{"text_format":"3","workbook":"xls","n_sheets":29,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门支出总表（分类）","支出分类（政府预算）","基本-工资福利","工资福利（政府预算）","基本-商品与服务支出","商品服务（政府预算）","基本-个人家庭","个人家庭（政府预算）","财政拨款收支总表","一般预算支出","一般预算基本支出","一般-工资福利","工资福利（政府科目）","一般-商品服务","商品服务（政府科目）","一般-个人家庭","对个人和家庭（政府科目）","政府性基金","政府性基金（政府预算）","专户","专户（政府预算）","经费拨款","经费拨款（政府预算）","三公","专项资金绩效目标","部门整体绩效目标"],"not_rendered":{"external_links":1,"defined_names":56},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[2,0,2,2]],"flags":["formulas_cached_only"]}
["附件1："]
["部门收支总体情况表"]
["单位：苏木溪乡人民政府",{"$nulls":6},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项 目","本年预算","项 目(按部门预算经济分类)","本年预算","项 目(按政府预算经济分类)","本年预算"]
["一、一般公共预算拨款",528.49,"一、一般公共服务支出",900.29,"一、基本支出",900.29,"一、机关工资福利支出",532.34]
["      经费拨款",528.49,"二、公共安全支出",{"v":0,"d":"0.00"},"      工资福利支出",497.74,"二、机关商品和服务支出",312.82]
["      纳入一般公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"三、教育支出",{"v":0,"d":"0.00"},"      商品和服务支出",312.82,"三、机关资本性支出(一)",{"v":0,"d":"0.00"}]
["        行政事业性收费收入",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助",89.73,"四、机关资本性支出(二)",{"v":0,"d":"0.00"}]
["        专项收入",{"v":0,"d":"0.00"},"五、文化体育与传媒支出",{"v":0,"d":"0.00"},"      其他资本性支出",{"v":0,"d":"0.00"},"五、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["        国有资本经营收入",{"v":0,"d":"0.00"},"六、社会保障和就业支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["        国有资源（资产）有偿使用收入",{"v":0,"d":"0.00"},"七、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"      工资福利专项补助支出（项目）",{"v":0,"d":"0.00"},"七、对企业补助",{"v":0,"d":"0.00"}]
["        罚没收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},"      商品和服务专项支出（项目）",{"v":0,"d":"0.00"},"八、对企业资本性支出",{"v":0,"d":"0.00"}]
["        其他收入",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助（项目）",{"v":0,"d":"0.00"},"九、对个人和家庭的补助",55.13]
["     上级追加指标拨款",{"v":0,"d":"0.00"},"十、农林水支出",{"v":0,"d":"0.00"},"      对企事业单位的补助",{"v":0,"d":"0.00"},"十、对社会保障基金补助",{"v":0,"d":"0.00"}]
["二、上级补助收入",{"v":0,"d":"0.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},"      债务利息支出",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算拨款",null,"十二、资源勘探信息等支出",{"v":0,"d":"0.00"},"      基本建设支出",{"v":0,"d":"0.00"},"十二、其他支出",{"v":0,"d":"0.00"}]
["四、纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"十三、商业服务业等支出",{"v":0,"d":"0.00"},"      其他资本性专项支出（项目）",{"v":0,"d":"0.00"},"十三、债务还本支出",{"v":0,"d":"0.00"}]
["五、政府性基金拨款",{"v":0,"d":"0.00"},"十四、金融支出",{"v":0,"d":"0.00"},"      赠与",{"v":0,"d":"0.00"},"十四、转移性支出",{"v":0,"d":"0.00"}]
["        上级政府性基金拨款",{"v":0,"d":"0.00"},"十五、国土海洋气象等支出",{"v":0,"d":"0.00"},"      其他支出",{"v":0,"d":"0.00"},"十五、预备费及预留",{"v":0,"d":"0.00"}]
["        本级政府性基金拨款",{"v":0,"d":"0.00"},"十六、住房保障支出",{"v":0,"d":"0.00"},"三、上缴上级支出",{"v":0,"d":"0.00"}]
["六、事业单位经营服务收入",{"v":0,"d":"0.00"},"十七、粮油物资储备支出",{"v":0,"d":"0.00"},"三、经营支出",{"v":0,"d":"0.00"}]
["七、附属单位上缴收入",{"v":0,"d":"0.00"},"十八、其他支出",{"v":0,"d":"0.00"},"四、对附属单位的补助支出",{"v":0,"d":"0.00"}]
["八、其他收入",{"v":371.8,"d":"371.80"},"十九、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、外交支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、国防支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、社会保险基金支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":900.29,"d":"900.2900"},"本　年　支　出　合　计",{"v":900.29,"d":"900.2900"},"本　年　支　出　合　计",{"v":900.29,"d":"900.2900"},"本　年　支　出　合　计",{"v":900.29,"d":"900.2900"}]
["九、上年结转",{"v":0,"d":"0.00"},null,null,"五、结转下年",{"v":0,"d":"0.00"}]
["十、上年结余",{"v":0,"d":"0.00"}]
["收  入  总  计",{"v":900.29,"d":"900.2900"},"支  出  总  计",{"v":900.29,"d":"900.2900"},"支  出  总  计",{"v":900.29,"d":"900.2900"},"支  出  总  计",{"v":900.29,"d":"900.2900"}]

{"sheet":"部门收入总表","index":1,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[0,9,0,10],[1,0,1,11],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
["附件2："]
["收入总体情况表"]
["单位：苏木溪乡人民政府",{"$nulls":10},"单位：万元"]
["单位",null,"总计","一般公共预算拨款","政府性基金拨款","附属单位上缴收入","纳入专户管理的非税收入拨款","上级补助收入","事业单位经营服务收入","其他收入","上年结转","上年结余"]
["单位代码","单位名称"]
[null,"合计",900.29,528.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":371.8,"d":"371.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["900001021","苏木溪乡人民政府",900.29,528.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":371.8,"d":"371.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":11,"n_cols":12,"rows_kept":11,"merged":[[1,0,1,11],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,0,4,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
["附件3："]
["支出总体情况表"]
["单位：苏木溪乡人民政府",{"$nulls":10},"单位：万元"]
["科目",{"$nulls":3},"总计","一般公共预算拨款","政府性基金拨款","附属单位上缴收入","纳入专户管理的非税收入拨款","上级补助","事业单位经营服务收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",900.29,528.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":371.8,"d":"371.80"}]
[201,{"$nulls":3},900.29,528.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":371.8,"d":"371.80"}]
[201,29,6,"工会事务",{"v":10.7,"d":"10.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.7,"d":"10.70"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",874.59,523.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":351.1,"d":"351.10"}]

{"sheet":"部门支出总表（分类）","index":3,"n_rows":11,"n_cols":24,"rows_kept":11,"merged":[[1,0,1,23],[2,0,2,7],[3,0,3,3],[3,4,5,4],[3,5,3,9],[3,10,3,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
["附件4："]
["部门支出总表(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":22},"单位：万元"]
["功能科目",{"$nulls":3},"总  计","基本支出",{"$nulls":4},"项目支出",{"$nulls":10},"上缴上级支出","经营支出","对附属单位补助支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","合计","工资福利专项补助支出(项目)","商品和服务专项支出(项目)","对个人和家庭的专项补助(项目)","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性专项支出(项目)","赠与","其他支出"]
["类","款","项"]
[{"$nulls":3},"合计",900.29,900.29,497.74,312.82,89.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},900.29,900.29,497.74,312.82,89.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,29,6,"工会事务",{"v":10.7,"d":"10.70"},{"v":10.7,"d":"10.70"},{"v":0,"d":"0.00"},{"v":10.7,"d":"10.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",874.59,874.59,497.74,287.12,89.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":11,"n_cols":17,"rows_kept":11,"merged":[[2,0,2,7],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
["附件5："]
["部门支出总表(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":15},"单位：万元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",900.29,532.34,312.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},900.29,532.34,312.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,29,6,"工会事务",{"v":10.7,"d":"10.70"},{"v":0,"d":"0.00"},{"v":10.7,"d":"10.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",874.59,532.34,287.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":5,"n_rows":8,"n_cols":18,"rows_kept":8,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,6],[2,16,2,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,13],[3,14,3,17]],"flags":["formulas_cached_only"]}
["附件6："]
["基本支出预算明细表-工资福利支出(按部门预算经济分类)"]
["单位名称：",{"$nulls":15},"单位：万元"]
["功能科目",null,null,"科目名称","总  计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":3},"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","社会保障缴费","职业年金缴费","合计","伙食补助费","伙食费","其他工资福利支出"]
[{"$nulls":3},"合计",497.74,357.28,139.94,{"v":122,"d":"122.00"},87.61,7.73,76.56,57.06,{"v":13,"d":"13.00"},{"v":6.5,"d":"6.50"},{"v":63.9,"d":"63.90"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":38.9,"d":"38.90"}]
[201,{"$nulls":3},497.74,357.28,139.94,{"v":122,"d":"122.00"},87.61,7.73,76.56,57.06,{"v":13,"d":"13.00"},{"v":6.5,"d":"6.50"},{"v":63.9,"d":"63.90"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":38.9,"d":"38.90"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",497.74,357.28,139.94,{"v":122,"d":"122.00"},87.61,7.73,76.56,57.06,{"v":13,"d":"13.00"},{"v":6.5,"d":"6.50"},{"v":63.9,"d":"63.90"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":38.9,"d":"38.90"}]

{"sheet":"工资福利（政府预算）","index":6,"n_rows":8,"n_cols":13,"rows_kept":8,"merged":[[0,11,0,12],[2,0,2,6],[2,11,2,12],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
["附件7："]
["基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":10},"单位：万元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",532.34,532.34,349.55,76.56,{"v":34.6,"d":"34.60"},71.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},532.34,532.34,349.55,76.56,{"v":34.6,"d":"34.60"},71.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",532.34,532.34,349.55,76.56,{"v":34.6,"d":"34.60"},71.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品与服务支出","index":7,"n_rows":10,"n_cols":34,"rows_kept":10,"merged":[[0,23,0,24],[1,0,1,33],[2,0,2,7],[2,23,2,24],[2,32,2,33],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31],[3,32,4,32],[3,33,4,33]],"flags":["formulas_cached_only"]}
["附件8："]
["基本支出预算明细表-商品和服务支出(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":31},"单位：万元"]
["功能科目",null,null,"科目名称","总 计","办公费","印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","咨询费","手续费","委托业务费","专用燃料费","被装购置费","军用油料费","作战费","装备购置费","专用材料费"]
["类","款","项"]
[{"$nulls":3},"合计",312.82,{"v":20,"d":"20.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.7,"d":"10.70"},{"v":18,"d":"18.00"},65.02,{"v":18,"d":"18.00"},{"v":86.1,"d":"86.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"}]
[201,{"$nulls":3},312.82,{"v":20,"d":"20.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.7,"d":"10.70"},{"v":18,"d":"18.00"},65.02,{"v":18,"d":"18.00"},{"v":86.1,"d":"86.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"}]
[201,29,6,"工会事务",{"v":10.7,"d":"10.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.7,"d":"10.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",287.12,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},60.02,{"v":18,"d":"18.00"},{"v":81.1,"d":"81.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"}]

{"sheet":"商品服务（政府预算）","index":8,"n_rows":10,"n_cols":19,"rows_kept":10,"merged":[[0,17,0,18],[1,0,1,18],[2,0,2,7],[2,17,2,18],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
["附件9："]
["基本支出预算明细表-商品和服务支出(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":16},"单位：万元"]
["功能科目",null,null,"功能科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","专用材料购置","因公出国（境）费用","维修(护)费","其他商品和服务支出","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",312.82,312.82,142.72,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":86.1,"d":"86.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},312.82,312.82,142.72,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":86.1,"d":"86.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,29,6,"工会事务",{"v":10.7,"d":"10.70"},{"v":10.7,"d":"10.70"},{"v":10.7,"d":"10.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",287.12,287.12,122.02,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":81.1,"d":"81.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":8,"n_cols":19,"rows_kept":8,"merged":[[1,0,1,18],[2,0,2,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
["附件10："]
["基本支出预算明细表-对个人和家庭的补助(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":17},"单位：万元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","生产补贴","其他对个人和家庭的补助","住房公积金","提租补贴","购房补贴"]
["类","款","项"]
[{"$nulls":3},"合计",55.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},55.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",55.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"个人家庭（政府预算）","index":10,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[2,0,2,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["附件11："]
["基本支出预算明细表-对个人和家庭的补助(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":8},"单位：万元"]
["功能科目",null,null,"功能科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",55.13,35.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[201,{"$nulls":3},55.13,35.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",55.13,35.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]

{"sheet":"财政拨款收支总表","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,0,1,6],[2,0,2,2]],"flags":["formulas_cached_only"]}
["附件12："]
["财政拨款收支总体情况表"]
["单位：苏木溪乡人民政府",{"$nulls":5},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一、一般公共预算拨款",528.49,"一、一般公共服务支出",528.49,528.49,{"v":0,"d":"0.00"}]
["      经费拨款",528.49,"二、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      纳入一般公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"三、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        行政事业性收费收入",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        专项收入",{"v":0,"d":"0.00"},"五、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        国有资本经营收入",{"v":0,"d":"0.00"},"六、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        国有资源（资产）有偿使用收入",{"v":0,"d":"0.00"},"七、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        罚没收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        其他收入",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     上级追加指标拨款",{"v":0,"d":"0.00"},"十、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、国有资本经营预算拨款",null,"十二、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,"十三、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,"十四、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、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,"十六、住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、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,"十八、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十一、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",528.49,"本　年　支　出　合　计",528.49,528.49,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出","index":12,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[2,0,2,7],[3,0,3,3],[3,4,5,4],[3,5,3,9],[3,10,3,20],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
["附件13："]
["一般公共预算支出情况表"]
["单位：苏木溪乡人民政府",{"$nulls":19},"单位：万元"]
["功能科目",{"$nulls":3},"总  计","基本支出",{"$nulls":4},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","合计","工资福利专项补助支出(项目)","商品和服务专项支出(项目)","对个人和家庭的专项补助(项目)","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性专项支出(项目)","赠与","其他支出"]
["类","款","项"]
[{"$nulls":3},"合计",528.49,528.49,399.24,114.12,15.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},528.49,528.49,399.24,114.12,15.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",523.49,523.49,399.24,109.12,15.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出","index":13,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[3,0,3,3],[3,4,3,8],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["附件14："]
["一般公共预算基本支出情况表"]
["单位：苏木溪乡人民政府",{"$nulls":7},"单位：万元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出"]
["类","款","项"]
[{"$nulls":3},"合计",528.49,399.24,114.12,15.13,{"v":0,"d":"0.00"}]
[201,{"$nulls":3},528.49,399.24,114.12,15.13,{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",523.49,399.24,109.12,15.13,{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":8,"n_cols":18,"rows_kept":8,"merged":[[1,0,1,17],[2,0,2,6],[2,16,2,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,13],[3,14,3,17]],"flags":["formulas_cached_only"]}
["附件15："]
["一般公共预算基本支出预算明细表-工资福利支出(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":15},"单位：万元"]
["功能科目",null,null,"科目名称","总  计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":3},"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","社会保障缴费","职业年金缴费","合计","伙食补助费","伙食费","其他工资福利支出"]
[{"$nulls":3},"合计",399.24,298.78,139.94,{"v":122,"d":"122.00"},29.11,7.73,76.56,57.06,{"v":13,"d":"13.00"},{"v":6.5,"d":"6.50"},{"v":23.9,"d":"23.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.9,"d":"23.90"}]
[201,{"$nulls":3},399.24,298.78,139.94,{"v":122,"d":"122.00"},29.11,7.73,76.56,57.06,{"v":13,"d":"13.00"},{"v":6.5,"d":"6.50"},{"v":23.9,"d":"23.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.9,"d":"23.90"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",399.24,298.78,139.94,{"v":122,"d":"122.00"},29.11,7.73,76.56,57.06,{"v":13,"d":"13.00"},{"v":6.5,"d":"6.50"},{"v":23.9,"d":"23.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.9,"d":"23.90"}]

{"sheet":"工资福利（政府科目）","index":15,"n_rows":8,"n_cols":13,"rows_kept":8,"merged":[[0,11,0,12],[2,0,2,6],[2,11,2,12],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
["附件16："]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":10},"单位：万元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",409.24,409.24,291.05,76.56,{"v":10,"d":"10.00"},31.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},409.24,409.24,291.05,76.56,{"v":10,"d":"10.00"},31.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",409.24,409.24,291.05,76.56,{"v":10,"d":"10.00"},31.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品服务","index":16,"n_rows":9,"n_cols":34,"rows_kept":9,"merged":[[0,23,0,24],[1,0,1,33],[2,0,2,7],[2,23,2,24],[2,32,2,33],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31],[3,32,4,32],[3,33,4,33]],"flags":["formulas_cached_only"]}
["附件17："]
["一般公共预算基本支出预算明细表-商品和服务支出(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":31},"单位：万元"]
["功能科目",null,null,"科目名称","总 计","办公费","印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","咨询费","手续费","委托业务费","专用燃料费","被装购置费","军用油料费","作战费","装备购置费","专用材料费"]
["类","款","项"]
[{"$nulls":3},"合计",114.12,{"v":20,"d":"20.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},25.02,{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},114.12,{"v":20,"d":"20.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},25.02,{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",109.12,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},25.02,{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"商品服务（政府科目）","index":17,"n_rows":9,"n_cols":19,"rows_kept":9,"merged":[[0,15,0,16],[1,0,1,18],[2,0,2,7],[2,17,2,18],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
["附件18："]
["一般公共预算基本支出预算明细表-商品和服务支出(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":16},"单位：万元"]
["功能科目",null,null,"功能科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","专用材料购置","因公出国（境）费用","维修(护)费","其他商品和服务支出","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",114.12,114.12,64.02,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},114.12,114.12,64.02,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",109.12,109.12,59.02,{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":8,"n_cols":19,"rows_kept":8,"merged":[[1,0,1,18],[2,0,2,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
["附件19："]
["一般公共预算基本支出预算明细表-对个人和家庭的补助(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":17},"单位：万元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","生产补贴","其他对个人和家庭的补助","住房公积金","提租补贴","购房补贴"]
["类","款","项"]
[{"$nulls":3},"合计",5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"对个人和家庭（政府科目）","index":19,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[2,0,2,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["附件20："]
["一般公共预算基本支出预算明细表-对个人和家庭的补助(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":8},"单位：万元"]
["功能科目",null,null,"功能科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",5.13,5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},5.13,5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",5.13,5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":20,"n_rows":6,"n_cols":21,"rows_kept":6,"merged":[[2,0,2,7],[3,0,3,3],[3,4,5,4],[3,5,3,9],[3,10,3,20],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
["附件21："]
["政府性基金预算支出情况表(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":19},"单位：万元"]
["功能科目",{"$nulls":3},"总  计","基本支出",{"$nulls":4},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","合计","工资福利专项补助支出(项目)","商品和服务专项支出(项目)","对个人和家庭的专项补助(项目)","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性专项支出(项目)","赠与","其他支出"]
["类","款","项"]

{"sheet":"政府性基金（政府预算）","index":21,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
["附件22："]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":15},"单位：万元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]

{"sheet":"专户","index":22,"n_rows":6,"n_cols":21,"rows_kept":6,"merged":[[1,0,1,20],[2,0,2,7],[3,0,3,3],[3,4,5,4],[3,5,3,9],[3,10,3,20],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
["附件23："]
["纳入专户管理的非税收入拨款预算分类汇总表(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":19},"单位：万元"]
["功能科目",{"$nulls":3},"总  计","基本支出",{"$nulls":4},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","合计","工资福利专项补助支出(项目)","商品和服务专项支出(项目)","对个人和家庭的专项补助(项目)","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性专项支出(项目)","赠与","其他支出"]
["类","款","项"]

{"sheet":"专户（政府预算）","index":23,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
["附件24："]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":15},"单位：万元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]

{"sheet":"经费拨款","index":24,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[1,0,1,20],[2,0,2,7],[3,0,3,3],[3,4,5,4],[3,5,3,9],[3,10,3,20],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
["附件25："]
["一般公共预算拨款--经费拨款预算表(按部门预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":19},"单位：万元"]
["功能科目",{"$nulls":3},"总  计","基本支出",{"$nulls":4},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","其他资本性支出","合计","工资福利专项补助支出(项目)","商品和服务专项支出(项目)","对个人和家庭的专项补助(项目)","对企事业单位的补贴","债务利息支出","债务还本支出","基本建设支出","其他资本性专项支出(项目)","赠与","其他支出"]
["类","款","项"]
[{"$nulls":3},"合计",528.49,528.49,399.24,114.12,15.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},528.49,528.49,399.24,114.12,15.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",523.49,523.49,399.24,109.12,15.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
["附件26："]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位：苏木溪乡人民政府",{"$nulls":15},"单位：万元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",528.49,409.24,114.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},528.49,409.24,114.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,31,1,"行政运行（党委办公厅（室）及相关机构事务）",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",523.49,409.24,109.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":26,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[2,0,2,5],[3,0,5,0],[3,1,3,6],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["附件27："]
["一般公共预算“三公”经费预算表"]
["单位：苏木溪乡人民政府",{"$nulls":5},"单位：万元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":36,"d":"36.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"}]
["苏木溪乡人民政府",{"v":36,"d":"36.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"}]
["    2、一般公共预算拨款包括经费拨款和纳入一般公共预算管理的非税收入拨款；"]
["    3、公开口径为当年安排数（不含上年结转）。"]

{"sheet":"专项资金绩效目标","index":27,"n_rows":7,"n_cols":27,"rows_kept":7,"merged":[[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,26,6,26],[4,23,6,23],[4,24,6,24],[4,25,6,25]],"flags":["formulas_cached_only"]}
["附件28："]
["2021年县级专项资金预算绩效目标表"]
[{"$nulls":26},"单位：万元"]
["单位代码","单位专项资金名称","专项资金性质","资金总额","专项资金管理办法","立项依据","长期绩效目标","年度绩效目标",{"$nulls":15},"年度实施进度计划",null,null,"实施保障措施"]
[{"$nulls":7},"产出指标",{"$nulls":7},"效益指标",{"$nulls":7},"专项实施内容","计划开始时间","计划结束时间"]
[{"$nulls":7},"数量指标",null,"质量指标",null,"时效指标",null,"成本指标",null,"经济效益",null,"社会效益",null,"生态环境效益",null,"可持续影响"]
[{"$nulls":7},"内容","值","内容","值","内容","值","内容","值","内容","值","内容","值","内容","值","内容","值"]

{"sheet":"部门整体绩效目标","index":28,"n_rows":9,"n_cols":29,"rows_kept":9,"merged":[[3,0,6,0],[3,8,6,8],[3,9,6,9],[3,28,6,28],[4,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,26,5,27]],"flags":["formulas_cached_only"]}
["附件29："]
["2021年部门整体支出绩效目标申报表"]
[{"$nulls":28},"单位：万元"]
["单位代码","年度预算申请",{"$nulls":6},"部门职能职责概述","整体绩效目标","部门整体支出年度绩效指标",{"$nulls":17},"财政部门审核意见"]
[null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分",{"$nulls":3},"产出指标",{"$nulls":7},"效益指标"]
[null,null,"一般公共预算","政府性基金拔款","纳入预算管理的非税收入拔款","其他资金","基本支出","项目支出",null,null,"数量指标",null,"质量指标",null,"时效指标",null,"成本指标",null,"经济效益",null,"社会效益",null,"生态环境效益",null,"可持续影响",null,"社会公众或服务对象满意度"]
[{"$nulls":10},"内容","值","内容","值","内容","值","内容","值","内容","值","内容","值","内容","值","内容","值","内容","值"]
["合计",900.29,528.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":371.8,"d":"371.80"},767.83,{"v":0,"d":"0.00"},{"$nulls":3},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["苏木溪乡人民政府",900.29,528.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":371.8,"d":"371.80"},767.83,{"v":0,"d":"0.00"},"负责抓好本乡党建、服务群众、扶贫等工作，组织协调乡镇 经济招商引资、完成上级政府交办其它事项\r\n","1、三大攻坚战；2工资及五险一金及奖金发放到位。\r\n","财政供养人员及三公经费控制率",{"v":100,"d":"100.00"},"政府采购率公务刷卡率及固定资产利用率",{"v":100,"d":"100.00"},"三公经费完成率",{"v":100,"d":"100.00"},"全年基本支出不超预算",{"v":100,"d":"100.00"},"加快发展农村经济高就业率切实增加群众收入",{"v":100,"d":"100.00"},"宣传党和国家政策、发展新农村",{"v":100,"d":"100.00"},"街道及院内绿化",{"v":100,"d":"100.00"},"拒绝铺张浪费厉行节约",{"v":100,"d":"100.00"},"乡村基础设施建设",{"v":100,"d":"100.00"}]