{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["目录","12022年部门收支总体情况表","22022年部门收入总体情况表","32022年部门支出总体情况表","42022年财政拨款收支总体情况表","5一般公共预算支出表","6一般公共预算基本支出表","72022年一般公共预算“三公”经费支出情况表","8政府性基金","9整体支出绩效目标表","10项目支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[0,1,1,2]],"flags":["formulas_cached_only"]}
[null,"2022年部门预算公开表格"]
[]
[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”经费支出情况表"]
[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":"12022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"]}
[{"$nulls":7},"部门公开表01"]
["2022年部门收支总体情况表"]
["部门：903_临湘市黄盖镇人民政府",{"$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":906.556871,"d":"906.56"},"（一）一般公共服务支出",{"v":870.6255,"d":"870.63"},"一、基本支出",{"v":494.272693,"d":"494.27"},"一、机关工资福利支出",{"v":440.172693,"d":"440.17"}]
["      经费拨款",906.56,"（二）外交支出",null,"    工资福利支出",{"v":440.172693,"d":"440.17"},"二、机关商品和服务支出",{"v":82.1,"d":"82.10"}]
["     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":54.1,"d":"54.10"},"三、机关资本性支出（一）",{"v":100,"d":"100.00"}]
["        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",null,"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":507.3,"d":"507.30"},"五、对事业单位经常性补助",{"v":2,"d":"2.00"}]
["        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",{"v":30,"d":"30.00"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":99.660634,"d":"99.66"},"    按项目管理的对个人和家庭的补助",{"v":377.3,"d":"377.30"},"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",{"v":11.526627,"d":"11.53"},"    债务利息及费用支出",null,"九、对个人和家庭的补助",{"v":377.3,"d":"377.30"}]
["        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",{"v":100,"d":"100.00"},"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",null,"    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",19.75]
["      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",95.01,"（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":1001.572693,"d":"1,001.57"},"本　年　支　出　合　计",{"v":1001.572693,"d":"1,001.57"},"本　年　支　出　合　计",{"v":1001.572693,"d":"1,001.57"},"本　年　支　出　合　计",{"v":1001.572693,"d":"1,001.57"}]

{"sheet":"22022年部门收入总体情况表","index":2,"n_rows":15,"n_cols":18,"rows_kept":15,"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"]}
[{"$nulls":16},"部门公开表02"]
["2022年部门收入总体情况表"]
["部门：903_临湘市黄盖镇人民政府",{"$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"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":1001.572693,"d":"1,001.57"},{"v":1001.572693,"d":"1,001.57"},{"v":906.556871,"d":"906.56"},{"$nulls":9},95.01]
["903","临湘市黄盖镇人民政府",{"v":1001.572693,"d":"1,001.57"},{"v":1001.572693,"d":"1,001.57"},{"v":906.556871,"d":"906.56"},{"$nulls":9},95.01]
["  903001","  临湘市黄盖镇政府机关",{"v":814.738754,"d":"814.74"},{"v":814.738754,"d":"814.74"},{"v":795.138754,"d":"795.14"},{"$nulls":9},{"v":19.6,"d":"19.60"}]
["  903002","  临湘市黄盖镇财政所",{"v":40.588823,"d":"40.59"},{"v":40.588823,"d":"40.59"},{"v":38.588823,"d":"38.59"},{"$nulls":9},{"v":2,"d":"2.00"}]
["  903003","  临湘市黄盖镇农业综合服务站",{"v":81.781832,"d":"81.78"},{"v":81.781832,"d":"81.78"},{"v":40.751436,"d":"40.75"},{"$nulls":9},{"v":41.030396,"d":"41.03"}]
["  903004","  临湘市黄盖镇规划环保站",{"v":9.68935,"d":"9.69"},{"v":9.68935,"d":"9.69"},{"$nulls":10},{"v":9.68935,"d":"9.69"}]
["  903005","  临湘市黄盖镇水管站",{"v":23.707262,"d":"23.71"},{"v":23.707262,"d":"23.71"},{"v":11.57634,"d":"11.58"},{"$nulls":9},{"v":12.130922,"d":"12.13"}]
["  903006","  临湘市黄盖镇安全计生站",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"}]
["  903007","  临湘市黄盖镇国有资产管理站",30.96,30.96,{"v":20.401518,"d":"20.40"},{"$nulls":9},10.56]

{"sheet":"32022年部门支出总体情况表","index":3,"n_rows":38,"n_cols":9,"rows_kept":38,"merged":[[0,7,0,8],[1,0,1,8],[2,0,2,5],[2,7,2,8],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,3,8],[5,0,5,1]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门公开表03"]
["2022年部门支出总体情况表"]
["部门：903_临湘市黄盖镇人民政府",{"$nulls":6},"金额单位：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":1001.572693,"d":"1,001.57"},{"v":494.272693,"d":"494.27"},440.17,{"v":54.1,"d":"54.10"},{"v":507.3,"d":"507.30"},{"v":507.3,"d":"507.30"}]
["903","临湘市黄盖镇人民政府",{"v":1001.572693,"d":"1,001.57"},{"v":494.272693,"d":"494.27"},440.17,{"v":54.1,"d":"54.10"},{"v":507.3,"d":"507.30"},{"v":507.3,"d":"507.30"}]
["  903001","  临湘市黄盖镇政府机关",{"v":814.738754,"d":"814.74"},{"v":307.438754,"d":"307.44"},{"v":272.63665399999996,"d":"272.64"},{"v":34.8,"d":"34.80"},{"v":507.3,"d":"507.30"},{"v":507.3,"d":"507.30"}]
["    2010101","    行政运行",{"v":34.8,"d":"34.80"},{"v":34.8,"d":"34.80"},null,{"v":34.8,"d":"34.80"}]
["    2010301","    行政运行",{"v":698.3,"d":"698.30"},{"v":191.004,"d":"191.00"},{"v":191.004,"d":"191.00"},null,{"v":507.3,"d":"507.30"},{"v":507.3,"d":"507.30"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":26.346576,"d":"26.35"},{"v":26.346576,"d":"26.35"},{"v":26.346576,"d":"26.35"}]
["    2081099","    其他社会福利支出",{"v":22.145064,"d":"22.15"},{"v":22.145064,"d":"22.15"},{"v":22.145064,"d":"22.15"}]
["    2082702","    财政对工伤保险基金的补助",{"v":1.031124,"d":"1.03"},{"v":1.031124,"d":"1.03"},{"v":1.031124,"d":"1.03"}]
["    2082799","    其他财政对社会保险基金的补助",{"v":0.823331,"d":"0.82"},{"v":0.823331,"d":"0.82"},{"v":0.823331,"d":"0.82"}]
["    2090301","    职工基本医疗保险统筹基金",{"v":11.526627,"d":"11.53"},{"v":11.526627,"d":"11.53"},{"v":11.526627,"d":"11.53"}]
["    2210201","    住房公积金",{"v":19.759932,"d":"19.76"},{"v":19.759932,"d":"19.76"},{"v":19.759932,"d":"19.76"}]
["  903002","  临湘市黄盖镇财政所",{"v":40.588823,"d":"40.59"},{"v":40.588823,"d":"40.59"},{"v":35.388823,"d":"35.39"},{"v":5.2,"d":"5.20"}]
["    2010101","    行政运行",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"},null,{"v":5.2,"d":"5.20"}]
["    2010350","    事业运行",{"v":25.721,"d":"25.72"},{"v":25.721,"d":"25.72"},{"v":25.721,"d":"25.72"}]
["    2081099","    其他社会福利支出",{"v":9.667823,"d":"9.67"},{"v":9.667823,"d":"9.67"},{"v":9.667823,"d":"9.67"}]
["  903003","  临湘市黄盖镇农业综合服务站",{"v":81.781832,"d":"81.78"},{"v":81.781832,"d":"81.78"},{"v":73.781832,"d":"73.78"},{"v":8,"d":"8.00"}]
["    2010101","    行政运行",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["    2010350","    事业运行",{"v":51.672,"d":"51.67"},{"v":51.672,"d":"51.67"},{"v":51.672,"d":"51.67"}]
["    2081099","    其他社会福利支出",{"v":22.109832,"d":"22.11"},{"v":22.109832,"d":"22.11"},{"v":22.109832,"d":"22.11"}]
["  903004","  临湘市黄盖镇规划环保站",{"v":9.68935,"d":"9.69"},{"v":9.68935,"d":"9.69"},{"v":8.68935,"d":"8.69"},{"v":1,"d":"1.00"}]
["    2010101","    行政运行",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["    2010350","    事业运行",{"v":5.8812,"d":"5.88"},{"v":5.8812,"d":"5.88"},{"v":5.8812,"d":"5.88"}]
["    2081099","    其他社会福利支出",{"v":2.80815,"d":"2.81"},{"v":2.80815,"d":"2.81"},{"v":2.80815,"d":"2.81"}]
["  903005","  临湘市黄盖镇水管站",{"v":23.707262,"d":"23.71"},{"v":23.707262,"d":"23.71"},{"v":21.707262,"d":"21.71"},{"v":2,"d":"2.00"}]
["    2010101","    行政运行",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["    2010350","    事业运行",{"v":15.162,"d":"15.16"},{"v":15.162,"d":"15.16"},{"v":15.162,"d":"15.16"}]
["    2081099","    其他社会福利支出",{"v":6.545262,"d":"6.55"},{"v":6.545262,"d":"6.55"},{"v":6.545262,"d":"6.55"}]
["  903006","  临湘市黄盖镇安全计生站",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"}]
["    2010101","    行政运行",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["  903007","  临湘市黄盖镇国有资产管理站",30.96,30.96,27.96,{"v":3,"d":"3.00"}]
["    2010101","    行政运行",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["    2010350","    事业运行",{"v":19.7832,"d":"19.78"},{"v":19.7832,"d":"19.78"},19.78]
["    2081099","    其他社会福利支出",{"v":8.183472,"d":"8.18"},{"v":8.183472,"d":"8.18"},8.18]

{"sheet":"42022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：903_临湘市黄盖镇人民政府",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":906.556871,"d":"906.56"},"一、本年支出",{"v":906.556871,"d":"906.56"}]
["（一）一般公共预算拨款",{"v":906.556871,"d":"906.56"},"（一）一般公共服务支出",{"v":796.2019,"d":"796.20"}]
["     经费拨款",{"v":906.556871,"d":"906.56"},"（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":79.068412,"d":"79.07"}]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出",{"v":11.526627,"d":"11.53"}]
["（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"]
[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":19.759932,"d":"19.76"}]
[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":906.556871,"d":"906.56"},"支    出    总    计",{"v":906.556871,"d":"906.56"}]

{"sheet":"5一般公共预算支出表","index":5,"n_rows":77,"n_cols":11,"rows_kept":77,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,5,10],[4,6,5,6],[4,7,4,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"部门公开表05"]
["2022年一般公共预算支出情况表"]
["部门：903_临湘市黄盖镇人民政府",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"v":906.556871,"d":"906.56"},{"v":399.256871,"d":"399.26"},{"v":360.156871,"d":"360.16"},null,{"v":39.1,"d":"39.10"},{"v":507.3,"d":"507.30"}]
[{"$nulls":3},"903","临湘市黄盖镇人民政府",{"v":906.556871,"d":"906.56"},{"v":399.256871,"d":"399.26"},{"v":360.156871,"d":"360.16"},null,{"v":39.1,"d":"39.10"},{"v":507.3,"d":"507.30"}]
[{"$nulls":3},"  903001","  临湘市黄盖镇政府机关",{"v":795.138754,"d":"795.14"},{"v":287.838754,"d":"287.84"},{"v":261.038754,"d":"261.04"},null,{"v":26.8,"d":"26.80"},{"v":507.3,"d":"507.30"}]
["201",null,null,201,"一般公共服务支出",{"v":26.8,"d":"26.80"},{"v":26.8,"d":"26.80"},null,null,{"v":26.8,"d":"26.80"}]
["201","01",null,20101,"人大事务",{"v":26.8,"d":"26.80"},{"v":26.8,"d":"26.80"},null,null,{"v":26.8,"d":"26.80"}]
["201","01","01","     2010101","    行政运行",{"v":26.8,"d":"26.80"},{"v":26.8,"d":"26.80"},null,null,{"v":26.8,"d":"26.80"}]
[201,null,null,201,"一般公共服务支出",{"v":686.7,"d":"686.70"},{"v":179.4,"d":"179.40"},{"v":179.4,"d":"179.40"},null,null,{"v":507.3,"d":"507.30"}]
["201","03",null,20103,"政府办公厅（室）及相关机构事务",{"v":686.7,"d":"686.70"},{"v":179.4,"d":"179.40"},{"v":179.4,"d":"179.40"},null,null,{"v":507.3,"d":"507.30"}]
["201","03","01",2010301,"    行政运行",{"v":686.7,"d":"686.70"},{"v":179.4,"d":"179.40"},{"v":179.4,"d":"179.40"},null,null,{"v":507.3,"d":"507.30"}]
[208,null,null,208,"社会保障和就业支出",{"v":26.346576,"d":"26.35"},{"v":26.346576,"d":"26.35"},{"v":26.346576,"d":"26.35"}]
["208","05",null,20805,"行政事业单位养老支出",{"v":26.346576,"d":"26.35"},{"v":26.346576,"d":"26.35"},{"v":26.346576,"d":"26.35"}]
["208","05","05","     2080505","    机关事业单位基本养老保险缴费支出",{"v":26.346576,"d":"26.35"},{"v":26.346576,"d":"26.35"},{"v":26.346576,"d":"26.35"}]
["208",null,null,208,"社会保障和就业支出",{"v":22.145064,"d":"22.15"},{"v":22.145064,"d":"22.15"},{"v":22.145064,"d":"22.15"}]
["208","10",null,20810,"社会福利",{"v":22.145064,"d":"22.15"},{"v":22.145064,"d":"22.15"},{"v":22.145064,"d":"22.15"}]
["208","10","99","     2081099","    其他社会福利支出",{"v":22.145064,"d":"22.15"},{"v":22.145064,"d":"22.15"},{"v":22.145064,"d":"22.15"}]
["208",null,null,208,"社会保障和就业支出",{"v":1.031124,"d":"1.03"},{"v":1.031124,"d":"1.03"},{"v":1.031124,"d":"1.03"}]
["208","27",null,"20827","财政对其他社会保险基金的补助",{"v":1.031124,"d":"1.03"},{"v":1.031124,"d":"1.03"},{"v":1.031124,"d":"1.03"}]
["208","27","02","     2082702","    财政对工伤保险基金的补助",{"v":1.031124,"d":"1.03"},{"v":1.031124,"d":"1.03"},{"v":1.031124,"d":"1.03"}]
["208",null,null,208,"社会保障和就业支出",{"v":0.823331,"d":"0.82"},{"v":0.823331,"d":"0.82"},{"v":0.823331,"d":"0.82"}]
["208","27",null,"20827","财政对其他社会保险基金的补助",{"v":0.823331,"d":"0.82"},{"v":0.823331,"d":"0.82"},{"v":0.823331,"d":"0.82"}]
["208","27","99","     2082799","    其他财政对社会保险基金的补助",{"v":0.823331,"d":"0.82"},{"v":0.823331,"d":"0.82"},{"v":0.823331,"d":"0.82"}]
["209",null,null,209,"社会保险基金支出",{"v":11.526627,"d":"11.53"},{"v":11.526627,"d":"11.53"},{"v":11.526627,"d":"11.53"}]
["209","03",null,20903,"职工基本医疗保险基金支出",{"v":11.526627,"d":"11.53"},{"v":11.526627,"d":"11.53"},{"v":11.526627,"d":"11.53"}]
["209","03","01","     2090301","    职工基本医疗保险统筹基金",{"v":11.526627,"d":"11.53"},{"v":11.526627,"d":"11.53"},{"v":11.526627,"d":"11.53"}]
["221",null,null,221,"住房保障支出",{"v":19.759932,"d":"19.76"},{"v":19.759932,"d":"19.76"},{"v":19.759932,"d":"19.76"}]
["221","02",null,22102,"住房改革支出",{"v":19.759932,"d":"19.76"},{"v":19.759932,"d":"19.76"},{"v":19.759932,"d":"19.76"}]
["221","02","01","     2210201","    住房公积金",{"v":19.759932,"d":"19.76"},{"v":19.759932,"d":"19.76"},{"v":19.759932,"d":"19.76"}]
[{"$nulls":3},"  903002","  临湘市黄盖镇财政所",{"v":38.588823,"d":"38.59"},{"v":38.588823,"d":"38.59"},{"v":33.388823,"d":"33.39"},null,{"v":5.2,"d":"5.20"}]
["201",null,null,201,"一般公共服务支出",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"},null,null,{"v":5.2,"d":"5.20"}]
["201","01",null,20101,"人大事务",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"},null,null,{"v":5.2,"d":"5.20"}]
["201","01","01","     2010101","    行政运行",{"v":5.2,"d":"5.20"},{"v":5.2,"d":"5.20"},null,null,{"v":5.2,"d":"5.20"}]
[201,null,null,201,"一般公共服务支出",{"v":23.721,"d":"23.72"},{"v":23.721,"d":"23.72"},{"v":23.721,"d":"23.72"}]
["201","03",null,20103,"政府办公厅（室）及相关机构事务",{"v":23.721,"d":"23.72"},{"v":23.721,"d":"23.72"},{"v":23.721,"d":"23.72"}]
["201","03","50","     2010350","    事业运行",{"v":23.721,"d":"23.72"},{"v":23.721,"d":"23.72"},{"v":23.721,"d":"23.72"}]
["208",null,null,208,"社会保障和就业支出",{"v":9.667823,"d":"9.67"},{"v":9.667823,"d":"9.67"},{"v":9.667823,"d":"9.67"}]
["208","10",null,20810,"社会福利",{"v":9.667823,"d":"9.67"},{"v":9.667823,"d":"9.67"},{"v":9.667823,"d":"9.67"}]
["208","10","99","     2081099","    其他社会福利支出",{"v":9.667823,"d":"9.67"},{"v":9.667823,"d":"9.67"},{"v":9.667823,"d":"9.67"}]
[{"$nulls":3},"  903003","  临湘市黄盖镇农业综合服务站",{"v":40.751436,"d":"40.75"},{"v":40.751436,"d":"40.75"},{"v":36.751436,"d":"36.75"},null,{"v":4,"d":"4.00"}]
["201",null,null,201,"一般公共服务支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,null,{"v":4,"d":"4.00"}]
["201","01",null,20101,"人大事务",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,null,{"v":4,"d":"4.00"}]
["201","01","01","     2010101","    行政运行",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,null,{"v":4,"d":"4.00"}]
[201,null,null,201,"一般公共服务支出",{"v":26.1032,"d":"26.10"},{"v":26.1032,"d":"26.10"},{"v":26.1032,"d":"26.10"}]
["201","03",null,20103,"政府办公厅（室）及相关机构事务",{"v":26.1032,"d":"26.10"},{"v":26.1032,"d":"26.10"},{"v":26.1032,"d":"26.10"}]
["201","03","50","     2010350","    事业运行",{"v":26.1032,"d":"26.10"},{"v":26.1032,"d":"26.10"},{"v":26.1032,"d":"26.10"}]
["208",null,null,208,"社会保障和就业支出",{"v":10.648236,"d":"10.65"},{"v":10.648236,"d":"10.65"},{"v":10.648236,"d":"10.65"}]
["208","10",null,20810,"社会福利",{"v":10.648236,"d":"10.65"},{"v":10.648236,"d":"10.65"},{"v":10.648236,"d":"10.65"}]
["208","10","99","     2081099","    其他社会福利支出",{"v":10.648236,"d":"10.65"},{"v":10.648236,"d":"10.65"},{"v":10.648236,"d":"10.65"}]
[{"$nulls":3},"  903005","  临湘市黄盖镇水管站",{"v":11.57634,"d":"11.58"},{"v":11.57634,"d":"11.58"},{"v":10.57634,"d":"10.58"},null,{"v":1,"d":"1.00"}]
["201",null,null,201,"一般公共服务支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"}]
["201","01",null,20101,"人大事务",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"}]
["201","01","01","     2010101","    行政运行",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"}]
[201,null,null,201,"一般公共服务支出",{"v":7.5152,"d":"7.52"},{"v":7.5152,"d":"7.52"},{"v":7.5152,"d":"7.52"}]
["201","03",null,20103,"政府办公厅（室）及相关机构事务",{"v":7.5152,"d":"7.52"},{"v":7.5152,"d":"7.52"},{"v":7.5152,"d":"7.52"}]
["201","03","50","     2010350","    事业运行",{"v":7.5152,"d":"7.52"},{"v":7.5152,"d":"7.52"},{"v":7.5152,"d":"7.52"}]
["208",null,null,208,"社会保障和就业支出",{"v":3.06114,"d":"3.06"},{"v":3.06114,"d":"3.06"},{"v":3.06114,"d":"3.06"}]
["208","10",null,20810,"社会福利",{"v":3.06114,"d":"3.06"},{"v":3.06114,"d":"3.06"},{"v":3.06114,"d":"3.06"}]
["208","10","99","     2081099","    其他社会福利支出",{"v":3.06114,"d":"3.06"},{"v":3.06114,"d":"3.06"},{"v":3.06114,"d":"3.06"}]
[{"$nulls":3},"  903006","  临湘市黄盖镇安全计生站",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},null,null,{"v":0.1,"d":"0.10"}]
["201",null,null,201,"一般公共服务支出",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},null,null,{"v":0.1,"d":"0.10"}]
["201","01",null,20101,"人大事务",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},null,null,{"v":0.1,"d":"0.10"}]
["201","01","01","     2010101","    行政运行",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},null,null,{"v":0.1,"d":"0.10"}]
[{"$nulls":3},"  903007","  临湘市黄盖镇国有资产管理站",{"v":20.401518,"d":"20.40"},{"v":20.401518,"d":"20.40"},{"v":18.401518,"d":"18.40"},null,{"v":2,"d":"2.00"}]
["201",null,null,201,"一般公共服务支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,null,{"v":2,"d":"2.00"}]
["201","01",null,20101,"人大事务",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,null,{"v":2,"d":"2.00"}]
["201","01","01","     2010101","    行政运行",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,null,{"v":2,"d":"2.00"}]
[201,null,null,201,"一般公共服务支出",{"v":13.0564,"d":"13.06"},{"v":13.0564,"d":"13.06"},{"v":13.0564,"d":"13.06"}]
["201","03",null,20103,"政府办公厅（室）及相关机构事务",{"v":13.0564,"d":"13.06"},{"v":13.0564,"d":"13.06"},{"v":13.0564,"d":"13.06"}]
["201","03","50","     2010350","    事业运行",{"v":13.0564,"d":"13.06"},{"v":13.0564,"d":"13.06"},{"v":13.0564,"d":"13.06"}]
["208",null,null,208,"社会保障和就业支出",5.34,5.34,5.34]
["208","10",null,20810,"社会福利",5.34,5.34,5.34]
["208","10","99","     2081099","    其他社会福利支出",5.34,5.34,5.34]

{"sheet":"6一般公共预算基本支出表","index":6,"n_rows":26,"n_cols":5,"rows_kept":26,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4],[25,0,25,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表06"]
["2022年一般公共预算基本支出情况表"]
["单位：903_临湘市黄盖镇人民政府",{"$nulls":3},"金额单位：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":360.156871,"d":"360.16"},{"v":360.156871,"d":"360.16"}]
["  30107","  绩效工资",{"v":26.1132,"d":"26.11"},{"v":26.1132,"d":"26.11"}]
["  30103","  奖金",8.11,8.11]
["  30112","  其他社会保障缴费",{"v":2.642706,"d":"2.64"},{"v":2.642706,"d":"2.64"}]
["  30102","  津贴补贴",{"v":94.374,"d":"94.37"},{"v":94.374,"d":"94.37"}]
["  30199","  其他工资福利支出",{"v":24.7686,"d":"24.77"},{"v":24.7686,"d":"24.77"}]
["  30101","  基本工资",121.21,121.21]
["  30110","  职工基本医疗保险缴费",{"v":16.588733,"d":"16.59"},{"v":16.588733,"d":"16.59"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":37.917104,"d":"37.92"},{"v":37.917104,"d":"37.92"}]
["  30113","  住房公积金",{"v":28.437828,"d":"28.44"},{"v":28.437828,"d":"28.44"}]
["302","商品和服务支出",{"v":39.1,"d":"39.10"},null,{"v":39.1,"d":"39.10"}]
["  30205","  水费",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["  30202","  印刷费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["  30215","  会议费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["  30216","  培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["  30217","  公务接待费",3.55,null,3.55]
["  30228","  工会经费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["  30201","  办公费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["  30299","  其他商品和服务支出",10.35,null,10.35]
["  30206","  电费",{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"}]
["合  计",null,{"v":399.256871,"d":"399.26"},{"v":360.156871,"d":"360.16"},{"v":39.1,"d":"39.10"}]

{"sheet":"72022年一般公共预算“三公”经费支出情况表","index":7,"n_rows":13,"n_cols":8,"rows_kept":13,"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"]}
[{"$nulls":6},"部门公开表07"]
["2022年一般公共预算“三公”经费支出情况表"]
["部门：903_临湘市黄盖镇人民政府",{"$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  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",3.55,{"$nulls":4},3.55]
["903","临湘市黄盖镇人民政府",3.55,{"$nulls":4},3.55]
["  903001","  临湘市黄盖镇政府机关",3.55,{"$nulls":4},3.55]
["  903002","  临湘市黄盖镇财政所"]
["  903003","  临湘市黄盖镇农业综合服务站"]
["  903005","  临湘市黄盖镇水管站"]
["  903006","  临湘市黄盖镇安全计生站"]
["  903007","  临湘市黄盖镇国有资产管理站"]

{"sheet":"8政府性基金","index":8,"n_rows":13,"n_cols":8,"rows_kept":13,"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"]}
[{"$nulls":6},"部门公开表08"]
["2022年政府性基金预算支出情况表"]
["部门：903_临湘市黄盖镇人民政府",{"$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"]
[]
[]
[]
[]
[]
["备注：本单位2022年度没有政府性基金预算安排，本表数据为空。"]

{"sheet":"9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"]}
[{"$nulls":11},"部门预算公开表09"]
["                                       2022年部门整体支出绩效目标表                          "]
["部门：903_临湘市黄盖镇人民政府",{"$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":1001.57,"d":"1,001.57"},906.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},95.01,494.27,{"v":507.3,"d":"507.30"}]
["临湘市黄盖镇人民政府",{"v":1001.57,"d":"1,001.57"},906.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},95.01,494.27,{"v":507.3,"d":"507.30"},"推动地区经济发展，丰富地区文化生活，促进精神文化建设；抓好落实各项惠农，惠农民生工程，为创建平安乡镇提供有力保障；严格执行国家财务制度和财经纪律，合理开支、厉行节约","保证适度支出强度，加快支出进度，提高精准度和有效性。落实党政机关过紧日子要求，强化财会监督，严肃财经纪律。持续加强政府债务管理，防范财政运行风险，加快建立现代财税体制，推进财政经济高质量发展。","贯彻落实各项财政管理方面法律法规和规章制度，保证我镇的资金安全，严格按制度执行。","对经济发展所带来的直接或间接影响，保障绿色生态，保障绿色生态。"]

{"sheet":"10项目支出绩效目标表","index":10,"n_rows":59,"n_cols":10,"rows_kept":59,"merged":[[0,8,0,9],[1,0,1,9],[2,0,2,4],[2,8,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,9],[5,0,58,0],[5,1,13,1],[5,2,13,2],[5,3,13,3],[5,4,8,4],[9,4,13,4],[14,1,22,1],[14,2,22,2],[14,3,22,3],[14,4,17,4],[18,4,22,4],[23,1,31,1],[23,2,31,2],[23,3,31,3],[23,4,26,4],[27,4,31,4],[32,1,40,1],[32,2,40,2],[32,3,40,3],[32,4,35,4],[36,4,40,4],[41,1,49,1],[41,2,49,2],[41,3,49,3],[41,4,44,4],[45,4,49,4],[50,1,58,1],[50,2,58,2],[50,3,58,3],[50,4,53,4],[54,4,58,4]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"部门预算公开表10"]
["2022年项目支出绩效目标表"]
["部门：903_临湘市黄盖镇人民政府",{"$nulls":7},"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"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","指标值类型"]
["临湘市黄盖镇人民政府","村社区运转经费",{"v":76.3,"d":"76.30"},"行政村日常正常开支，对个人和家庭放补助等方面","产出指标","产出数量指标","村工作人员",58,"严格按预算执行","定量"]
[{"$nulls":5},"产出质量指标","村工作人员经费",{"v":1,"d":"100%"},"村工作人员经费","定性"]
[{"$nulls":5},"产出成本指标","控制在预算内",267.6,"保证日常开支","定量"]
[{"$nulls":5},"产出时效指标","2022.1-2022.12","12个月","按时完成","定量"]
[{"$nulls":4},"效益指标","经济效益指标","村工作人员",42,"村工作人员经费","定量"]
[{"$nulls":5},"社会效益指标","不适用","无","无","无"]
[{"$nulls":5},"生态效益指标","不适用","无","无","无"]
[{"$nulls":5},"可持续影响指标","不适用","无","无","无"]
[{"$nulls":5},"满意度指标","村工作人员","≥95%",{"v":1,"d":"100%"},"定量"]
[null,"  基层政权和社区建设",{"v":14.8,"d":"14.80"},"社区日常正常开支，对个人和家庭放补助等方面","产出指标","产出数量指标","社区工作人员",11,"严格按预算执行","定量"]
[{"$nulls":5},"产出质量指标","社区工作人员经费",{"v":1,"d":"100%"},"社区工作人员经费","定性"]
[{"$nulls":5},"产出成本指标","控制在预算内",29.6,"保证日常开支","定量"]
[{"$nulls":5},"产出时效指标","2022.1-2022.12","12个月","按时完成","定量"]
[{"$nulls":4},"效益指标","经济效益指标","社区工作人员",11,"社区工作人员经费","定量"]
[{"$nulls":5},"社会效益指标","不适用","无","无","无"]
[{"$nulls":5},"生态效益指标","不适用","无","无","无"]
[{"$nulls":5},"可持续影响指标","不适用","无","无","无"]
[{"$nulls":5},"满意度指标","社区工作人员","≥95%",{"v":1,"d":"100%"},"定量"]
[null," 敬老院经费",{"v":4,"d":"4.00"},"敬老院工作人员工资发放和日常正常开支","产出指标","产出数量指标","工作人员",4,"严格按预算执行","定量"]
[{"$nulls":5},"产出质量指标","工作人员经费",{"v":1,"d":"100%"},"工作人员经费","定性"]
[{"$nulls":5},"产出成本指标","控制在预算内",8,"保证日常开支","定量"]
[{"$nulls":5},"产出时效指标","2022.1-2022.12","12个月","按时完成","定量"]
[{"$nulls":4},"效益指标","经济效益指标","工作人员",3,"工作人员经费","定量"]
[{"$nulls":5},"社会效益指标","不适用","无","无","无"]
[{"$nulls":5},"生态效益指标","不适用","无","无","无"]
[{"$nulls":5},"可持续影响指标","不适用","无","无","无"]
[{"$nulls":5},"满意度指标","工作人员","≥95%",{"v":1,"d":"100%"},"定量"]
[null,"  安监及计生合同",{"v":282.2,"d":"282.20"},"保障安全生产，开展养殖基地建设、低产田改造、沟渠维修改造等","产出指标","产出数量指标","安全设施建设与维护",50,"严格按预算执行","定量"]
[{"$nulls":5},"产出质量指标","保障安全生产",{"v":1,"d":"100%"},"保障安全生产，使群众满意","定性"]
[{"$nulls":5},"产出成本指标","保障安全生产",50,"保障安全生产成本","定量"]
[{"$nulls":5},"产出时效指标","2022.1-2022.12","12个月","按时完成","定量"]
[{"$nulls":4},"效益指标","经济效益指标","水利设施建设与维护群",50,"水利设施建设与维护群经费","定量"]
[{"$nulls":5},"社会效益指标","不适用","无","无","无"]
[{"$nulls":5},"生态效益指标","不适用","无","无","无"]
[{"$nulls":5},"可持续影响指标","使用年限","≥　5-10年","对群众持续影响","定性"]
[{"$nulls":5},"满意度指标","群众满意","≥95%",{"v":1,"d":"100%"},"定量"]
[null,"  其他水利专项",{"v":100,"d":"100.00"},"水利设施的更新维修及改造","产出指标","产出数量指标","水利设施建设与维护",50,"严格按预算执行","定量"]
[{"$nulls":5},"产出质量指标","水利设施建设与维护",{"v":1,"d":"100%"},"水利设施建设与维护，使群众满意","定性"]
[{"$nulls":5},"产出成本指标","水利设施建设与维护",50,"水利设施建设与维护成本","定量"]
[{"$nulls":5},"产出时效指标","2022.1-2022.12","12个月","按时完成","定量"]
[{"$nulls":4},"效益指标","经济效益指标","水利设施建设与维护群",50,"水利设施建设与维护群经费","定量"]
[{"$nulls":5},"社会效益指标","不适用","无","无","无"]
[{"$nulls":5},"生态效益指标","不适用","无","无","无"]
[{"$nulls":5},"可持续影响指标","使用年限","≥　5-10年","对群众持续影响","定性"]
[{"$nulls":5},"满意度指标","群众满意","≥95%",{"v":1,"d":"100%"},"定量"]
[null,"退休干部遗留问题处理专项",{"v":30,"d":"30.00"},"退休干部遗留问题处理专项","产出指标","产出数量指标","不适用","无","无","无"]
[{"$nulls":5},"产出质量指标","不适用","无","无","无"]
[{"$nulls":5},"产出成本指标","老干关系维护",50,"老干关系维护","定量"]
[{"$nulls":5},"产出时效指标","2022.1-2022.12","12个月","按时完成","定量"]
[{"$nulls":4},"效益指标","经济效益指标","退休干部人数",86,"退休干部","定量"]
[{"$nulls":5},"社会效益指标","不适用","无","无","无"]
[{"$nulls":5},"生态效益指标","不适用","无","无","无"]
[{"$nulls":5},"可持续影响指标","使用年限","≥　5-10年","对群众持续影响","定性"]
[{"$nulls":5},"满意度指标","群众满意","≥95%",{"v":1,"d":"100%"},"定量"]