{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["G01 部门收支决算总表","G02 部门收入决算表","G03 部门支出决算表","G04 部门财政拨款收支决算总表","G05 一般公共预算财政拨款支出决算表","G06 一般公共预算财政拨款基本支出决算表（一）","G07 一般公共预算财政拨款基本支出决算表（二）","G08 一般公共预算财政拨款“三公”经费支出决算表","G09 政府性基金预算财政拨款收支决算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"G01 部门收支决算总表","index":0,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
["部门收支决算总表"]
[{"$nulls":5},"公开01表"]
["部门：金石镇政府",{"$nulls":4},"单位：万元  "]
["收    入",null,null,"支    出"]
["项目","行次","决算数","项目（按功能分类）","行次","决算数"]
["一、财政拨款收入",1,{"v":972.4742210000001,"d":"972.47"},"一、一般公共服务支出",37,{"v":526.858821,"d":"526.86"}]
["　　其中：政府性基金预算财政拨款",2,null,"二、外交支出",38]
["二、上级补助收入",3,null,"三、国防支出",39]
["三、事业收入",4,null,"四、公共安全支出",40]
["四、经营收入",5,null,"五、教育支出",41,{"v":18.573,"d":"18.57"}]
["五、附属单位上缴收入",6,null,"六、科学技术支出",42]
["六、其他收入",7,null,"七、文化体育与传媒支出",43,{"v":29.837,"d":"29.84"}]
[null,8,null,"八、社会保障和就业支出",44,{"v":53.1853,"d":"53.19"}]
[null,9,null,"九、医疗卫生与计划生育支出",45,{"v":141.6109,"d":"141.61"}]
[null,10,null,"十、节能环保支出",46,{"v":17.8148,"d":"17.81"}]
[null,11,null,"十一、城乡社区支出",47,{"v":38.9614,"d":"38.96"}]
[null,12,null,"十二、农林水支出",48,{"v":117.2005,"d":"117.20"}]
[null,13,null,"十三、交通运输支出",49]
[null,14,null,"十四、资源勘探信息等支出",50]
[null,15,null,"十五、商业服务业等支出",51]
[null,16,null,"十六、金融支出",52]
[null,17,null,"十七、援助其他地区支出",53]
[null,18,null,"十八、国土海洋气象等支出",54]
[null,19,null,"十九、住房保障支出",55,{"v":28.4325,"d":"28.43"}]
[null,20,null,"二十、粮油物资储备支出",56]
[null,21,null,"二十一、其他支出",57]
[null,22,null,"二十二、债务还本支出",58]
[null,23,null,"二十三、债务付息支出",59]
["本年收入合计",24,{"v":972.4742210000001,"d":"972.47"},"本年支出合计",60,{"v":972.4742210000001,"d":"972.47"}]
["    用事业基金弥补收支差额",25,null,"    结余分配",61]
["    年初结转和结余",26,{"v":41.7718,"d":"41.77"},"      交纳所得税",62]
["      基本支出结转",27,{"v":41.7718,"d":"41.77"},"      提取职工福利基金",63]
["      项目支出结转和结余",28,null,"      转入事业基金",64]
["      经营结余",29,null,"      其他",65]
[null,30,null,"    年末结转和结余",66,{"v":41.7718,"d":"41.77"}]
[null,31,null,"      基本支出结转",67,{"v":41.7718,"d":"41.77"}]
[null,32,null,"      项目支出结转和结余",68]
[null,33,null,"      经营结余",69]
[null,34,null,null,70]
[null,35,null,null,71]
["总计",36,{"v":1014.246021,"d":"1014.25"},"总计",72,{"v":1014.246021,"d":"1014.25"}]

{"sheet":"G02 部门收入决算表","index":1,"n_rows":56,"n_cols":11,"rows_kept":56,"merged":[[0,0,0,10],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2],[54,0,54,2],[55,0,55,2]],"flags":["formulas_cached_only"]}
["部 门 收 入 决 算 表"]
[{"$nulls":10},"公开02表"]
["部门：金石镇政府",{"$nulls":9},"单位：万元  "]
["项目",{"$nulls":3},"本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
[]
["类","款","项","栏次",1,2,3,4,5,6,7]
[{"$nulls":3},"合计",972.47,972.47]
[201,null,null,"一般公共服务支出",{"v":526.858821,"d":"526.86"},{"v":526.858821,"d":"526.86"}]
[20101,null,null,"人大事务",{"v":9.3074,"d":"9.31"},{"v":9.3074,"d":"9.31"}]
[2010101,null,null,"行政运行",{"v":9.3074,"d":"9.31"},{"v":9.3074,"d":"9.31"}]
[20102,null,null,"政协事务",{"v":8.9064,"d":"8.91"},{"v":8.9064,"d":"8.91"}]
[2010201,null,null,"行政运行",{"v":8.9064,"d":"8.91"},{"v":8.9064,"d":"8.91"}]
[20103,null,null,"政府办公厅（室）及相关机关事务",{"v":362.552446,"d":"362.55"},{"v":362.552446,"d":"362.55"}]
[2010301,null,null,"行政运行",{"v":362.554246,"d":"362.55"},{"v":362.554246,"d":"362.55"}]
[20106,null,null,"财政事务",{"v":102.27158,"d":"102.27"},{"v":102.27158,"d":"102.27"}]
[2010601,null,null,"行政运行",{"v":102.27158,"d":"102.27"},{"v":102.27158,"d":"102.27"}]
[20131,null,null,"党委办公厅（室）及相关机构事务",{"v":31.0942,"d":"31.09"},{"v":31.0942,"d":"31.09"}]
[2013101,null,null,"行政运行",{"v":31.0942,"d":"31.09"},{"v":31.0942,"d":"31.09"}]
[20199,null,null,"其他一般公共服务支出",{"v":12.724995,"d":"12.72"},{"v":12.724995,"d":"12.72"}]
[2019999,null,null,"其他一般公共服务支出",{"v":12.724995,"d":"12.72"},{"v":12.724995,"d":"12.72"}]
[205,null,null,"教育支出",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[20502,null,null,"普通教育",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[2050299,null,null,"其他普通教育支出",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[207,null,null,"文化体育与传媒支出",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[20704,null,null,"广播影视",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[2070401,null,null,"行政运行",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[208,null,null,"社会保障和就业支出",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[20801,null,null,"人力资源和社会保障管理事务",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[2080101,null,null,"行政运行",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":141.6109,"d":"141.61"},{"v":141.6109,"d":"141.61"}]
[21001,null,null,"医疗卫生与计划生育管理事务",{"v":133.8041,"d":"133.80"},{"v":133.8041,"d":"133.80"}]
[2100101,null,null,"行政运行",{"v":133.8041,"d":"133.80"},{"v":133.8041,"d":"133.80"}]
[21005,null,null,"医疗保障",{"v":7.8068,"d":"7.81"},{"v":7.8068,"d":"7.81"}]
[2100502,null,null,"事业单位医疗",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
[2100506,null,null,"新型农村合作医疗",{"v":7.1068,"d":"7.11"},{"v":7.1068,"d":"7.11"}]
[211,null,null,"节能环保支出",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[21101,null,null,"环境保护管理事务",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[2110101,null,null,"行政运行",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[212,null,null,"城乡社区支出",{"v":38.9614,"d":"38.96"},{"v":38.9614,"d":"38.96"}]
[21201,null,null,"城乡社区管理事务",{"v":30.8078,"d":"30.81"},{"v":30.8078,"d":"30.81"}]
[2120101,null,null,"行政运行",{"v":30.8078,"d":"30.81"},{"v":30.8078,"d":"30.81"}]
[21205,null,null,"城乡社区环境卫生",{"v":8.1536,"d":"8.15"},{"v":8.1536,"d":"8.15"}]
[2120501,null,null,"城乡社区环境卫生",{"v":8.1536,"d":"8.15"},{"v":8.1536,"d":"8.15"}]
[213,null,null,"农林水支出",{"v":117.2005,"d":"117.20"},{"v":117.2005,"d":"117.20"}]
[21301,null,null,"农业",{"v":82.0785,"d":"82.08"},{"v":82.0785,"d":"82.08"}]
[2130101,null,null,"行政运行",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[21302,null,null,"林业",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[2130201,null,null,"行政运行",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[21303,null,null,"水利",{"v":20.9102,"d":"20.91"},{"v":20.9102,"d":"20.91"}]
[2130301,null,null,"行政运行",{"v":20.9102,"d":"20.91"},{"v":20.9102,"d":"20.91"}]
[2130305,null,null,"水利工程建设",{"v":0,"d":"0.00"}]
[221,null,null,"住房保障支出",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[22102,null,null,"住房改革支出",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[2210201,null,null,"住房公积金",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]

{"sheet":"G03 部门支出决算表","index":2,"n_rows":56,"n_cols":10,"rows_kept":56,"merged":[[0,0,0,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2],[54,0,54,2],[55,0,55,2]],"flags":["formulas_cached_only"]}
["部 门 支 出 决 算 表"]
[{"$nulls":9},"公开03表"]
["部门：金石镇政府",{"$nulls":8},"单位：万元  "]
["项目",{"$nulls":3},"本年支出合计","基本支出","项目支出","上缴上级","经营支出","对附属单位补助支出"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
[]
["类","款","项","栏次",1,2,3,4,5,6]
[{"$nulls":3},"合计",972.47,972.47]
[201,null,null,"一般公共服务支出",{"v":526.858821,"d":"526.86"},{"v":526.858821,"d":"526.86"}]
[20101,null,null,"人大事务",{"v":9.3074,"d":"9.31"},{"v":9.3074,"d":"9.31"}]
[2010101,null,null,"行政运行",{"v":9.3074,"d":"9.31"},{"v":9.3074,"d":"9.31"}]
[20102,null,null,"政协事务",{"v":8.9064,"d":"8.91"},{"v":8.9064,"d":"8.91"}]
[2010201,null,null,"行政运行",{"v":8.9064,"d":"8.91"},{"v":8.9064,"d":"8.91"}]
[20103,null,null,"政府办公厅（室）及相关机关事务",{"v":362.552446,"d":"362.55"},{"v":362.552446,"d":"362.55"}]
[2010301,null,null,"行政运行",{"v":362.554246,"d":"362.55"},{"v":362.554246,"d":"362.55"}]
[20106,null,null,"财政事务",{"v":102.27158,"d":"102.27"},{"v":102.27158,"d":"102.27"}]
[2010601,null,null,"行政运行",{"v":102.27158,"d":"102.27"},{"v":102.27158,"d":"102.27"}]
[20131,null,null,"党委办公厅（室）及相关机构事务",{"v":31.0942,"d":"31.09"},{"v":31.0942,"d":"31.09"}]
[2013101,null,null,"行政运行",{"v":31.0942,"d":"31.09"},{"v":31.0942,"d":"31.09"}]
[20199,null,null,"其他一般公共服务支出",{"v":12.724995,"d":"12.72"},{"v":12.724995,"d":"12.72"}]
[2019999,null,null,"其他一般公共服务支出",{"v":12.724995,"d":"12.72"},{"v":12.724995,"d":"12.72"}]
[205,null,null,"教育支出",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[20502,null,null,"普通教育",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[2050299,null,null,"其他普通教育支出",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[207,null,null,"文化体育与传媒支出",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[20704,null,null,"广播影视",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[2070401,null,null,"行政运行",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[208,null,null,"社会保障和就业支出",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[20801,null,null,"人力资源和社会保障管理事务",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[2080101,null,null,"行政运行",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":141.6109,"d":"141.61"},{"v":141.6109,"d":"141.61"}]
[21001,null,null,"医疗卫生与计划生育管理事务",{"v":133.8041,"d":"133.80"},{"v":133.8041,"d":"133.80"}]
[2100101,null,null,"行政运行",{"v":133.8041,"d":"133.80"},{"v":133.8041,"d":"133.80"}]
[21005,null,null,"医疗保障",{"v":7.8068,"d":"7.81"},{"v":7.8068,"d":"7.81"}]
[2100502,null,null,"事业单位医疗",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
[2100506,null,null,"新型农村合作医疗",{"v":7.1068,"d":"7.11"},{"v":7.1068,"d":"7.11"}]
[211,null,null,"节能环保支出",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[21101,null,null,"环境保护管理事务",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[2110101,null,null,"行政运行",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[212,null,null,"城乡社区支出",{"v":38.9614,"d":"38.96"},{"v":38.9614,"d":"38.96"}]
[21201,null,null,"城乡社区管理事务",{"v":30.8078,"d":"30.81"},{"v":30.8078,"d":"30.81"}]
[2120101,null,null,"行政运行",{"v":30.8078,"d":"30.81"},{"v":30.8078,"d":"30.81"}]
[21205,null,null,"城乡社区环境卫生",{"v":8.1536,"d":"8.15"},{"v":8.1536,"d":"8.15"}]
[2120501,null,null,"城乡社区环境卫生",{"v":8.1536,"d":"8.15"},{"v":8.1536,"d":"8.15"}]
[213,null,null,"农林水支出",{"v":117.2005,"d":"117.20"},{"v":117.2005,"d":"117.20"}]
[21301,null,null,"农业",{"v":82.0785,"d":"82.08"},{"v":82.0785,"d":"82.08"}]
[2130101,null,null,"行政运行",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[21302,null,null,"林业",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[2130201,null,null,"行政运行",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[21303,null,null,"水利",{"v":20.9102,"d":"20.91"},{"v":20.9102,"d":"20.91"}]
[2130301,null,null,"行政运行",{"v":20.9102,"d":"20.91"},{"v":20.9102,"d":"20.91"}]
[2130305,null,null,"水利工程建设"]
[221,null,null,"住房保障支出",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[22102,null,null,"住房改革支出",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[2210201,null,null,"住房公积金",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]

{"sheet":"G04 部门财政拨款收支决算总表","index":3,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[3,0,3,2],[3,3,3,7],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
["部门财政拨款收支决算总表"]
[{"$nulls":7},"公开04表"]
["部门：金石镇政府",{"$nulls":6},"单位：万元  "]
["收     入",null,null,"支     出"]
["项    目","行次","决算数","项目（按功能分类）","行次","决算数"]
[{"$nulls":5},"合计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["一、一般公共预算财政拨款",1,{"v":972.4742210000001,"d":"972.47"},"一、一般公共服务支出",31,{"v":526.858821,"d":"526.86"},{"v":526.858821,"d":"526.86"}]
["二、政府性基金预算财政拨款",2,null,"二、外交支出",32]
[null,3,null,"三、国防支出",33]
[null,4,null,"四、公共安全支出",34]
[null,5,null,"五、教育支出",35,{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[null,6,null,"六、科学技术支出",36]
[null,7,null,"七、文化体育与传媒支出",37,{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[null,8,null,"八、社会保障和就业支出",38,{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[null,9,null,"九、医疗卫生与计划生育支出",39,{"v":141.6109,"d":"141.61"},{"v":141.6109,"d":"141.61"}]
[null,10,null,"十、节能环保支出",40,{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[null,11,null,"十一、城乡社区支出",41,{"v":38.9614,"d":"38.96"},{"v":38.9614,"d":"38.96"}]
[null,12,null,"十二、农林水支出",42,{"v":117.2005,"d":"117.20"},{"v":117.2005,"d":"117.20"}]
[null,13,null,"十三、交通运输支出",43]
[null,14,null,"十四、资源勘探信息等支出",44]
[null,15,null,"十五、商业服务业等支出",45]
[null,16,null,"十六、金融支出",46]
[null,17,null,"十七、援助其他地区支出",47]
[null,18,null,"十八、国土海洋气象等支出",48]
[null,19,null,"十九、住房保障支出",49,{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[null,20,null,"二十、粮油物资储备支出",50]
[null,21,null,"二十一、其他支出",51]
[null,22,null,"二十二、债务还本支出",52]
[null,23,null,"二十三、债务付息支出",53]
["本年收入合计",24,{"v":972.4742210000001,"d":"972.47"},"本年支出合计",77,{"v":972.4742210000001,"d":"972.47"},{"v":972.4742210000001,"d":"972.47"}]
[null,25,null,null,78]
["年初财政拨款结转和结余",26,{"v":38.0702,"d":"38.07"},"年末财政拨款结转和结余",79,{"v":38.0702,"d":"38.07"},{"v":38.0702,"d":"38.07"}]
["一、一般公共预算财政拨款",27,{"v":38.0702,"d":"38.07"},"    基本支出结转",80,{"v":38.0702,"d":"38.07"},{"v":38.0702,"d":"38.07"}]
["二、政府性基金预算财政拨款",28,null,"    项目支出结转和结余",81]
[null,29,null,null,82]
["总计",30,{"v":1010.544421,"d":"1010.54"},"总计",83,{"v":1010.544421,"d":"1010.54"},{"v":1010.544421,"d":"1010.54"}]

{"sheet":"G05 一般公共预算财政拨款支出决算表","index":4,"n_rows":55,"n_cols":7,"rows_kept":55,"merged":[[0,0,0,6],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[4,0,6,2],[4,3,6,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2],[54,0,54,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算表"]
[{"$nulls":6},"公开05表"]
["部门：金石镇政府",{"$nulls":5},"金额：万元  "]
["项目",{"$nulls":3},"本年支出合计","基本支出","项目支出"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
[]
["类","款","项","合计",{"v":972.4742210000001,"d":"972.47"},{"v":972.4742210000001,"d":"972.47"}]
[201,null,null,"一般公共服务支出",{"v":526.858821,"d":"526.86"},{"v":526.858821,"d":"526.86"}]
[20101,null,null,"人大事务",{"v":9.3074,"d":"9.31"},{"v":9.3074,"d":"9.31"}]
[2010101,null,null,"行政运行",{"v":9.3074,"d":"9.31"},{"v":9.3074,"d":"9.31"}]
[20102,null,null,"政协事务",{"v":8.9064,"d":"8.91"},{"v":8.9064,"d":"8.91"}]
[2010201,null,null,"行政运行",{"v":8.9064,"d":"8.91"},{"v":8.9064,"d":"8.91"}]
[20103,null,null,"政府办公厅（室）及相关机关事务",{"v":362.552446,"d":"362.55"},{"v":362.552446,"d":"362.55"}]
[2010301,null,null,"行政运行",{"v":362.554246,"d":"362.55"},{"v":362.554246,"d":"362.55"}]
[20106,null,null,"财政事务",{"v":102.27158,"d":"102.27"},{"v":102.27158,"d":"102.27"}]
[2010601,null,null,"行政运行",{"v":102.27158,"d":"102.27"},{"v":102.27158,"d":"102.27"}]
[20131,null,null,"党委办公厅（室）及相关机构事务",{"v":31.0942,"d":"31.09"},{"v":31.0942,"d":"31.09"}]
[2013101,null,null,"行政运行",{"v":31.0942,"d":"31.09"},{"v":31.0942,"d":"31.09"}]
[20199,null,null,"其他一般公共服务支出",{"v":12.724995,"d":"12.72"},{"v":12.724995,"d":"12.72"}]
[2019999,null,null,"其他一般公共服务支出",{"v":12.724995,"d":"12.72"},{"v":12.724995,"d":"12.72"}]
[205,null,null,"教育支出",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[20502,null,null,"普通教育",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[2050299,null,null,"其他普通教育支出",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[207,null,null,"文化体育与传媒支出",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[20704,null,null,"广播影视",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[2070401,null,null,"行政运行",{"v":29.837,"d":"29.84"},{"v":29.837,"d":"29.84"}]
[208,null,null,"社会保障和就业支出",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[20801,null,null,"人力资源和社会保障管理事务",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[2080101,null,null,"行政运行",{"v":53.1853,"d":"53.19"},{"v":53.1853,"d":"53.19"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":141.6109,"d":"141.61"},{"v":141.6109,"d":"141.61"}]
[21001,null,null,"医疗卫生与计划生育管理事务",{"v":133.8041,"d":"133.80"},{"v":133.8041,"d":"133.80"}]
[2100101,null,null,"行政运行",{"v":133.8041,"d":"133.80"},{"v":133.8041,"d":"133.80"}]
[21005,null,null,"医疗保障",{"v":7.8068,"d":"7.81"},{"v":7.8068,"d":"7.81"}]
[2100502,null,null,"事业单位医疗",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
[2100506,null,null,"新型农村合作医疗",{"v":7.1068,"d":"7.11"},{"v":7.1068,"d":"7.11"}]
[211,null,null,"节能环保支出",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[21101,null,null,"环境保护管理事务",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[2110101,null,null,"行政运行",{"v":17.8148,"d":"17.81"},{"v":17.8148,"d":"17.81"}]
[212,null,null,"城乡社区支出",{"v":38.9614,"d":"38.96"},{"v":38.9614,"d":"38.96"}]
[21201,null,null,"城乡社区管理事务",{"v":30.8078,"d":"30.81"},{"v":30.8078,"d":"30.81"}]
[2120101,null,null,"行政运行",{"v":30.8078,"d":"30.81"},{"v":30.8078,"d":"30.81"}]
[21205,null,null,"城乡社区环境卫生",{"v":8.1536,"d":"8.15"},{"v":8.1536,"d":"8.15"}]
[2120501,null,null,"城乡社区环境卫生",{"v":8.1536,"d":"8.15"},{"v":8.1536,"d":"8.15"}]
[213,null,null,"农林水支出",{"v":117.2005,"d":"117.20"},{"v":117.2005,"d":"117.20"}]
[21301,null,null,"农业",{"v":82.0785,"d":"82.08"},{"v":82.0785,"d":"82.08"}]
[2130101,null,null,"行政运行",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[21302,null,null,"林业",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[2130201,null,null,"行政运行",{"v":14.2118,"d":"14.21"},{"v":14.2118,"d":"14.21"}]
[21303,null,null,"水利",{"v":20.9102,"d":"20.91"},{"v":20.9102,"d":"20.91"}]
[2130301,null,null,"行政运行",{"v":20.9102,"d":"20.91"},{"v":20.9102,"d":"20.91"}]
[2130305,null,null,"水利工程建设"]
[221,null,null,"住房保障支出",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[22102,null,null,"住房改革支出",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[2210201,null,null,"住房公积金",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]

{"sheet":"G06 一般公共预算财政拨款基本支出决算表（一）","index":5,"n_rows":54,"n_cols":7,"rows_kept":54,"merged":[[0,0,0,6],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[4,0,5,2],[4,3,5,3],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算表（一）"]
[{"$nulls":6},"公开06表"]
["部门：金石镇政府",{"$nulls":5},"单位：万元  "]
["项目",{"$nulls":3},"本年支出合计","人员经费","公用经费"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
["类","款","项","合计",{"v":972.474221,"d":"972.47"},{"v":654.952846,"d":"654.95"},{"v":317.521375,"d":"317.52"}]
[201,null,null,"一般公共服务支出",{"v":526.858821,"d":"526.86"},{"v":308.008546,"d":"308.01"},{"v":218.850275,"d":"218.85"}]
[20101,null,null,"人大事务",{"v":9.3074,"d":"9.31"},{"v":9.3074,"d":"9.31"}]
[2010101,null,null,"行政运行",{"v":9.3074,"d":"9.31"},{"v":9.3074,"d":"9.31"}]
[20102,null,null,"政协事务",{"v":8.9064,"d":"8.91"},{"v":8.4839,"d":"8.48"},{"v":0.4225,"d":"0.42"}]
[2010201,null,null,"行政运行",{"v":8.9064,"d":"8.91"},{"v":8.4839,"d":"8.48"},{"v":0.4225,"d":"0.42"}]
[20103,null,null,"政府办公厅（室）及相关机关事务",{"v":362.55424600000003,"d":"362.55"},{"v":176.788546,"d":"176.79"},{"v":185.7657,"d":"185.77"}]
[2010301,null,null,"行政运行",{"v":361.55424600000003,"d":"361.55"},{"v":175.788546,"d":"175.79"},{"v":185.7657,"d":"185.77"}]
[20106,null,null,"财政事务",{"v":102.27158,"d":"102.27"},{"v":82.3345,"d":"82.33"},{"v":19.937079999999998,"d":"19.94"}]
[2010601,null,null,"行政运行",{"v":102.27158,"d":"102.27"},{"v":82.3345,"d":"82.33"},{"v":19.937079999999998,"d":"19.94"}]
[20131,null,null,"党委办公厅（室）及相关机构事务",{"v":31.0942,"d":"31.09"},{"v":31.0942,"d":"31.09"}]
[2013101,null,null,"行政运行",{"v":31.0942,"d":"31.09"},{"v":31.0942,"d":"31.09"}]
[20199,null,null,"其他一般公共服务支出",{"v":12.724995,"d":"12.72"},{"v":0,"d":"0.00"},{"v":12.724995,"d":"12.72"}]
[2019999,null,null,"其他一般公共服务支出",{"v":12.724995,"d":"12.72"},{"v":0,"d":"0.00"},{"v":12.724995,"d":"12.72"}]
[205,null,null,"教育支出",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"},{"v":0,"d":"0.00"}]
[20502,null,null,"普通教育",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[2050299,null,null,"其他普通教育支出",{"v":18.573,"d":"18.57"},{"v":18.573,"d":"18.57"}]
[207,null,null,"文化体育与传媒支出",{"v":29.837000000000003,"d":"29.84"},{"v":16.6625,"d":"16.66"},{"v":13.1745,"d":"13.17"}]
[20704,null,null,"广播影视",{"v":29.837000000000003,"d":"29.84"},{"v":16.6625,"d":"16.66"},{"v":13.1745,"d":"13.17"}]
[2070401,null,null,"行政运行",{"v":29.837000000000003,"d":"29.84"},{"v":16.6625,"d":"16.66"},{"v":13.1745,"d":"13.17"}]
[208,null,null,"社会保障和就业支出",{"v":53.1853,"d":"53.19"},{"v":41.8974,"d":"41.90"},{"v":11.2879,"d":"11.29"}]
[20801,null,null,"人力资源和社会保障管理事务",{"v":53.1853,"d":"53.19"},{"v":41.8974,"d":"41.90"},{"v":11.2879,"d":"11.29"}]
[2080101,null,null,"行政运行",{"v":53.1853,"d":"53.19"},{"v":41.8974,"d":"41.90"},{"v":11.2879,"d":"11.29"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":141.6109,"d":"141.61"},{"v":124.0175,"d":"124.02"},{"v":17.5934,"d":"17.59"}]
[21001,null,null,"医疗卫生与计划生育管理事务",{"v":133.8041,"d":"133.80"},{"v":116.2107,"d":"116.21"},{"v":17.5934,"d":"17.59"}]
[2100101,null,null,"行政运行",{"v":133.8041,"d":"133.80"},{"v":116.2107,"d":"116.21"},{"v":17.5934,"d":"17.59"}]
[21005,null,null,"医疗保障",{"v":7.8068,"d":"7.81"},{"v":7.8068,"d":"7.81"}]
[2100502,null,null,"事业单位医疗",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
[2100506,null,null,"新型农村合作医疗",{"v":7.1068,"d":"7.11"},{"v":7.1068,"d":"7.11"}]
[211,null,null,"节能环保支出",{"v":17.8148,"d":"17.81"},null,{"v":17.8148,"d":"17.81"}]
[21101,null,null,"环境保护管理事务",{"v":17.8148,"d":"17.81"},null,{"v":17.8148,"d":"17.81"}]
[2110101,null,null,"行政运行",{"v":17.8148,"d":"17.81"},null,{"v":17.8148,"d":"17.81"}]
[212,null,null,"城乡社区支出",{"v":38.9614,"d":"38.96"},{"v":21.016,"d":"21.02"},{"v":17.9454,"d":"17.95"}]
[21201,null,null,"城乡社区管理事务",{"v":30.8078,"d":"30.81"},{"v":21.016,"d":"21.02"},{"v":9.7918,"d":"9.79"}]
[2120101,null,null,"行政运行",{"v":30.8078,"d":"30.81"},{"v":21.016,"d":"21.02"},{"v":9.7918,"d":"9.79"}]
[21205,null,null,"城乡社区环境卫生",{"v":8.1536,"d":"8.15"},null,{"v":8.1536,"d":"8.15"}]
[2120501,null,null,"城乡社区环境卫生",{"v":8.1536,"d":"8.15"},null,{"v":8.1536,"d":"8.15"}]
[213,null,null,"农林水支出",{"v":117.2005,"d":"117.20"},{"v":96.3454,"d":"96.35"},{"v":20.8551,"d":"20.86"}]
[21301,null,null,"农业",{"v":82.0785,"d":"82.08"},{"v":63.6709,"d":"63.67"},{"v":18.4076,"d":"18.41"}]
[2130101,null,null,"行政运行",{"v":82.0785,"d":"82.08"},{"v":63.6709,"d":"63.67"},{"v":18.4076,"d":"18.41"}]
[21302,null,null,"林业",{"v":14.2118,"d":"14.21"},{"v":13.3788,"d":"13.38"},{"v":0.833,"d":"0.83"}]
[2130201,null,null,"行政运行",{"v":14.2118,"d":"14.21"},{"v":13.3788,"d":"13.38"},{"v":0.833,"d":"0.83"}]
[21303,null,null,"水利",{"v":20.9102,"d":"20.91"},{"v":19.2957,"d":"19.30"},{"v":1.6145,"d":"1.61"}]
[2130301,null,null,"行政运行",{"v":20.9102,"d":"20.91"},{"v":19.2957,"d":"19.30"},{"v":1.6145,"d":"1.61"}]
[2130305,null,null,"水利工程建设"]
[221,null,null,"住房保障支出",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[22102,null,null,"住房改革支出",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]
[2210201,null,null,"住房公积金",{"v":28.4325,"d":"28.43"},{"v":28.4325,"d":"28.43"}]

{"sheet":"G07 一般公共预算财政拨款基本支出决算表（二）","index":6,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5],[3,0,3,2],[3,3,3,5],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,5]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算表（二）"]
[{"$nulls":5},"公开07表"]
["部门：金石镇政府",{"$nulls":4},"单位：万元"]
["经济分类科目",null,null,"基本支出"]
["科目编码",null,"科目名称","合计","人员经费","公用经费"]
["类","款"]
[301,null,"工资福利支出",{"v":499.1512,"d":"499.15"}]
[30101,null,"基本工资",null,{"v":124.2126,"d":"124.21"}]
[30102,null,"津补贴",null,{"v":236.5905,"d":"236.59"}]
[30103,null,"奖金",null,{"v":67.155,"d":"67.16"}]
[30104,null,"社会保障缴费",null,{"v":20.7512,"d":"20.75"}]
[30106,null,"伙食补助费",null,{"v":25.501,"d":"25.50"}]
[30199,null,"其他工资福利支出",null,{"v":24.9409,"d":"24.94"}]
[302,null,"商品和服务支出",null,null,{"v":83.35341,"d":"83.35"}]
[30201,null,"办公费",null,null,{"v":41.096379999999996,"d":"41.10"}]
[30202,null,"印刷费",null,null,{"v":21.4626,"d":"21.46"}]
[30204,null,"手续费",null,null,{"v":0.055,"d":"0.06"}]
[30206,null,"电费",null,null,{"v":7.304295,"d":"7.30"}]
[30207,null,"邮电费",null,null,{"v":13.4296,"d":"13.43"}]
[30211,null,"差旅费",null,null,{"v":2.2964,"d":"2.30"}]
[30213,null,"维修（护）费",null,null,{"v":9.5413,"d":"9.54"}]
[30215,null,"会议费",null,null,{"v":0.505,"d":"0.51"}]
[30216,null,"培训费",null,null,{"v":1.0126,"d":"1.01"}]
[30217,null,"公务接待费",null,null,{"v":86.50725,"d":"86.51"}]
[30226,null,"劳务费",null,null,{"v":4.928,"d":"4.93"}]
[30228,null,"工会经费",null,null,{"v":10.6,"d":"10.60"}]
[30239,null,"其他交通费用",null,null,{"v":24.84104,"d":"24.84"}]
[30299,null,"其他商品和服务支出",null,null,{"v":83.35341,"d":"83.35"}]
[303,null,"对个人和家庭的补助",null,null,{"v":155.801646,"d":"155.80"}]
[30302,null,"退休费",null,null,{"v":39.775546000000006,"d":"39.78"}]
[30304,null,"抚恤金",null,null,{"v":0.3,"d":"0.30"}]
[30305,null,"生活补助",null,null,{"v":28.1371,"d":"28.14"}]
[30307,null,"医疗费",null,null,{"v":9.8713,"d":"9.87"}]
[30309,null,"奖励金",null,null,12.23]
[30311,null,"住房公积金",null,null,{"v":28.4325,"d":"28.43"}]
[30399,null,"其他对个人和家庭的补助支出",null,null,{"v":37.0552,"d":"37.06"}]
[309,null,"基本建设支出",null,null,{"v":10.5885,"d":"10.59"}]
[30902,null,"办公设备购置",null,null,{"v":8.0985,"d":"8.10"}]
[30903,null,"专用设备购置",null,null,2.49]
["注：本表反映部门本年度一般公共预算财政拨款基本支出明细情况。"]

{"sheet":"G08 一般公共预算财政拨款“三公”经费支出决算表","index":7,"n_rows":23,"n_cols":3,"rows_kept":23,"merged":[[0,0,0,2],[3,1,4,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款“三公”经费支出决算表"]
[null,null,"公开08表"]
["部门：金石镇政府",null,"单位：万元 "]
["项  目","行次","统计数"]
["栏  次",null,{"v":1,"d":"1.00"}]
["一、“三公”经费支出",1]
["（一）支出合计",2,{"v":86.50725,"d":"86.51"}]
["  1.因公出国（境）费",3]
["  2.公务用车购置及运行维护费",4]
["    （1）公务用车购置费",5]
["    （2）公务用车运行维护费",6]
["  3.公务接待费",7,{"v":86.50725,"d":"86.51"}]
["    （1）国内接待费",8,{"v":86.50725,"d":"86.51"}]
["    （2）国（境）外接待费",9]
["（二）相关统计数",10]
["  1.因公出国（境）团组数（个）",11]
["  2.因公出国（境）人次数（人）",12]
["  3.公务用车购置数（辆）",13]
["  4.公务用车保有量（辆）",14]
["  5.国内公务接待批次（个）",15,500]
["  6.国内公务接待人次（人）",16,1000]
["  7.国（境）外公务接待批次（个）",17]
["  8.国（境）外公务接待人次（人）",18]

{"sheet":"G09 政府性基金预算财政拨款收支决算表","index":8,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[0,0,0,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,3,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[4,6,6,6],[4,7,6,7],[4,8,6,8],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款收支决算表"]
[{"$nulls":9},"公开09表"]
["部门：",{"$nulls":8},"单位：万元  "]
["项目",{"$nulls":3},"年初结转和结余","本年收入","本年支出",null,null,"年末结转和结余"]
["支出功能分类科目编码",null,null,"科目名称",null,null,"合计","基本支出","项目支出"]
[]
[]
["类","款","项","合计"]