{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["封面","收支总表01","收入总表02","支出总表03","财政拨款收支预算总表04","一般公共预算支出预算表05","一般公共预算基本支出预算表06","一般公共预算项目支出预算表07","一般公共预算三公经费预算表08","政府性基金支出预算表09","政府性基金预算三公经费预算表10","国有资本经营预算支出预算表11"],"not_rendered":{"defined_names":17},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
[null,"盐边县新九乡"]
[null,"2019年部门预算"]
[null,"日期：2019年    月    日"]

{"sheet":"收支总表01","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表01"]
["部门预算收支总表"]
["单位名称：盐边县新九乡",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2019年预算数","项      目","2019年预算数"]
[null,null,"一、一般公共服务支出",{"v":2991152,"d":"2,991,152"}]
["一、一般公共预算拨款收入",{"v":7781337,"d":"7,781,337"},"二、外交支出",0]
["二、政府性基金预算拨款收入",0,"三、国防支出",0]
["三、国有资本经营预算拨款收入",0,"四、公共安全支出",0]
["四、财政专户管理资金收入",0,"五、教育支出",0]
["五、事业收入",0,"六、科学技术支出",0]
["六、事业单位经营收入",0,"七、文化体育与传媒支出",{"v":169397,"d":"169,397"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":1133127,"d":"1,133,127"}]
[null,null,"九、社会保险基金支出",0]
[null,null,"十、医疗卫生与计划生育支出",{"v":119837,"d":"119,837"}]
[null,null,"十一、节能环保支出",{"v":438636.32,"d":"438,636"}]
[null,null,"十二、城乡社区支出",{"v":80000,"d":"80,000"}]
[null,null,"十三、农林水支出",{"v":2992851,"d":"2,992,851"}]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",0]
[null,null,"十六、商业服务业等支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土海洋气象等支出",0]
[null,null,"二十、住房保障支出",{"v":637056,"d":"637,056"}]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、灾害防治及应急管理支出",0]
[null,null,"二十四、预备费",0]
[null,null,"二十五、其他支出",0]
[null,null,"二十六、债务还本支出",0]
[null,null,"二十七、债务付息支出",0]
[null,null,"二十八、债务发行费用支出",0]
[null,null,"二十九、转移性支出",0]
[]
["本   年   收  入  合  计",{"v":7781337,"d":"7,781,337"},"本   年   支   出  合  计",{"v":8562056.32,"d":"8,562,056"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":780719.32,"d":"780,719"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":8562056.32,"d":"8,562,056"},"支   出   总   计",{"v":8562056.32,"d":"8,562,056"}]

{"sheet":"收入总表02","index":2,"n_rows":51,"n_cols":19,"rows_kept":51,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,10],[3,11,4,11],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县新九乡",{"$nulls":17},"单位：元"]
["项             目",null,null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",{"$nulls":6},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
[{"$nulls":3},{"v":8562056.32,"d":"8,562,056"},{"v":780719.32,"d":"780,719"},{"v":7781337,"d":"7,781,337"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["810001",null,"盐边县新九乡党政办",{"v":8562056.32,"d":"8,562,056"},{"v":780719.32,"d":"780,719"},{"v":7781337,"d":"7,781,337"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  201",null,"  一般公共服务支出",{"v":2991152,"d":"2,991,152"},183,{"v":2990969,"d":"2,990,969"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20101",null,"    人大事务",{"v":136010,"d":"136,010"},0,{"v":136010,"d":"136,010"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010101","810001","      行政运行（人大）",{"v":105460,"d":"105,460"},0,{"v":105460,"d":"105,460"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010104","810001","      人大会议",{"v":30550,"d":"30,550"},0,{"v":30550,"d":"30,550"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2657259,"d":"2,657,259"},83,{"v":2657176,"d":"2,657,176"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010301","810001","      行政运行（政府）",{"v":2632932,"d":"2,632,932"},0,{"v":2632932,"d":"2,632,932"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010302","810001","      一般行政管理事务（政府）",{"v":24327,"d":"24,327"},83,{"v":24244,"d":"24,244"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20106",null,"    财政事务",{"v":104610,"d":"104,610"},100,{"v":104510,"d":"104,510"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010602","810001","      一般行政管理事务（财政）",{"v":15500,"d":"15,500"},100,{"v":15400,"d":"15,400"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010650","810001","      事业运行（财政）",{"v":89110,"d":"89,110"},0,{"v":89110,"d":"89,110"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":93273,"d":"93,273"},0,{"v":93273,"d":"93,273"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2013101","810001","      行政运行（党委）",{"v":93273,"d":"93,273"},0,{"v":93273,"d":"93,273"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  207",null,"  文化旅游体育与传媒支出",{"v":169397,"d":"169,397"},0,{"v":169397,"d":"169,397"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20701",null,"    文化和旅游",{"v":169397,"d":"169,397"},0,{"v":169397,"d":"169,397"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2070109","810001","      群众文化",{"v":169397,"d":"169,397"},0,{"v":169397,"d":"169,397"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  208",null,"  社会保障和就业支出",{"v":1133127,"d":"1,133,127"},0,{"v":1133127,"d":"1,133,127"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20801",null,"    人力资源和社会保障管理事务",{"v":78668,"d":"78,668"},0,{"v":78668,"d":"78,668"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080109","810001","      社会保险经办机构",{"v":78668,"d":"78,668"},0,{"v":78668,"d":"78,668"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20805",null,"    行政事业单位离退休",{"v":679979,"d":"679,979"},0,{"v":679979,"d":"679,979"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080504","810001","      未归口管理的行政单位离退休",{"v":23400,"d":"23,400"},0,{"v":23400,"d":"23,400"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080505","810001","      机关事业单位基本养老保险缴费支出",{"v":656579,"d":"656,579"},0,{"v":656579,"d":"656,579"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20821",null,"    特困人员救助供养",{"v":374480,"d":"374,480"},0,{"v":374480,"d":"374,480"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2082102","810001","      农村特困人员救助供养支出",{"v":374480,"d":"374,480"},0,{"v":374480,"d":"374,480"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  210",null,"  卫生健康支出",{"v":119837,"d":"119,837"},0,{"v":119837,"d":"119,837"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21007",null,"    计划生育事务",{"v":119837,"d":"119,837"},0,{"v":119837,"d":"119,837"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2100799","810001","      其他计划生育事务支出",{"v":119837,"d":"119,837"},0,{"v":119837,"d":"119,837"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  211",null,"  节能环保支出",{"v":438636.32,"d":"438,636"},{"v":438636.32,"d":"438,636"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21103",null,"    污染防治",{"v":438636.32,"d":"438,636"},{"v":438636.32,"d":"438,636"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2110302","810001","      水体",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2110399","810001","      其他污染防治支出",{"v":238636.32,"d":"238,636"},{"v":238636.32,"d":"238,636"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  212",null,"  城乡社区支出",{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21205",null,"    城乡社区环境卫生",{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2120501","810001","      城乡社区环境卫生",{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  213",null,"  农林水支出",{"v":2992851,"d":"2,992,851"},{"v":261900,"d":"261,900"},{"v":2730951,"d":"2,730,951"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21301",null,"    农业",{"v":1011745,"d":"1,011,745"},0,{"v":1011745,"d":"1,011,745"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130104","810001","      事业运行（农业）",{"v":1011745,"d":"1,011,745"},0,{"v":1011745,"d":"1,011,745"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21302",null,"    林业和草原",{"v":164122,"d":"164,122"},0,{"v":164122,"d":"164,122"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130204","810001","      事业机构",{"v":164122,"d":"164,122"},0,{"v":164122,"d":"164,122"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21307",null,"    农村综合改革",{"v":1816984,"d":"1,816,984"},{"v":261900,"d":"261,900"},{"v":1555084,"d":"1,555,084"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130701","810001","      对村级一事一议的补助",{"v":191900,"d":"191,900"},{"v":191900,"d":"191,900"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130705","810001","      对村民委员会和村党支部的补助",{"v":1625084,"d":"1,625,084"},{"v":70000,"d":"70,000"},{"v":1555084,"d":"1,555,084"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  221",null,"  住房保障支出",{"v":637056,"d":"637,056"},0,{"v":637056,"d":"637,056"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    22102",null,"    住房改革支出",{"v":637056,"d":"637,056"},0,{"v":637056,"d":"637,056"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2210201","810001","      住房公积金",{"v":637056,"d":"637,056"},0,{"v":637056,"d":"637,056"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]

{"sheet":"支出总表03","index":3,"n_rows":52,"n_cols":8,"rows_kept":52,"merged":[[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县新九乡",{"$nulls":6},"单位：元"]
["项目",null,null,"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)"]
[]
[null,null,"合计",{"v":8562056.32,"d":"8,562,056"},{"v":5781579,"d":"5,781,579"},{"v":2780477.32,"d":"2,780,477"},{"v":0,"d":"0.0000"},0]
["810001",null,"盐边县新九乡党政办",{"v":8562056.32,"d":"8,562,056"},{"v":5781579,"d":"5,781,579"},{"v":2780477.32,"d":"2,780,477"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":2991152,"d":"2,991,152"},{"v":2920775,"d":"2,920,775"},{"v":70377,"d":"70,377"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":136010,"d":"136,010"},{"v":105460,"d":"105,460"},{"v":30550,"d":"30,550"},{"v":0,"d":"0.0000"},0]
["      2010101","810001","      行政运行（人大）",{"v":105460,"d":"105,460"},{"v":105460,"d":"105,460"},0,{"v":0,"d":"0.0000"},0]
["      2010104","810001","      人大会议",{"v":30550,"d":"30,550"},0,{"v":30550,"d":"30,550"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2657259,"d":"2,657,259"},{"v":2632932,"d":"2,632,932"},{"v":24327,"d":"24,327"},{"v":0,"d":"0.0000"},0]
["      2010301","810001","      行政运行（政府）",{"v":2632932,"d":"2,632,932"},{"v":2632932,"d":"2,632,932"},0,{"v":0,"d":"0.0000"},0]
["      2010302","810001","      一般行政管理事务（政府）",{"v":24327,"d":"24,327"},0,{"v":24327,"d":"24,327"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":104610,"d":"104,610"},{"v":89110,"d":"89,110"},{"v":15500,"d":"15,500"},{"v":0,"d":"0.0000"},0]
["      2010602","810001","      一般行政管理事务（财政）",{"v":15500,"d":"15,500"},0,{"v":15500,"d":"15,500"},{"v":0,"d":"0.0000"},0]
["      2010650","810001","      事业运行（财政）",{"v":89110,"d":"89,110"},{"v":89110,"d":"89,110"},0,{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":93273,"d":"93,273"},{"v":93273,"d":"93,273"},0,{"v":0,"d":"0.0000"},0]
["      2013101","810001","      行政运行（党委）",{"v":93273,"d":"93,273"},{"v":93273,"d":"93,273"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":169397,"d":"169,397"},{"v":169397,"d":"169,397"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":169397,"d":"169,397"},{"v":169397,"d":"169,397"},0,{"v":0,"d":"0.0000"},0]
["      2070109","810001","      群众文化",{"v":169397,"d":"169,397"},{"v":169397,"d":"169,397"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":1133127,"d":"1,133,127"},{"v":758647,"d":"758,647"},{"v":374480,"d":"374,480"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":78668,"d":"78,668"},{"v":78668,"d":"78,668"},0,{"v":0,"d":"0.0000"},0]
["      2080109","810001","      社会保险经办机构",{"v":78668,"d":"78,668"},{"v":78668,"d":"78,668"},0,{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位离退休",{"v":679979,"d":"679,979"},{"v":679979,"d":"679,979"},0,{"v":0,"d":"0.0000"},0]
["      2080504","810001","      未归口管理的行政单位离退休",{"v":23400,"d":"23,400"},{"v":23400,"d":"23,400"},0,{"v":0,"d":"0.0000"},0]
["      2080505","810001","      机关事业单位基本养老保险缴费支出",{"v":656579,"d":"656,579"},{"v":656579,"d":"656,579"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":374480,"d":"374,480"},0,{"v":374480,"d":"374,480"},{"v":0,"d":"0.0000"},0]
["      2082102","810001","      农村特困人员救助供养支出",{"v":374480,"d":"374,480"},0,{"v":374480,"d":"374,480"},{"v":0,"d":"0.0000"},0]
["  210",null,"  卫生健康支出",{"v":119837,"d":"119,837"},{"v":119837,"d":"119,837"},0,{"v":0,"d":"0.0000"},0]
["    21007",null,"    计划生育事务",{"v":119837,"d":"119,837"},{"v":119837,"d":"119,837"},0,{"v":0,"d":"0.0000"},0]
["      2100799","810001","      其他计划生育事务支出",{"v":119837,"d":"119,837"},{"v":119837,"d":"119,837"},0,{"v":0,"d":"0.0000"},0]
["  211",null,"  节能环保支出",{"v":438636.32,"d":"438,636"},0,{"v":438636.32,"d":"438,636"},{"v":0,"d":"0.0000"},0]
["    21103",null,"    污染防治",{"v":438636.32,"d":"438,636"},0,{"v":438636.32,"d":"438,636"},{"v":0,"d":"0.0000"},0]
["      2110302","810001","      水体",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},{"v":0,"d":"0.0000"},0]
["      2110399","810001","      其他污染防治支出",{"v":238636.32,"d":"238,636"},0,{"v":238636.32,"d":"238,636"},{"v":0,"d":"0.0000"},0]
["  212",null,"  城乡社区支出",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},{"v":0,"d":"0.0000"},0]
["    21205",null,"    城乡社区环境卫生",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},{"v":0,"d":"0.0000"},0]
["      2120501","810001","      城乡社区环境卫生",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":2992851,"d":"2,992,851"},{"v":1175867,"d":"1,175,867"},{"v":1816984,"d":"1,816,984"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业",{"v":1011745,"d":"1,011,745"},{"v":1011745,"d":"1,011,745"},0,{"v":0,"d":"0.0000"},0]
["      2130104","810001","      事业运行（农业）",{"v":1011745,"d":"1,011,745"},{"v":1011745,"d":"1,011,745"},0,{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":164122,"d":"164,122"},{"v":164122,"d":"164,122"},0,{"v":0,"d":"0.0000"},0]
["      2130204","810001","      事业机构",{"v":164122,"d":"164,122"},{"v":164122,"d":"164,122"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":1816984,"d":"1,816,984"},0,{"v":1816984,"d":"1,816,984"},{"v":0,"d":"0.0000"},0]
["      2130701","810001","      对村级一事一议的补助",{"v":191900,"d":"191,900"},0,{"v":191900,"d":"191,900"},{"v":0,"d":"0.0000"},0]
["      2130705","810001","      对村民委员会和村党支部的补助",{"v":1625084,"d":"1,625,084"},0,{"v":1625084,"d":"1,625,084"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":637056,"d":"637,056"},{"v":637056,"d":"637,056"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":637056,"d":"637,056"},{"v":637056,"d":"637,056"},0,{"v":0,"d":"0.0000"},0]
["      2210201","810001","      住房公积金",{"v":637056,"d":"637,056"},{"v":637056,"d":"637,056"},0,{"v":0,"d":"0.0000"},0]

{"sheet":"财政拨款收支预算总表04","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县新九乡",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2019年预算数","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","上年财政拨款资金结转"]
["一、本年收入",{"v":7781337,"d":"7,781,337"},"一、本年支出",{"v":8562056.32,"d":"8,562,056"},{"v":7781337,"d":"7,781,337"},0,0,{"v":780719.3200000001,"d":"780,719"}]
["   一般公共预算拨款收入",{"v":7781337,"d":"7,781,337"},"  一般公共服务支出",{"v":2991152,"d":"2,991,152"},{"v":2990969,"d":"2,990,969"},0,0,183]
["   政府性基金预算拨款收入",0,"  外交支出",0,0,0,0,0]
["   国有资本经营预算拨款收入",0,"  国防支出",0,0,0,0,0]
["二、上年结转",{"v":780719.32,"d":"780,719"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":780719.32,"d":"780,719"},"  教育支出",0,0,0,0,0]
["   政府性基金预算拨款收入",0,"  科学技术支出",0,0,0,0,0]
["   国有资本经营预算拨款收入",0,"  文化体育与传媒支出",{"v":169397,"d":"169,397"},{"v":169397,"d":"169,397"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":1133127,"d":"1,133,127"},{"v":1133127,"d":"1,133,127"},0,0,0]
[null,null,"  社会保险基金支出",0,0,0,0,0]
[null,null,"  医疗卫生与计划生育支出",{"v":119837,"d":"119,837"},{"v":119837,"d":"119,837"},0,0,0]
[null,null,"  节能环保支出",{"v":438636.32,"d":"438,636"},0,0,0,{"v":438636.32,"d":"438,636"}]
[null,null,"  城乡社区支出",{"v":80000,"d":"80,000"},0,0,0,{"v":80000,"d":"80,000"}]
[null,null,"  农林水支出",{"v":2992851,"d":"2,992,851"},{"v":2730951,"d":"2,730,951"},0,0,{"v":261900,"d":"261,900"}]
[null,null,"  交通运输支出",0,0,0,0,0]
[null,null,"  资源勘探信息等支出",0,0,0,0,0]
[null,null,"  商业服务业等支出",0,0,0,0,0]
[null,null,"  金融支出",0,0,0,0,0]
[null,null,"  援助其他地区支出",0,0,0,0,0]
[null,null,"  国土海洋气象等支出",0,0,0,0,0]
[null,null,"  住房保障支出",{"v":637056,"d":"637,056"},{"v":637056,"d":"637,056"},0,0,0]
[null,null,"  粮油物资储备支出",0,0,0,0,0]
[null,null,"  国有资本经营预算支出",0,0,0,0,0]
[null,null,"  灾害防治及应急管理支出",0,0,0,0,0]
[null,null,"  预备费",0,0,0,0,0]
[null,null,"  其他支出",0,0,0,0,0]
[null,null,"  转移性支出",0,0,0,0,0]
[null,null,"  债务还本支出",0,0,0,0,0]
[null,null,"  债务付息支出",0,0,0,0,0]
[null,null,"  债务发行费用支出",0,0,0,0,0]
[]
[null,null,"二、结转下年"]
[]
["收  入  合  计",{"v":8562056.32,"d":"8,562,056"},"支   出  合  计",{"v":8562056.32,"d":"8,562,056"},{"v":7781337,"d":"7,781,337"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":51,"n_cols":110,"rows_kept":51,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县新九乡",{"$nulls":108},"单位：元"]
["项              目",null,null,"总计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个让人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$nulls":4},"资本性支出(基本建设)",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助(基本建设)",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位养老养老保险","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国(境)费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","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","小计","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","个人农业生产补贴","其他对个人和家庭的补助支出","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出)","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
[null,null,"合计",{"v":8562056.32,"d":"8,562,056"},{"v":4964412,"d":"4,964,412"},{"v":1487184,"d":"1,487,184"},{"v":1648692,"d":"1,648,692"},{"v":73541,"d":"73,541"},0,{"v":157957,"d":"157,957"},{"v":656579,"d":"656,579"},0,{"v":246218,"d":"246,218"},{"v":32000,"d":"32,000"},{"v":25185,"d":"25,185"},{"v":637056,"d":"637,056"},0,0,{"v":1769809.32,"d":"1,769,809"},{"v":353000,"d":"353,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":60000,"d":"60,000"},0,0,{"v":70000,"d":"70,000"},0,{"v":15400,"d":"15,400"},0,{"v":60550,"d":"60,550"},{"v":40000,"d":"40,000"},{"v":10405,"d":"10,405"},0,0,0,{"v":268636.32,"d":"268,636"},100,{"v":65658,"d":"65,658"},{"v":44616,"d":"44,616"},{"v":20000,"d":"20,000"},{"v":187200,"d":"187,200"},0,{"v":504244,"d":"504,244"},{"v":460768,"d":"460,768"},0,756,0,0,{"v":74352,"d":"74,352"},{"v":374480,"d":"374,480"},{"v":10400,"d":"10,400"},0,780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":271983,"d":"271,983"},0,0,0,{"v":271983,"d":"271,983"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1095084,"d":"1,095,084"},0,0,{"v":1095084,"d":"1,095,084"},0]
["810001",null,"盐边县新九乡党政办",{"v":8562056.32,"d":"8,562,056"},{"v":4964412,"d":"4,964,412"},{"v":1487184,"d":"1,487,184"},{"v":1648692,"d":"1,648,692"},{"v":73541,"d":"73,541"},0,{"v":157957,"d":"157,957"},{"v":656579,"d":"656,579"},0,{"v":246218,"d":"246,218"},{"v":32000,"d":"32,000"},{"v":25185,"d":"25,185"},{"v":637056,"d":"637,056"},0,0,{"v":1769809.32,"d":"1,769,809"},{"v":353000,"d":"353,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":60000,"d":"60,000"},0,0,{"v":70000,"d":"70,000"},0,{"v":15400,"d":"15,400"},0,{"v":60550,"d":"60,550"},{"v":40000,"d":"40,000"},{"v":10405,"d":"10,405"},0,0,0,{"v":268636.32,"d":"268,636"},100,{"v":65658,"d":"65,658"},{"v":44616,"d":"44,616"},{"v":20000,"d":"20,000"},{"v":187200,"d":"187,200"},0,{"v":504244,"d":"504,244"},{"v":460768,"d":"460,768"},0,756,0,0,{"v":74352,"d":"74,352"},{"v":374480,"d":"374,480"},{"v":10400,"d":"10,400"},0,780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":271983,"d":"271,983"},0,0,0,{"v":271983,"d":"271,983"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1095084,"d":"1,095,084"},0,0,{"v":1095084,"d":"1,095,084"},0]
["  201",null,"  一般公共服务支出",{"v":2991152,"d":"2,991,152"},{"v":2262502,"d":"2,262,502"},{"v":922332,"d":"922,332"},{"v":1079940,"d":"1,079,940"},{"v":73541,"d":"73,541"},0,{"v":9108,"d":"9,108"},0,0,{"v":152410,"d":"152,410"},{"v":20000,"d":"20,000"},{"v":5171,"d":"5,171"},0,0,0,{"v":653435,"d":"653,435"},{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":60000,"d":"60,000"},0,0,{"v":50000,"d":"50,000"},0,{"v":15400,"d":"15,400"},0,{"v":60550,"d":"60,550"},{"v":40000,"d":"40,000"},{"v":10405,"d":"10,405"},0,0,0,{"v":30000,"d":"30,000"},100,{"v":39062,"d":"39,062"},{"v":26474,"d":"26,474"},0,{"v":187200,"d":"187,200"},0,{"v":24244,"d":"24,244"},{"v":75132,"d":"75,132"},0,0,0,0,{"v":74352,"d":"74,352"},0,0,0,780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83,0,0,0,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":136010,"d":"136,010"},{"v":105460,"d":"105,460"},{"v":47460,"d":"47,460"},{"v":45912,"d":"45,912"},{"v":3955,"d":"3,955"},0,0,0,0,{"v":7142,"d":"7,142"},800,191,0,0,0,{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","810001","      行政运行（人大）",{"v":105460,"d":"105,460"},{"v":105460,"d":"105,460"},{"v":47460,"d":"47,460"},{"v":45912,"d":"45,912"},{"v":3955,"d":"3,955"},0,0,0,0,{"v":7142,"d":"7,142"},800,191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010104","810001","      人大会议",{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2657259,"d":"2,657,259"},{"v":1974659,"d":"1,974,659"},{"v":798216,"d":"798,216"},{"v":955728,"d":"955,728"},{"v":66518,"d":"66,518"},0,0,0,0,{"v":133049,"d":"133,049"},{"v":17600,"d":"17,600"},{"v":3548,"d":"3,548"},0,0,0,{"v":607385,"d":"607,385"},{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":60000,"d":"60,000"},0,0,{"v":50000,"d":"50,000"},0,0,0,{"v":30000,"d":"30,000"},{"v":40000,"d":"40,000"},{"v":10405,"d":"10,405"},0,0,0,{"v":30000,"d":"30,000"},0,{"v":39062,"d":"39,062"},{"v":26474,"d":"26,474"},0,{"v":187200,"d":"187,200"},0,{"v":24244,"d":"24,244"},{"v":75132,"d":"75,132"},0,0,0,0,{"v":74352,"d":"74,352"},0,0,0,780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83,0,0,0,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","810001","      行政运行（政府）",{"v":2632932,"d":"2,632,932"},{"v":1974659,"d":"1,974,659"},{"v":798216,"d":"798,216"},{"v":955728,"d":"955,728"},{"v":66518,"d":"66,518"},0,0,0,0,{"v":133049,"d":"133,049"},{"v":17600,"d":"17,600"},{"v":3548,"d":"3,548"},0,0,0,{"v":583141,"d":"583,141"},{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":60000,"d":"60,000"},0,0,{"v":50000,"d":"50,000"},0,0,0,{"v":30000,"d":"30,000"},{"v":40000,"d":"40,000"},{"v":10405,"d":"10,405"},0,0,0,{"v":30000,"d":"30,000"},0,{"v":39062,"d":"39,062"},{"v":26474,"d":"26,474"},0,{"v":187200,"d":"187,200"},0,0,{"v":75132,"d":"75,132"},0,0,0,0,{"v":74352,"d":"74,352"},0,0,0,780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","810001","      一般行政管理事务（政府）",{"v":24327,"d":"24,327"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24244,"d":"24,244"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24244,"d":"24,244"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83,0,0,0,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":104610,"d":"104,610"},{"v":89110,"d":"89,110"},{"v":39840,"d":"39,840"},{"v":32172,"d":"32,172"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":5926,"d":"5,926"},800,{"v":1264,"d":"1,264"},0,0,0,{"v":15500,"d":"15,500"},0,0,0,0,0,0,0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010602","810001","      一般行政管理事务（财政）",{"v":15500,"d":"15,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15500,"d":"15,500"},0,0,0,0,0,0,0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010650","810001","      事业运行（财政）",{"v":89110,"d":"89,110"},{"v":89110,"d":"89,110"},{"v":39840,"d":"39,840"},{"v":32172,"d":"32,172"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":5926,"d":"5,926"},800,{"v":1264,"d":"1,264"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":93273,"d":"93,273"},{"v":93273,"d":"93,273"},{"v":36816,"d":"36,816"},{"v":46128,"d":"46,128"},{"v":3068,"d":"3,068"},0,0,0,0,{"v":6293,"d":"6,293"},800,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","810001","      行政运行（党委）",{"v":93273,"d":"93,273"},{"v":93273,"d":"93,273"},{"v":36816,"d":"36,816"},{"v":46128,"d":"46,128"},{"v":3068,"d":"3,068"},0,0,0,0,{"v":6293,"d":"6,293"},800,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":169397,"d":"169,397"},{"v":169397,"d":"169,397"},{"v":66072,"d":"66,072"},{"v":69000,"d":"69,000"},0,0,{"v":19080,"d":"19,080"},0,0,{"v":11245,"d":"11,245"},{"v":1600,"d":"1,600"},{"v":2400,"d":"2,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":169397,"d":"169,397"},{"v":169397,"d":"169,397"},{"v":66072,"d":"66,072"},{"v":69000,"d":"69,000"},0,0,{"v":19080,"d":"19,080"},0,0,{"v":11245,"d":"11,245"},{"v":1600,"d":"1,600"},{"v":2400,"d":"2,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","810001","      群众文化",{"v":169397,"d":"169,397"},{"v":169397,"d":"169,397"},{"v":66072,"d":"66,072"},{"v":69000,"d":"69,000"},0,0,{"v":19080,"d":"19,080"},0,0,{"v":11245,"d":"11,245"},{"v":1600,"d":"1,600"},{"v":2400,"d":"2,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":1133127,"d":"1,133,127"},{"v":735247,"d":"735,247"},{"v":28392,"d":"28,392"},{"v":33300,"d":"33,300"},0,0,{"v":9592,"d":"9,592"},{"v":656579,"d":"656,579"},0,{"v":5188,"d":"5,188"},800,{"v":1396,"d":"1,396"},0,0,0,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":384880,"d":"384,880"},0,0,0,0,0,{"v":374480,"d":"374,480"},{"v":10400,"d":"10,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":78668,"d":"78,668"},{"v":78668,"d":"78,668"},{"v":28392,"d":"28,392"},{"v":33300,"d":"33,300"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":5188,"d":"5,188"},800,{"v":1396,"d":"1,396"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","810001","      社会保险经办机构",{"v":78668,"d":"78,668"},{"v":78668,"d":"78,668"},{"v":28392,"d":"28,392"},{"v":33300,"d":"33,300"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":5188,"d":"5,188"},800,{"v":1396,"d":"1,396"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位离退休",{"v":679979,"d":"679,979"},{"v":656579,"d":"656,579"},0,0,0,0,0,{"v":656579,"d":"656,579"},0,0,0,0,0,0,0,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10400,"d":"10,400"},0,0,0,0,0,0,{"v":10400,"d":"10,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080504","810001","      未归口管理的行政单位离退休",{"v":23400,"d":"23,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10400,"d":"10,400"},0,0,0,0,0,0,{"v":10400,"d":"10,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","810001","      机关事业单位基本养老保险缴费支出",{"v":656579,"d":"656,579"},{"v":656579,"d":"656,579"},0,0,0,0,0,{"v":656579,"d":"656,579"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":374480,"d":"374,480"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":374480,"d":"374,480"},0,0,0,0,0,{"v":374480,"d":"374,480"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2082102","810001","      农村特困人员救助供养支出",{"v":374480,"d":"374,480"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":374480,"d":"374,480"},0,0,0,0,0,{"v":374480,"d":"374,480"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  卫生健康支出",{"v":119837,"d":"119,837"},{"v":99837,"d":"99,837"},{"v":48060,"d":"48,060"},{"v":33300,"d":"33,300"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":6663,"d":"6,663"},800,{"v":1422,"d":"1,422"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21007",null,"    计划生育事务",{"v":119837,"d":"119,837"},{"v":99837,"d":"99,837"},{"v":48060,"d":"48,060"},{"v":33300,"d":"33,300"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":6663,"d":"6,663"},800,{"v":1422,"d":"1,422"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2100799","810001","      其他计划生育事务支出",{"v":119837,"d":"119,837"},{"v":99837,"d":"99,837"},{"v":48060,"d":"48,060"},{"v":33300,"d":"33,300"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":6663,"d":"6,663"},800,{"v":1422,"d":"1,422"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  211",null,"  节能环保支出",{"v":438636.32,"d":"438,636"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":438636.32,"d":"438,636"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":238636.32,"d":"238,636"},0,0,0,0,0,0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21103",null,"    污染防治",{"v":438636.32,"d":"438,636"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":438636.32,"d":"438,636"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":238636.32,"d":"238,636"},0,0,0,0,0,0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2110302","810001","      水体",{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2110399","810001","      其他污染防治支出",{"v":238636.32,"d":"238,636"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":238636.32,"d":"238,636"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":238636.32,"d":"238,636"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  212",null,"  城乡社区支出",{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":80000,"d":"80,000"},0,0,0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21205",null,"    城乡社区环境卫生",{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":80000,"d":"80,000"},0,0,0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2120501","810001","      城乡社区环境卫生",{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":80000,"d":"80,000"},0,0,0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":2992851,"d":"2,992,851"},{"v":1060373,"d":"1,060,373"},{"v":422328,"d":"422,328"},{"v":433152,"d":"433,152"},0,0,{"v":110585,"d":"110,585"},0,0,{"v":70712,"d":"70,712"},{"v":8800,"d":"8,800"},{"v":14796,"d":"14,796"},0,0,0,{"v":644738,"d":"644,738"},{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":26596,"d":"26,596"},{"v":18142,"d":"18,142"},{"v":20000,"d":"20,000"},0,0,{"v":280000,"d":"280,000"},756,0,756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":191900,"d":"191,900"},0,0,0,{"v":191900,"d":"191,900"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1095084,"d":"1,095,084"},0,0,{"v":1095084,"d":"1,095,084"},0]
["    21301",null,"    农业",{"v":1011745,"d":"1,011,745"},{"v":946251,"d":"946,251"},{"v":368880,"d":"368,880"},{"v":393540,"d":"393,540"},0,0,{"v":99332,"d":"99,332"},0,0,{"v":63047,"d":"63,047"},{"v":8000,"d":"8,000"},{"v":13452,"d":"13,452"},0,0,0,{"v":64738,"d":"64,738"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":26596,"d":"26,596"},{"v":18142,"d":"18,142"},0,0,0,0,756,0,756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","810001","      事业运行（农业）",{"v":1011745,"d":"1,011,745"},{"v":946251,"d":"946,251"},{"v":368880,"d":"368,880"},{"v":393540,"d":"393,540"},0,0,{"v":99332,"d":"99,332"},0,0,{"v":63047,"d":"63,047"},{"v":8000,"d":"8,000"},{"v":13452,"d":"13,452"},0,0,0,{"v":64738,"d":"64,738"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":26596,"d":"26,596"},{"v":18142,"d":"18,142"},0,0,0,0,756,0,756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21302",null,"    林业和草原",{"v":164122,"d":"164,122"},{"v":114122,"d":"114,122"},{"v":53448,"d":"53,448"},{"v":39612,"d":"39,612"},0,0,{"v":11253,"d":"11,253"},0,0,{"v":7665,"d":"7,665"},800,{"v":1344,"d":"1,344"},0,0,0,{"v":50000,"d":"50,000"},{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","810001","      事业机构",{"v":164122,"d":"164,122"},{"v":114122,"d":"114,122"},{"v":53448,"d":"53,448"},{"v":39612,"d":"39,612"},0,0,{"v":11253,"d":"11,253"},0,0,{"v":7665,"d":"7,665"},800,{"v":1344,"d":"1,344"},0,0,0,{"v":50000,"d":"50,000"},{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":1816984,"d":"1,816,984"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":530000,"d":"530,000"},{"v":250000,"d":"250,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":280000,"d":"280,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":191900,"d":"191,900"},0,0,0,{"v":191900,"d":"191,900"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1095084,"d":"1,095,084"},0,0,{"v":1095084,"d":"1,095,084"},0]
["      2130701","810001","      对村级一事一议的补助",{"v":191900,"d":"191,900"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":191900,"d":"191,900"},0,0,0,{"v":191900,"d":"191,900"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130705","810001","      对村民委员会和村党支部的补助",{"v":1625084,"d":"1,625,084"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":530000,"d":"530,000"},{"v":250000,"d":"250,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":280000,"d":"280,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1095084,"d":"1,095,084"},0,0,{"v":1095084,"d":"1,095,084"},0]
["  221",null,"  住房保障支出",{"v":637056,"d":"637,056"},{"v":637056,"d":"637,056"},0,0,0,0,0,0,0,0,0,0,{"v":637056,"d":"637,056"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":637056,"d":"637,056"},{"v":637056,"d":"637,056"},0,0,0,0,0,0,0,0,0,0,{"v":637056,"d":"637,056"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","810001","      住房公积金",{"v":637056,"d":"637,056"},{"v":637056,"d":"637,056"},0,0,0,0,0,0,0,0,0,0,{"v":637056,"d":"637,056"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":36,"n_cols":6,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县新九乡",{"$nulls":4},"单位：元"]
["项           目",null,null,"基本支出"]
["经济科目编码(类款)","单位代码","单位名称(经济科目)","合计","人员经费","公用经费"]
[null,null,"合计",{"v":5781579,"d":"5,781,579"},{"v":4964412,"d":"4,964,412"},{"v":730879,"d":"730,879"}]
["810001",null,"盐边县新九乡党政办",{"v":5781579,"d":"5,781,579"},{"v":4964412,"d":"4,964,412"},{"v":730879,"d":"730,879"}]
["  301",null,"  工资福利支出",{"v":4964412,"d":"4,964,412"},{"v":4964412,"d":"4,964,412"},0]
["    30101","810001","    基本工资",{"v":1487184,"d":"1,487,184"},{"v":1487184,"d":"1,487,184"},0]
["    30102","810001","    津贴补贴",{"v":1648692,"d":"1,648,692"},{"v":1648692,"d":"1,648,692"},0]
["    30103","810001","    奖金",{"v":73541,"d":"73,541"},{"v":73541,"d":"73,541"},0]
["    30107","810001","    绩效工资",{"v":157957,"d":"157,957"},{"v":157957,"d":"157,957"},0]
["    30108","810001","    机关事业单位基本养老保险缴费",{"v":656579,"d":"656,579"},{"v":656579,"d":"656,579"},0]
["    30110","810001","    职工基本医疗保险缴费",{"v":246218,"d":"246,218"},{"v":246218,"d":"246,218"},0]
["    30111","810001","    公务员医疗补助缴费",{"v":32000,"d":"32,000"},{"v":32000,"d":"32,000"},0]
["    30112","810001","    其他社会保障缴费",{"v":25185,"d":"25,185"},{"v":25185,"d":"25,185"},0]
["    30113","810001","    住房公积金",{"v":637056,"d":"637,056"},{"v":637056,"d":"637,056"},0]
["  302",null,"  商品和服务支出",{"v":730879,"d":"730,879"},0,{"v":730879,"d":"730,879"}]
["    30201","810001","    办公费",{"v":103000,"d":"103,000"},0,{"v":103000,"d":"103,000"}]
["    30202","810001","    印刷费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["    30206","810001","    电费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"}]
["    30207","810001","    邮电费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"}]
["    30211","810001","    差旅费",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"}]
["    30215","810001","    会议费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30216","810001","    培训费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"}]
["    30217","810001","    公务接待费",{"v":10405,"d":"10,405"},0,{"v":10405,"d":"10,405"}]
["    30226","810001","    劳务费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30228","810001","    工会经费",{"v":65658,"d":"65,658"},0,{"v":65658,"d":"65,658"}]
["    30229","810001","    福利费",{"v":44616,"d":"44,616"},0,{"v":44616,"d":"44,616"}]
["    30231","810001","    公务用车运行维护费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["    30239","810001","    其他交通费用",{"v":187200,"d":"187,200"},0,{"v":187200,"d":"187,200"}]
["  303",null,"  对个人和家庭的补助",{"v":86288,"d":"86,288"},0,0]
["    30302","810001","    退休费",756,0,0]
["    30305","810001","    生活补助",{"v":74352,"d":"74,352"},0,0]
["    30307","810001","    医疗费补助",{"v":10400,"d":"10,400"},0,0]
["    30309","810001","    奖励金",780,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":37,"n_cols":5,"rows_kept":37,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县新九乡",{"$nulls":3},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","金额"]
[null,null,"合计",null,{"v":2780477.32,"d":"2,780,477"}]
["810001",null,"盐边县新九乡党政办",null,{"v":2780477.32,"d":"2,780,477"}]
["  201",null,"  一般公共服务支出",null,{"v":70377,"d":"70,377"}]
["    20101",null,"    人大事务",null,{"v":30550,"d":"30,550"}]
["      2010104","810001","      人大会议","人大会议费",{"v":30550,"d":"30,550"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":24327,"d":"24,327"}]
["      2010302","810001","      一般行政管理事务（政府）","根据新九财【2017】43号下达退还乡机关综合楼后堡坎建设项目",83]
["      2010302","810001","      一般行政管理事务（政府）","乡村治理补助",{"v":24244,"d":"24,244"}]
["    20106",null,"    财政事务",null,{"v":15500,"d":"15,500"}]
["      2010602","810001","      一般行政管理事务（财政）","根据盐边财预【2017】20号下达2018年度乡镇财政管理系统及金财网维护费",100]
["      2010602","810001","      一般行政管理事务（财政）","A++软件维护费",{"v":13000,"d":"13,000"}]
["      2010602","810001","      一般行政管理事务（财政）","大平台维护费",{"v":2400,"d":"2,400"}]
["  208",null,"  社会保障和就业支出",null,{"v":374480,"d":"374,480"}]
["    20821",null,"    特困人员救助供养",null,{"v":374480,"d":"374,480"}]
["      2082102","810001","      农村特困人员救助供养支出","农村五保户生活费及御寒费及丧葬费",{"v":374480,"d":"374,480"}]
["  211",null,"  节能环保支出",null,{"v":438636.32,"d":"438,636"}]
["    21103",null,"    污染防治",null,{"v":438636.32,"d":"438,636"}]
["      2110302","810001","      水体","重点生态功能区转移支付资金(用于新九乡集中式饮用水水源地保护区标识标牌及一级保护区隔离防护设施建设）",{"v":200000,"d":"200,000"}]
["      2110399","810001","      其他污染防治支出","根据新九财【2018】73号2018年结余资金用于环境保护，粉尘治理等方面",{"v":196865.32,"d":"196,865"}]
["      2110399","810001","      其他污染防治支出","根据新九财【2018】84号2018年结余资金用于环境保护，粉尘治理等方面",{"v":30096,"d":"30,096"}]
["      2110399","810001","      其他污染防治支出","根据盐边财预【2017】20号下达2018年度年初预留用于粉尘治理",{"v":11675,"d":"11,675"}]
["  212",null,"  城乡社区支出",null,{"v":80000,"d":"80,000"}]
["    21205",null,"    城乡社区环境卫生",null,{"v":80000,"d":"80,000"}]
["      2120501","810001","      城乡社区环境卫生","据盐边财预【2017】20号下达新九乡政府2018年总预备费资金根据人大批复用于环境卫生等基础设施建设",{"v":80000,"d":"80,000"}]
["  213",null,"  农林水支出",null,{"v":1816984,"d":"1,816,984"}]
["    21307",null,"    农村综合改革",null,{"v":1816984,"d":"1,816,984"}]
["      2130701","810001","      对村级一事一议的补助","根据攀财资农【2018】11号下达2018年市级村级公益事业建设一事一议财政奖补资金（市级补助资金）",{"v":100000,"d":"100,000"}]
["      2130701","810001","      对村级一事一议的补助","根据攀财资农【2018】11号下达2018年新九乡炉库村白沙社道建设工程一事一议项目",{"v":43500,"d":"43,500"}]
["      2130701","810001","      对村级一事一议的补助","根据川财农【2017】206号下达2018年村级公益事业一事一议财政奖补资金",{"v":48400,"d":"48,400"}]
["      2130705","810001","      对村民委员会和村党支部的补助","根据盐财资预【2018】23号下达新九乡2018年公共运行经费",{"v":70000,"d":"70,000"}]
["      2130705","810001","      对村民委员会和村党支部的补助","根据盐财资预【2019】2号下达省级基层活动和农村公共运行服务运行经费",{"v":210000,"d":"210,000"}]
["      2130705","810001","      对村民委员会和村党支部的补助","村社办公经费",{"v":250000,"d":"250,000"}]
["      2130705","810001","      对村民委员会和村党支部的补助","村干部工资报酬及社保补助",{"v":1095084,"d":"1,095,084"}]

{"sheet":"一般公共预算三公经费预算表08","index":8,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公经费”支出预算表"]
["单位名称：盐边县新九乡",{"$nulls":6},"单位：元"]
["单位代码","单位名称","本级当年财政拨款收入"]
[null,null,"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","公务用车运行费","公务用车购置费"]
[null,"合计",{"v":30405,"d":"30,405"},0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":10405,"d":"10,405"}]
["810001","盐边县新九乡党政办",{"v":30405,"d":"30,405"},0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":10405,"d":"10,405"}]

{"sheet":"政府性基金支出预算表09","index":9,"n_rows":4,"n_cols":7,"rows_kept":4,"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县新九乡",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]

{"sheet":"政府性基金预算三公经费预算表10","index":10,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公经费”支出预算表"]
["单位名称：盐边县新九乡",{"$nulls":6},"单位：元"]
["单位代码","单位名称","当年财政拨款预算安排"]
[null,null,"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","公务用车运行费","公务用车购置费"]

{"sheet":"国有资本经营预算支出预算表11","index":11,"n_rows":4,"n_cols":7,"rows_kept":4,"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县新九乡",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]