{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["目录","2022年部门收支总体情况表","2022年部门收入总体情况表","2022年部门支出总体情况表","2022年财政拨款收支总体情况表","2022年一般公共预算支出情况表","2022年一般公共预算基本支出情况表","2022年一般公共预算“三公”经费预算表","2022年政府性基金预算支出情况表","部门整体支出绩效目标表","项目支出绩效目标表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[1,1,1,2]],"flags":["formulas_cached_only"]}
[]
[null,"部门预算公开表目录"]
[null,"一","2022年部门收支总体情况表"]
[null,"二","2022年部门收入总体情况表"]
[null,"三","2022年部门支出总体情况表"]
[null,"四","2022年财政拨款收支总体情况表"]
[null,"五","2022年一般公共预算支出情况表"]
[null,"六","2022年一般公共预算基本支出情况表"]
[null,"七","2022年一般公共预算“三公”经费预算表"]
[null,"八","2022年政府性基金预算支出情况表"]
[null,"九","2022年整体支出绩效目标表"]
[null,"十","2022年项目支出绩效目标表"]

{"sheet":"2022年部门收支总体情况表","index":1,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门公开表01"]
["2022年部门收支总体情况表"]
["部门：912_临湘市长塘镇人民政府",{"$nulls":5},"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目（按功能分类）","预算数","项目（按部门预算经济分类）","预算数","项目（按政府预算经济分类）","预算数"]
["一、一般公共预算拨款收入",{"v":765.494853,"d":"765.49"},"（一）一般公共服务支出",{"v":562.221137,"d":"562.22"},"一、基本支出",{"v":619.954865,"d":"619.95"},"一、机关工资福利支出",{"v":426.273187,"d":"426.27"}]
["      经费拨款",{"v":765.494853,"d":"765.49"},"（二）外交支出",null,"    工资福利支出",{"v":551.498865,"d":"551.50"},"二、机关商品和服务支出",62.97]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出",null,"    商品和服务支出",{"v":66.8,"d":"66.80"},"三、机关资本性支出（一）"]
["        行政事业性收费收入",null,"（四）公共安全支出",null,"    对个人和家庭的补助",{"v":1.656,"d":"1.66"},"四、机关资本性支出（二）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":252.9,"d":"252.90"},"五、对事业单位经常性补助",{"v":129.054678,"d":"129.05"}]
["        国有资本经营收入",null,"（六）科学技术支出",null,"    按项目管理的工资福利支出",null,"六、对事业单位资本性补助"]
["        国有资源（资产）有偿使用收入",null,"（七）文化旅游体育与传媒支出",null,"    按项目管理的商品和服务支出",null,"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":78.678816,"d":"78.68"},"    按项目管理的对个人和家庭的补助",{"v":252.9,"d":"252.90"},"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",null,"    债务利息及费用支出",null,"九、对个人和家庭的补助",{"v":254.556,"d":"254.56"}]
["        政府住房基金收入",null,"（十）卫生健康支出",null,"    资本性支出（基本建设）",null,"十、对社会保障基金补助"]
["        其他纳入一般公共预算管理的非税收入",null,"（十一）节能环保支出",null,"    资本性支出",null,"十一、债务利息及费用支出"]
["      一般债券",null,"（十二）城乡社区支出",null,"    对企业补助（基本建设）",null,"十二、债务还本支出"]
["    外国政府和国际组织贷款",null,"（十三）农林水支出",{"v":210.9,"d":"210.90"},"    对企业补助",null,"十三、转移性支出"]
["    外国政府和国际组织捐赠",null,"（十四）交通运输支出",null,"    对社会保障基金补助",null,"十四、其他支出"]
["二、政府性基金预算拨款收入",null,"（十五）资源勘探工业信息等支出",null,"    其他支出"]
["三、国有资本经营预算拨款收入",null,"（十六）商业服务业等支出",null,"三、事业单位经营服务支出"]
["四、社会保障基金预算资金",null,"（十七）金融支出"]
["五、财政专户管理资金收入",null,"（十八）援助其他地区支出"]
["六、上级财政补助收入",null,"（十九）自然资源海洋气象等支出"]
["      一般公共预算补助",null,"（二十）住房保障支出",{"v":21.054912,"d":"21.05"}]
["      政府性基金补助",null,"（二十一）粮油物资储备支出"]
["      国有资本经营预算补助",null,"（二十二）国有资本经营预算支出"]
["七、事业收入",null,"（二十三）灾害防治及应急管理支出"]
["八、事业单位经营收入",{"v":107.360012,"d":"107.36"},"（二十四）预备费"]
["九、上级单位补助收入",null,"（二十五）其他支出"]
["十、附属单位上缴收入",null,"（二十六）转移性支出"]
["十一、其他收入",null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
["本 年 收 入 合 计",{"v":872.854865,"d":"872.85"},"本　年　支　出　合　计",{"v":872.854865,"d":"872.85"},"本　年　支　出　合　计",{"v":872.854865,"d":"872.85"},"本　年　支　出　合　计",{"v":872.854865,"d":"872.85"}]

{"sheet":"2022年部门收入总体情况表","index":2,"n_rows":17,"n_cols":18,"rows_kept":17,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,15],[2,16,2,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"部门公开表02"]
["2022年部门收入总体情况表"]
["部门：912_临湘市长塘镇人民政府",{"$nulls":15},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","上级财政补助收入",{"$nulls":3},"事业收入","事业单位经营收入","上级单位补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":872.854865,"d":"872.85"},{"v":872.854865,"d":"872.85"},{"v":765.494853,"d":"765.49"},{"$nulls":9},{"v":107.360012,"d":"107.36"}]
["912","临湘市长塘镇人民政府",{"v":872.854865,"d":"872.85"},{"v":872.854865,"d":"872.85"},{"v":765.494853,"d":"765.49"},{"$nulls":9},{"v":107.360012,"d":"107.36"}]
["  912001","  临湘市长塘镇政府机关",{"v":561.980825,"d":"561.98"},{"v":561.980825,"d":"561.98"},{"v":544.326625,"d":"544.33"},{"$nulls":9},{"v":17.6542,"d":"17.65"}]
["  912002","  临湘市长塘镇财政所",{"v":24.692742,"d":"24.69"},{"v":24.692742,"d":"24.69"},{"v":22.89135,"d":"22.89"},{"$nulls":9},{"v":1.801392,"d":"1.80"}]
["  912003","  临湘市长塘镇农业综合服务站",{"v":85.488284,"d":"85.49"},{"v":85.488284,"d":"85.49"},{"v":79.374172,"d":"79.37"},{"$nulls":9},{"v":6.115112,"d":"6.12"}]
["  912004","  临湘市长塘镇规划环保站",{"v":52.972326,"d":"52.97"},{"v":52.972326,"d":"52.97"},{"v":16.371078,"d":"16.37"},{"$nulls":9},{"v":36.601248,"d":"36.60"}]
["  912005","  临湘市长塘镇社保公共文化站",{"v":48.148676,"d":"48.15"},{"v":48.148676,"d":"48.15"},{"v":36.74709,"d":"36.75"},{"$nulls":9},{"v":11.401586,"d":"11.40"}]
["  912006","  临湘市长塘镇林业站",{"v":28.911384,"d":"28.91"},{"v":28.911384,"d":"28.91"},{"v":26.990328,"d":"26.99"},{"$nulls":9},{"v":1.921056,"d":"1.92"}]
["  912007","  临湘市长塘镇水管站",{"v":21.55417,"d":"21.55"},{"v":21.55417,"d":"21.55"},{"v":19.92421,"d":"19.92"},{"$nulls":9},{"v":1.63496,"d":"1.63"}]
["  912008","  临湘市长塘镇安全计生站",{"v":39.506448,"d":"39.51"},{"v":39.506448,"d":"39.51"},17.87,{"$nulls":9},{"v":21.636448,"d":"21.64"}]
["  912009","  临湘市长塘镇敬老院",{"v":9.59501,"d":"9.60"},{"v":9.59501,"d":"9.60"},{"v":1,"d":"1.00"},{"$nulls":9},{"v":8.59501,"d":"8.60"}]

{"sheet":"2022年部门支出总体情况表","index":3,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[1,0,1,8],[2,0,2,8],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,3,8],[5,0,5,1]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"部门公开表03"]
["2022年部门支出总体情况表"]
["部门：912_临湘市长塘镇人民政府                                                                                                                                        单位：万元"]
["单位",null,"总计","基本支出",null,null,"项目支出"]
["编码","名称",null,"合计","人员类","公用经费","合计","其他运转类","特定目标类"]
["总计:",null,{"v":872.854865,"d":"872.85"},{"v":619.954865,"d":"619.95"},{"v":553.154865,"d":"553.15"},{"v":66.8,"d":"66.80"},{"v":252.9,"d":"252.90"},null,{"v":252.9,"d":"252.90"}]
["  912001","  临湘市长塘镇政府机关",{"v":561.980825,"d":"561.98"},{"v":309.080825,"d":"309.08"},{"v":274.680825,"d":"274.68"},{"v":34.4,"d":"34.40"},{"v":252.9,"d":"252.90"},null,{"v":252.9,"d":"252.90"}]
["    2010103","    行政运行",{"v":263.901425,"d":"263.90"},{"v":263.901425,"d":"263.90"},{"v":229.501425,"d":"229.50"},{"v":34.4,"d":"34.40"}]
["    2010301","    机关事业单位基本养老保险缴费支出",{"v":25.8168,"d":"25.82"},{"v":25.8168,"d":"25.82"},{"v":25.8168,"d":"25.82"}]
["    2080208","    机关服务",{"v":6.4542,"d":"6.45"},{"v":6.4542,"d":"6.45"},{"v":6.4542,"d":"6.45"}]
["    2080505","    住房公积金",{"v":12.9084,"d":"12.91"},{"v":12.9084,"d":"12.91"},{"v":12.9084,"d":"12.91"}]
["    2081005","    对村民委员会和村党支部的补助",{"v":149.9,"d":"149.90"},{"$nulls":3},{"v":149.9,"d":"149.90"},null,{"v":149.9,"d":"149.90"}]
["    2130153","    基层政权建设和社区治理",{"v":37,"d":"37.00"},{"$nulls":3},{"v":37,"d":"37.00"},null,{"v":37,"d":"37.00"}]
["    2130705","    社会福利事业单位",{"v":5,"d":"5.00"},{"$nulls":3},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["    2210201","    农田建设",{"v":61,"d":"61.00"},{"$nulls":3},{"v":61,"d":"61.00"},null,{"v":61,"d":"61.00"}]
["  912002","  临湘市长塘镇财政所",{"v":24.692742,"d":"24.69"},{"v":24.692742,"d":"24.69"},{"v":21.692742,"d":"21.69"},{"v":3,"d":"3.00"}]
["    2010301","    行政运行",{"v":20.482998,"d":"20.48"},{"v":20.482998,"d":"20.48"},{"v":17.482998,"d":"17.48"},{"v":3,"d":"3.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":2.405568,"d":"2.41"},{"v":2.405568,"d":"2.41"},{"v":2.405568,"d":"2.41"}]
["    2210201","    住房公积金",{"v":1.804176,"d":"1.80"},{"v":1.804176,"d":"1.80"},{"v":1.804176,"d":"1.80"}]
["  912003","  临湘市长塘镇农业综合服务站",{"v":85.488284,"d":"85.49"},{"v":85.488284,"d":"85.49"},{"v":75.988284,"d":"75.99"},{"v":9.5,"d":"9.50"}]
["    2010301","    行政运行",{"v":70.6895,"d":"70.69"},{"v":70.6895,"d":"70.69"},{"v":61.1895,"d":"61.19"},{"v":9.5,"d":"9.50"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":8.456448,"d":"8.46"},{"v":8.456448,"d":"8.46"},{"v":8.456448,"d":"8.46"}]
["    2210201","    住房公积金",{"v":6.342336,"d":"6.34"},{"v":6.342336,"d":"6.34"},{"v":6.342336,"d":"6.34"}]
["  912004","  临湘市长塘镇规划环保站",{"v":52.972326,"d":"52.97"},{"v":52.972326,"d":"52.97"},{"v":46.972326,"d":"46.97"},{"v":6,"d":"6.00"}]
["    2010301","    行政运行",{"v":52.972326,"d":"52.97"},{"v":52.972326,"d":"52.97"},{"v":46.972326,"d":"46.97"},{"v":6,"d":"6.00"}]
["  912005","  临湘市长塘镇社保公共文化站",{"v":48.148676,"d":"48.15"},{"v":48.148676,"d":"48.15"},{"v":43.148676,"d":"43.15"},{"v":5,"d":"5.00"}]
["    2010301","    行政运行",{"v":48.148676,"d":"48.15"},{"v":48.148676,"d":"48.15"},{"v":43.148676,"d":"43.15"},{"v":5,"d":"5.00"}]
["  912006","  临湘市长塘镇林业站",{"v":28.911384,"d":"28.91"},{"v":28.911384,"d":"28.91"},{"v":25.911384,"d":"25.91"},{"v":3,"d":"3.00"}]
["    2010301","    行政运行",{"v":28.911384,"d":"28.91"},{"v":28.911384,"d":"28.91"},{"v":25.911384,"d":"25.91"},{"v":3,"d":"3.00"}]
["  912007","  临湘市长塘镇水管站",{"v":21.55417,"d":"21.55"},{"v":21.55417,"d":"21.55"},{"v":19.15417,"d":"19.15"},{"v":2.4,"d":"2.40"}]
["    2010301","    行政运行",{"v":21.55417,"d":"21.55"},{"v":21.55417,"d":"21.55"},{"v":19.15417,"d":"19.15"},{"v":2.4,"d":"2.40"}]
["  912008","  临湘市长塘镇安全计生站",{"v":39.506448,"d":"39.51"},{"v":39.506448,"d":"39.51"},{"v":37.006448,"d":"37.01"},{"v":2.5,"d":"2.50"}]
["    2010301","    行政运行",{"v":39.506448,"d":"39.51"},{"v":39.506448,"d":"39.51"},{"v":37.006448,"d":"37.01"},{"v":2.5,"d":"2.50"}]
["  912009","  临湘市长塘镇敬老院",{"v":9.59501,"d":"9.60"},{"v":9.59501,"d":"9.60"},{"v":8.59501,"d":"8.60"},{"v":1,"d":"1.00"}]
["    2010301","    行政运行",{"v":9.59501,"d":"9.60"},{"v":9.59501,"d":"9.60"},{"v":8.59501,"d":"8.60"},{"v":1,"d":"1.00"}]

{"sheet":"2022年财政拨款收支总体情况表","index":4,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表04"]
["2022年财政拨款收支总体情况表"]
["部门：912_临湘市长塘镇人民政府",null,null,"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":765.494853,"d":"765.49"},"一、本年支出",{"v":765.494853,"d":"765.49"}]
["（一）一般公共预算拨款",{"v":765.494853,"d":"765.49"},"（一）一般公共服务支出",{"v":457.576629,"d":"457.58"}]
["     经费拨款",{"v":765.494853,"d":"765.49"},"（二）外交支出"]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出"]
["（二）政府性基金预算拨款",null,"（四）公共安全支出"]
["（三）国有资本经营预算拨款",null,"（五）教育支出"]
["（四）社会保险基金预算资金",null,"（六）科学技术支出"]
["二、上年结转",null,"（七）文化旅游体育与传媒支出"]
["（一）一般公共预算拨款",null,"（八）社会保障和就业支出",{"v":78.678816,"d":"78.68"}]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出"]
["（三）国有资本经营预算拨款",null,"（十）卫生健康支出"]
["（四）社会保险基金预算资金",null,"（十一）节能环保支出"]
[null,null,"（十二）城乡社区支出"]
[null,null,"（十三）农林水支出",{"v":210.9,"d":"210.90"}]
[null,null,"（十四）交通运输支出"]
[null,null,"（十五）资源勘探工业信息等支出"]
[null,null,"（十六）商业服务业等支出"]
[null,null,"（十七）金融支出"]
[null,null,"（十八）援助其他地区支出"]
[null,null,"（十九）自然资源海洋气象等支出"]
[null,null,"（二十）住房保障支出",{"v":18.339408,"d":"18.34"}]
[null,null,"（二十一）粮油物资储备支出"]
[null,null,"（二十二）国有资本经营预算支出"]
[null,null,"（二十三）灾害防治及应急管理支出"]
[null,null,"（二十四）预备费"]
[null,null,"（二十五）其他支出"]
[null,null,"（二十六）转移性支出"]
[null,null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
[null,null,"二、年终结转结余"]
[]
["收    入    总    计",{"v":765.494853,"d":"765.49"},"支    出    总    计",{"v":765.494853,"d":"765.49"}]

{"sheet":"2022年一般公共预算支出情况表","index":5,"n_rows":78,"n_cols":7,"rows_kept":78,"merged":[[1,0,1,6],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[6,0,6,6],[7,0,7,1],[26,0,26,6],[27,0,27,1],[37,0,37,6],[38,0,38,1],[48,0,48,6],[49,0,49,1],[53,0,53,6],[54,0,54,1],[58,0,58,6],[59,0,59,1],[63,0,63,6],[64,0,64,1],[68,0,68,6],[69,0,69,1],[73,0,73,6],[74,0,74,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表05"]
["2022年一般公共预算支出情况表"]
["单位：万元"]
["科目编码","科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员经费","公用经费"]
[null,null,{"v":765.494853,"d":"765.49"},{"v":512.5948530000001,"d":"512.59"},{"v":475.394853,"d":"475.39"},{"v":37.199999999999996,"d":"37.20"},{"v":252.9,"d":"252.90"}]
["单位：912001_临湘市长塘镇政府机关"]
["总计：",null,{"v":544.326625,"d":"544.33"},{"v":291.426625,"d":"291.43"},{"v":268.226625,"d":"268.23"},{"v":23.2,"d":"23.20"},{"v":252.9,"d":"252.90"}]
["201","一般公共服务支出",{"v":252.701425,"d":"252.70"},{"v":252.701425,"d":"252.70"},{"v":229.501425,"d":"229.50"},{"v":23.2,"d":"23.20"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":252.701425,"d":"252.70"},{"v":252.701425,"d":"252.70"},{"v":229.501425,"d":"229.50"},{"v":23.2,"d":"23.20"}]
["   2010301","   行政运行",{"v":252.701425,"d":"252.70"},{"v":252.701425,"d":"252.70"},{"v":229.501425,"d":"229.50"},{"v":23.2,"d":"23.20"}]
["208","社会保障和就业支出",{"v":67.8168,"d":"67.82"},{"v":25.8168,"d":"25.82"},{"v":25.8168,"d":"25.82"},null,{"v":42,"d":"42.00"}]
["  20805","  行政事业单位养老支出",{"v":25.8168,"d":"25.82"},{"v":25.8168,"d":"25.82"},{"v":25.8168,"d":"25.82"}]
["   2080505","   机关事业单位基本养老保险缴费支出",{"v":25.8168,"d":"25.82"},{"v":25.8168,"d":"25.82"},{"v":25.8168,"d":"25.82"}]
["  20802","  民政管理事务",{"v":37,"d":"37.00"},{"$nulls":3},{"v":37,"d":"37.00"}]
["   2080208","   基层政权建设和社区治理",{"v":37,"d":"37.00"},{"$nulls":3},{"v":37,"d":"37.00"}]
["  20810","  社会福利",{"v":5,"d":"5.00"},{"$nulls":3},{"v":5,"d":"5.00"}]
["   2081005","   社会福利事业单位",{"v":5,"d":"5.00"},{"$nulls":3},{"v":5,"d":"5.00"}]
["221","住房保障支出",{"v":12.9084,"d":"12.91"},{"v":12.9084,"d":"12.91"},{"v":12.9084,"d":"12.91"}]
["  22102","  住房改革支出",{"v":12.9084,"d":"12.91"},{"v":12.9084,"d":"12.91"},{"v":12.9084,"d":"12.91"}]
["   2210201","   住房公积金",{"v":12.9084,"d":"12.91"},{"v":12.9084,"d":"12.91"},{"v":12.9084,"d":"12.91"}]
["213","农林水支出",{"v":210.9,"d":"210.90"},{"$nulls":3},{"v":210.9,"d":"210.90"}]
["  21301","  农业农村",{"v":61,"d":"61.00"},{"$nulls":3},{"v":61,"d":"61.00"}]
["   2130153","   农田建设",{"v":61,"d":"61.00"},{"$nulls":3},{"v":61,"d":"61.00"}]
["  21307","  农村综合改革",{"v":149.9,"d":"149.90"},{"$nulls":3},{"v":149.9,"d":"149.90"}]
["   2130705","   对村民委员会和村党支部的补助",{"v":149.9,"d":"149.90"},{"$nulls":3},{"v":149.9,"d":"149.90"}]
["单位：912002_临湘市长塘镇财政所"]
["总计：",null,{"v":22.89135,"d":"22.89"},{"v":22.89135,"d":"22.89"},{"v":21.09135,"d":"21.09"},{"v":1.8,"d":"1.80"}]
["201","一般公共服务支出",{"v":19.282998,"d":"19.28"},{"v":19.282998,"d":"19.28"},{"v":17.482998,"d":"17.48"},{"v":1.8,"d":"1.80"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":19.282998,"d":"19.28"},{"v":19.282998,"d":"19.28"},{"v":17.482998,"d":"17.48"},{"v":1.8,"d":"1.80"}]
["   2010301","   行政运行",{"v":19.282998,"d":"19.28"},{"v":19.282998,"d":"19.28"},{"v":17.482998,"d":"17.48"},{"v":1.8,"d":"1.80"}]
["208","社会保障和就业支出",{"v":2.405568,"d":"2.41"},{"v":2.405568,"d":"2.41"},{"v":2.405568,"d":"2.41"}]
["  20805","  行政事业单位养老支出",{"v":2.405568,"d":"2.41"},{"v":2.405568,"d":"2.41"},{"v":2.405568,"d":"2.41"}]
["   2080505","   机关事业单位基本养老保险缴费支出",{"v":2.405568,"d":"2.41"},{"v":2.405568,"d":"2.41"},{"v":2.405568,"d":"2.41"}]
["221","住房保障支出",{"v":1.202784,"d":"1.20"},{"v":1.202784,"d":"1.20"},{"v":1.202784,"d":"1.20"}]
["  22102","  住房改革支出",{"v":1.202784,"d":"1.20"},{"v":1.202784,"d":"1.20"},{"v":1.202784,"d":"1.20"}]
["   2210201","   住房公积金",{"v":1.202784,"d":"1.20"},{"v":1.202784,"d":"1.20"},{"v":1.202784,"d":"1.20"}]
["单位：912003_临湘市长塘镇农业综合服务站"]
["总计：",null,{"v":79.374172,"d":"79.37"},{"v":79.374172,"d":"79.37"},{"v":73.874172,"d":"73.87"},{"v":5.5,"d":"5.50"}]
["201","一般公共服务支出",{"v":66.6895,"d":"66.69"},{"v":66.6895,"d":"66.69"},{"v":61.1895,"d":"61.19"},{"v":5.5,"d":"5.50"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":66.6895,"d":"66.69"},{"v":66.6895,"d":"66.69"},{"v":61.1895,"d":"61.19"},{"v":5.5,"d":"5.50"}]
["   2010301","   行政运行",{"v":66.6895,"d":"66.69"},{"v":66.6895,"d":"66.69"},{"v":61.1895,"d":"61.19"},{"v":5.5,"d":"5.50"}]
["208","社会保障和就业支出",{"v":8.456448,"d":"8.46"},{"v":8.456448,"d":"8.46"},{"v":8.456448,"d":"8.46"}]
["  20805","  行政事业单位养老支出",{"v":8.456448,"d":"8.46"},{"v":8.456448,"d":"8.46"},{"v":8.456448,"d":"8.46"}]
["   2080505","   机关事业单位基本养老保险缴费支出",{"v":8.456448,"d":"8.46"},{"v":8.456448,"d":"8.46"},{"v":8.456448,"d":"8.46"}]
["221","住房保障支出",{"v":4.228224,"d":"4.23"},{"v":4.228224,"d":"4.23"},{"v":4.228224,"d":"4.23"}]
["  22102","  住房改革支出",{"v":4.228224,"d":"4.23"},{"v":4.228224,"d":"4.23"},{"v":4.228224,"d":"4.23"}]
["   2210201","   住房公积金",{"v":4.228224,"d":"4.23"},{"v":4.228224,"d":"4.23"},{"v":4.228224,"d":"4.23"}]
["单位：912004_临湘市长塘镇规划环保站"]
["总计：",null,{"v":16.371078,"d":"16.37"},{"v":16.371078,"d":"16.37"},{"v":15.171078,"d":"15.17"},{"v":1.2,"d":"1.20"}]
["201","一般公共服务支出",{"v":16.371078,"d":"16.37"},{"v":16.371078,"d":"16.37"},{"v":15.171078,"d":"15.17"},{"v":1.2,"d":"1.20"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":16.371078,"d":"16.37"},{"v":16.371078,"d":"16.37"},{"v":15.171078,"d":"15.17"},{"v":1.2,"d":"1.20"}]
["   2010301","   行政运行",{"v":16.371078,"d":"16.37"},{"v":16.371078,"d":"16.37"},{"v":15.171078,"d":"15.17"},{"v":1.2,"d":"1.20"}]
["单位：912005_临湘市长塘镇社保公共文化站"]
["总计：",null,{"v":36.74709,"d":"36.75"},{"v":36.74709,"d":"36.75"},{"v":34.34709,"d":"34.35"},{"v":2.4,"d":"2.40"}]
["201","一般公共服务支出",{"v":36.74709,"d":"36.75"},{"v":36.74709,"d":"36.75"},{"v":34.34709,"d":"34.35"},{"v":2.4,"d":"2.40"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":36.74709,"d":"36.75"},{"v":36.74709,"d":"36.75"},{"v":34.34709,"d":"34.35"},{"v":2.4,"d":"2.40"}]
["   2010301","   行政运行",{"v":36.74709,"d":"36.75"},{"v":36.74709,"d":"36.75"},{"v":34.34709,"d":"34.35"},{"v":2.4,"d":"2.40"}]
["单位：912006_临湘市长塘镇林业站"]
["总计：",null,{"v":26.990328,"d":"26.99"},{"v":26.990328,"d":"26.99"},{"v":25.190328,"d":"25.19"},{"v":1.8,"d":"1.80"}]
["201","一般公共服务支出",{"v":26.990328,"d":"26.99"},{"v":26.990328,"d":"26.99"},{"v":25.190328,"d":"25.19"},{"v":1.8,"d":"1.80"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":26.990328,"d":"26.99"},{"v":26.990328,"d":"26.99"},{"v":25.190328,"d":"25.19"},{"v":1.8,"d":"1.80"}]
["   2010301","   行政运行",{"v":26.990328,"d":"26.99"},{"v":26.990328,"d":"26.99"},{"v":25.190328,"d":"25.19"},{"v":1.8,"d":"1.80"}]
["单位：912007_临湘市长塘镇水管站"]
["总计：",null,{"v":19.92421,"d":"19.92"},{"v":19.92421,"d":"19.92"},{"v":18.62421,"d":"18.62"},{"v":1.3,"d":"1.30"}]
["201","一般公共服务支出",{"v":19.92421,"d":"19.92"},{"v":19.92421,"d":"19.92"},{"v":18.62421,"d":"18.62"},{"v":1.3,"d":"1.30"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":19.92421,"d":"19.92"},{"v":19.92421,"d":"19.92"},{"v":18.62421,"d":"18.62"},{"v":1.3,"d":"1.30"}]
["   2010301","   行政运行",{"v":19.92421,"d":"19.92"},{"v":19.92421,"d":"19.92"},{"v":18.62421,"d":"18.62"},{"v":1.3,"d":"1.30"}]
["单位：912008_临湘市长塘镇安全计生站"]
["总计：",null,17.87,17.87,17.87]
["201","一般公共服务支出",17.87,17.87,17.87]
["  20103","  政府办公厅（室）及相关机构事务",17.87,17.87,17.87]
["   2010301","   行政运行",17.87,17.87,17.87]
["单位：912009_临湘市长塘镇敬老院"]
["总计：",null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["201","一般公共服务支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["   2010301","   行政运行",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]

{"sheet":"2022年一般公共预算基本支出情况表","index":6,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,4,1],[4,2,4,4],[24,0,24,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表06"]
["2022年一般公共预算基本支出情况表"]
["部门：912_临湘市长塘镇人民政府"]
["单位：万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
[301,"工资福利支出",{"v":473.738253,"d":"473.74"},{"v":473.738253,"d":"473.74"}]
[30107,"绩效工资",{"v":54.365,"d":"54.37"},{"v":54.365,"d":"54.37"}]
[30103,"奖金",{"v":7.745,"d":"7.75"},{"v":7.745,"d":"7.75"}]
[30110,"职工基本医疗保险缴费",{"v":20.724354,"d":"20.72"},{"v":20.724354,"d":"20.72"}]
[30199,"其他工资福利支出",{"v":50.863704,"d":"50.86"},{"v":50.863704,"d":"50.86"}]
[30112,"其他社会保障缴费",{"v":3.293667,"d":"3.29"},{"v":3.293667,"d":"3.29"}]
[30101,"基本工资",{"v":173.2284,"d":"173.23"},{"v":173.2284,"d":"173.23"}]
[30102,"津贴补贴",{"v":92.4672,"d":"92.47"},{"v":92.4672,"d":"92.47"}]
[30108,"机关事业单位基本养老保险缴费",{"v":47.369952,"d":"47.37"},{"v":47.369952,"d":"47.37"}]
[30113,"住房公积金",{"v":23.684976,"d":"23.68"},{"v":23.684976,"d":"23.68"}]
[302,"商品和服务支出",{"v":37.2,"d":"37.20"},null,{"v":37.199000000000005,"d":"37.20"}]
[30299,"其他商品和服务支出",1.58,null,1.58]
[30216,"培训费",3.15,null,3.15]
[30217,"公务接待费",13.19,null,13.19]
[30227,"委托业务费",1.48,null,{"v":1.475,"d":"1.48"}]
[30215,"会议费",2.28,null,2.28]
[30213,"维修（护）费",2.68,null,2.68]
[30201,"办公费",{"v":12.844,"d":"12.84"},null,{"v":12.844,"d":"12.84"}]
["合  计",null,{"v":510.938253,"d":"510.94"},{"v":473.738253,"d":"473.74"},{"v":37.2,"d":"37.20"}]

{"sheet":"2022年一般公共预算“三公”经费预算表","index":7,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表07"]
["2022年一般公共预算“三公”经费预算表"]
["部门：912_临湘市长塘镇人民政府",{"$nulls":5},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",13.19,{"$nulls":4},13.19]
["912","临湘市长塘镇人民政府",13.19,{"$nulls":4},13.19]
["  912001","  临湘市长塘镇政府机关",11.64,{"$nulls":4},11.64]
["  912002","  临湘市长塘镇财政所",{"v":0.2,"d":"0.20"},{"$nulls":4},{"v":0.2,"d":"0.20"}]
["  912003","  临湘市长塘镇农业综合服务站",{"v":0.5,"d":"0.50"},{"$nulls":4},{"v":0.5,"d":"0.50"}]
["  912004","  临湘市长塘镇规划环保站",{"v":0.2,"d":"0.20"},{"$nulls":4},{"v":0.2,"d":"0.20"}]
["  912005","  临湘市长塘镇社保公共文化站",{"v":0.3,"d":"0.30"},{"$nulls":4},{"v":0.3,"d":"0.30"}]
["  912006","  临湘市长塘镇林业站",{"v":0.2,"d":"0.20"},{"$nulls":4},{"v":0.2,"d":"0.20"}]
["  912007","  临湘市长塘镇水管站",0.15,{"$nulls":4},0.15]
["  912008","  临湘市长塘镇安全计生站"]
["  912009","  临湘市长塘镇敬老院"]

{"sheet":"2022年政府性基金预算支出情况表","index":8,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表08"]
["2022年政府性基金预算支出情况表"]
["部门：912_临湘市长塘镇人民政府",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计"]
[]
[]
[]
[]
[]
[]
["注：本单位2022年度没有政府性基金预算安排，本表数据为空。"]

{"sheet":"部门整体支出绩效目标表","index":9,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[2,0,2,7],[3,0,5,0],[3,1,3,7],[3,8,5,8],[3,9,5,9],[3,10,3,11],[4,1,5,1],[4,2,4,5],[4,6,4,7],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"部门预算公开表09"]
["2022年部门整体支出绩效目标表"]
["部门：912_临湘市长塘镇人民政府",{"$nulls":10},"单位：万元"]
["部门名称","年度预算申请",{"$nulls":6},"部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
[null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分",{"$nulls":3},"产出指标","效益指标"]
[null,null,"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出"]
["合计",{"v":872.8548649999999,"d":"872.85"},{"v":765.494853,"d":"765.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107.36001200000001,"d":"107.36"},{"v":619.9548649999999,"d":"619.95"},{"v":252.9,"d":"252.90"}]
["临湘市长塘镇政府",{"v":872.8548649999999,"d":"872.85"},{"v":765.494853,"d":"765.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107.36001200000001,"d":"107.36"},{"v":619.9548649999999,"d":"619.95"},{"v":252.9,"d":"252.90"},"主要承担贯彻执行党和政府各项路线方针政策，促进经济发展，增加农民收入，强化公共服务，着力改善民生，加强社会管理，维护农村稳定，推进基层民主，促进农村和谐的重大任务。","在今年收支预算内，确保完成以下整体目标：\n目标1：认真贯彻党的基本路线、方针政策和上级组织的决议、指示、命令。  目标2：保障人员支出和单位正常运转，加强财务监督，杜绝不合理开支。\n目标3：：惠农补贴发放及时率达100%，坚守民生保障底线。          目标4：灾害防治，安全生产，森林防火实现“零发生”，全面做好“底线”工作。                           目标5：道路、水利等基础设施建设稳步推进，为镇经济发展提供客观条件。                           目标6：深化为人民服务宗旨，坚持为群众办实事、办好事，切实解决人民群众实际困难。","指标1：建立部门预算责任制度，强化部门的预算编制和执行主体责任。\n\n指标2：建立绩效问责制度，把单位财政资金使用绩效纳入考核范围。","指标1：按预算执行，体现党委政府工作重点，各项工作稳步推进，实心实意服务群众。\n\n指标2：民生、基础设施等方面提高群众幸福感。"]

{"sheet":"项目支出绩效目标表","index":10,"n_rows":45,"n_cols":10,"rows_kept":45,"merged":[[0,8,0,9],[1,2,1,9],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,9],[5,0,44,0],[5,1,15,1],[5,2,15,2],[5,3,15,3],[5,4,10,4],[5,5,7,5],[11,4,15,4],[16,1,26,1],[16,2,26,2],[16,3,26,3],[16,4,21,4],[16,5,18,5],[22,4,26,4],[27,1,35,1],[27,2,35,2],[27,3,35,3],[27,4,30,4],[31,4,35,4],[36,1,44,1],[36,2,44,2],[36,3,44,3],[36,4,39,4],[40,4,44,4]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"部门预算公开表10"]
[null,null,"项目支出绩效目标表"]
["部门：912_临湘市长塘镇人民政府",{"$nulls":8},"金额单位：万元"]
["单位名称","项目名称","资金总额","项目总体绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","指标值类型"]
["临湘市长塘镇政府"," 村级运行保障经费",{"v":149.9,"d":"149.90"},null,"产出指标","产出数量指标","运转经费村数","=6个","运转经费村数量","定量"]
[{"$nulls":6},"村干部工资发放人数","=34人","应发放工资村干部人数","定量"]
[{"$nulls":6},"村干部运转经费、办公经费","≥2万元","村运转的办公费等必要开支金额","定量"]
[{"$nulls":5},"产出质量指标","发放到位率","=100%","发放是否到位","定量"]
[{"$nulls":5},"产出成本指标","村干部工资及办公经费总额","=149.9万元","村干部工资及办公经费总额","定量"]
[{"$nulls":5},"产出时效指标","发放及时率","2022年全年","发放是否及时","定量"]
[{"$nulls":4},"效益指标","经济效益指标","实际支出超预算比例","=0%","实际支出是否超预算比例","定量"]
[{"$nulls":5},"社会效益指标","村民幸福指数提升","较大提升","村民幸福指数是否提升","定性"]
[{"$nulls":5},"生态效益指标","村人居环境治理提升","≥30%","是否提升村人居环境治理","定量"]
[{"$nulls":5},"可持续影响指标","确保社会和谐稳定","≥90%","进一步促进社会和谐稳定","定量"]
[{"$nulls":5},"满意度指标","村民满意度","≥95%","村民满意度如何","定量"]
[null,"   基层政权和社区建设",{"v":37,"d":"37.00"},null,"产出指标","产出数量指标","运转经费社区","=2个","运转经费社区数量","定量"]
[{"$nulls":6},"社区干部工资发放人数","=12人","应发放工资的社区干部人数","定量"]
[{"$nulls":6},"社区干部运转经费、办公经费","≥2万元","社区运转的办公费等必要开支金额","定量"]
[{"$nulls":5},"产出质量指标","发放到位率","=100%","发放是否到位","定量"]
[{"$nulls":5},"产出成本指标","社区干部工资及办公经费总额","=37万元","社区干部工资及办公经费总额","定量"]
[{"$nulls":5},"产出时效指标","发放及时率","2022年全年","发放是否及时","定量"]
[{"$nulls":4},"效益指标","经济效益指标","实际支出超预算比例","=0%","实际支出是否超预算比例","定量"]
[{"$nulls":5},"社会效益指标","设局居民幸福指数提升","较大提升","社区居民幸福指数是否提升","定性"]
[{"$nulls":5},"生态效益指标","社区人居环境治理提升","≥30%","是否提升社区人居环境治理","定量"]
[{"$nulls":5},"可持续影响指标","确保社会和谐稳定","≥90%","进一步促进社会和谐稳定","定量"]
[{"$nulls":5},"满意度指标","社区居民满意度","≥95%","村民满意度如何","定量"]
[null,"水利设施建设与维护",{"v":61,"d":"61.00"},null,"产出指标","产出数量指标","全镇村（社区）数量","8个村（社区）","全镇村（社区）数量","定量"]
[{"$nulls":5},"产出质量指标","已建工程是否存在质量问题","否","已建工程是否存在质量问题","定量"]
[{"$nulls":5},"产出成本指标","水利设施建设与维护经费","=61万元","水利设施建设与维护经费","定量"]
[{"$nulls":5},"产出时效指标","是否达到预期目标","是","各村水利建设项目达到预期目标","定性"]
[{"$nulls":4},"效益指标","经济效益指标","是否为经济发展提供水源安全保障","是","是否为经济发展提供水源安全保障","定性"]
[{"$nulls":5},"社会效益指标","是否保障供水安全","是","是否保障供水安全","定性"]
[{"$nulls":5},"生态效益指标","是否有利于水生态环境保护","是","是否有利于水生态环境保护","定性"]
[{"$nulls":5},"可持续影响指标","已建工程是否良性运行","是","已建工程是否能良性运行","定性"]
[{"$nulls":5},"满意度指标","服务对象满意度","≥95%","服务对象满意度","定量"]
[null,"敬老院补助",{"v":5,"d":"5.00"},null,"产出指标","产出数量指标","敬老院数量","=1个","全镇敬老院数量","定量"]
[{"$nulls":5},"产出质量指标","拨付及时率","及时","拨付是否及时","定性"]
[{"$nulls":5},"产出成本指标","敬老院经费","=5万元","敬老院运转经费","定量"]
[{"$nulls":5},"产出时效指标","拨付到位率","已到位","敬老院补助拨付是否到位","定性"]
[{"$nulls":4},"效益指标","经济效益指标","敬老院是否正常运转","是","敬老院正常运转","定性"]
[{"$nulls":5},"社会效益指标","是否满足乡镇困难老人基本需求","显著","满足乡镇困难老人基本需求","定性"]
[{"$nulls":5},"生态效益指标","无","无","无","无"]
[{"$nulls":5},"可持续影响指标","敬老院老人生活水平是否提升","是","切实保障敬老院老人生活水平","定性"]
[{"$nulls":5},"满意度指标","服务对象满意率","≥95%","服务对象是否满意","定量"]