","农林水支出",244.45,{"v":90,"d":"90.00"},70.97,70.97,{"$nulls":7},83.48]
["　01","　农业农村",154.45,null,70.97,70.97,{"$nulls":7},83.48]
["　　2130110","　　执法监管",154.45,null,70.97,70.97,{"$nulls":7},83.48]
["　07","　农村综合改革",{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":30,"n_cols":5,"rows_kept":30,"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[911001]玉山县横街镇人民政府",{"$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":4648.5706,"d":"4,648.57"},{"v":2648.5706,"d":"2,648.57"},{"v":2000,"d":"2,000.00"}]
["201","一般公共服务支出",{"v":4201.3606,"d":"4,201.36"},{"v":2201.3606,"d":"2,201.36"},{"v":2000,"d":"2,000.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":4134.9306,"d":"4,134.93"},{"v":2134.9306,"d":"2,134.93"},{"v":2000,"d":"2,000.00"}]
["　　2010301","　　行政运行",{"v":3822.6906,"d":"3,822.69"},{"v":1822.6906,"d":"1,822.69"},{"v":2000,"d":"2,000.00"}]
["　　2010350","　　事业运行",312.24,312.24]
["　06","　财政事务",66.43,66.43]
["　　2010602","　　一般行政管理事务",24.88,24.88]
["　　2010699","　　其他财政事务支出",41.55,41.55]
["208","社会保障和就业支出",202.76,202.76]
["　02","　民政管理事务",7.58,7.58]
["　　2080299","　　其他民政管理事务支出",7.58,7.58]
["　05","　行政事业单位养老支出",1.01,1.01]
["　　2080501","　　行政单位离退休",1.01,1.01]
["　08","　抚恤",50.59,50.59]
["　　2080802","　　伤残抚恤",50.59,50.59]
["　19","　最低生活保障",131.88,131.88]
["　　2081902","　　农村最低生活保障金支出",131.88,131.88]
["　28","　退役军人管理事务",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"}]
["　　2082850","　　事业运行",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"}]
["213","农林水支出",244.45,244.45]
["　01","　农业农村",154.45,154.45]
["　　2130110","　　执法监管",154.45,154.45]
["　07","　农村综合改革",{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]
["　　2130705","　　对村民委员会和村党支部的补助",{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]

{"sheet":"财拨收支总表","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"]
["[911001]玉山县横街镇人民政府",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":782.8,"d":"782.80"},"一、本年支出",{"v":782.8,"d":"782.80"},{"v":782.8,"d":"782.80"}," "," "]
["  一般公共预算拨款收入",{"v":782.8,"d":"782.80"},"一般公共服务支出",520.77,520.77," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",191.06,191.06," "]
["  国有资本经营预算收入",null,"农林水支出",70.97,70.97," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":141.2106,"d":"141.21"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":782.8,"d":"782.80"},"支出总计",{"v":782.8,"d":"782.80"},{"v":782.8,"d":"782.80"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":26,"n_cols":5,"rows_kept":26,"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"]
["[911001]玉山县横街镇人民政府",{"$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":782.8,"d":"782.80"},{"v":782.8,"d":"782.80"}]
["201","一般公共服务支出",520.77,520.77]
["　03","　政府办公厅（室）及相关机构事务",495.87,495.87]
["　　2010301","　　行政运行",281.24,281.24]
["　　2010350","　　事业运行",214.63,214.63]
["　06","　财政事务",{"v":24.9,"d":"24.90"},{"v":24.9,"d":"24.90"}]
["　　2010602","　　一般行政管理事务",{"v":22.9,"d":"22.90"},{"v":22.9,"d":"22.90"}]
["　　2010699","　　其他财政事务支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",191.06,191.06]
["　02","　民政管理事务",7.58,7.58]
["　　2080299","　　其他民政管理事务支出",7.58,7.58]
["　05","　行政事业单位养老支出",1.01,1.01]
["　　2080501","　　行政单位离退休",1.01,1.01]
["　08","　抚恤",50.59,50.59]
["　　2080802","　　伤残抚恤",50.59,50.59]
["　19","　最低生活保障",131.88,131.88]
["　　2081902","　　农村最低生活保障金支出",131.88,131.88]
["213","农林水支出",70.97,70.97]
["　01","　农业农村",70.97,70.97]
["　　2130110","　　执法监管",70.97,70.97]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":27,"n_cols":5,"rows_kept":27,"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"]
["[911001]玉山县横街镇人民政府",{"$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":782.8,"d":"782.80"},723.49,59.31]
["301","工资福利支出",535.52,535.52]
["　30101","　基本工资",{"v":233.6,"d":"233.60"},{"v":233.6,"d":"233.60"}]
["　30102","　津贴补贴",74.73,74.73]
["　30103","　奖金",8.61,8.61]
["　30107","　绩效工资",98.35,98.35]
["　30108","　机关事业单位基本养老保险缴费",66.44,66.44]
["　30110","　职工基本医疗保险缴费",{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
["　30199","　其他工资福利支出",40.79,40.79]
["302","商品和服务支出",59.31,null,59.31]
["　30201","　办公费",20.29,null,20.29]
["　30206","　电费",14.15,null,14.15]
["　30207","　邮电费",1.89,null,1.89]
["　30211","　差旅费",{"v":2.7,"d":"2.70"},null,{"v":2.7,"d":"2.70"}]
["　30216","　培训费",{"v":2.7,"d":"2.70"},null,{"v":2.7,"d":"2.70"}]
["　30217","　公务接待费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30299","　其他商品和服务支出",7.58,null,7.58]
["303","对个人和家庭的补助",187.97,187.97]
["　30302","　退休费",{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"}]
["　30304","　抚恤金",50.59,50.59]
["　30306","　救济费",131.88,131.88]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"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"]}
[]
["“三公”经费支出表"]
["填报单位[911001]玉山县横街镇人民政府",{"$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,"合计",98.92,null,82.34,16.58]
["911001","玉山县横街镇人民政府",98.92,null,82.34,16.58]

{"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"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$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：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[911001]玉山县横街镇人民政府",{"$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]

{"sheet":"支出总表（引用）","index":9,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":4648.5706,"d":"4,648.57"}]
["一般公共服务支出",{"v":4201.3606,"d":"4,201.36"}]
["社会保障和就业支出",202.76]
["农林水支出",244.45]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","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"]
[]
["**",1,2,3,4]
["合计",{"v":782.8,"d":"782.80"},{"v":782.8,"d":"782.80"}]
["一般公共服务支出",520.77,520.77]
["社会保障和就业支出",191.06,191.06]
["农林水支出",70.97,70.97]