{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支总表","收入预算总表","支出预算总表","征收计划","项目支出","工资福利支出","公用支出","补助支出","三公经费支出预算表","支出预算政府经济科目明细表"],"not_rendered":{"defined_names":24},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"flags":["formulas_cached_only"]}
[]
[]
[]
["盐边县国胜乡"]
["2019年部门预算报表"]

{"sheet":"收支总表","index":1,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[1,0,1,3],[2,0,2,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表1"]
["收支预算总表"]
["单位:盐边县国胜乡",null,null,"单位：元"]
["收          入",null,"支             出"]
["项              目","2019年预算数","项              目","2019年预算数"]
["一、当年财政拨款收入",{"v":5726731,"d":"5,726,731"},"一、工资福利支出",{"v":4786100,"d":"4,786,100"}]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",{"v":894657,"d":"894,657"}]
["   其中：成品油价格和税费改革税收返还收入",0,"三、对个人和家庭的补助支出",{"v":45974,"d":"45,974"}]
["   其中：义务教育等转移支付收入",0,"四、项目支出",{"v":1273140.53,"d":"1,273,141"}]
["二、财政专户管理收入",0,"五、上缴上级支出"]
["三、政府性基金",0,"六、对附属单位补助支出"]
["四、事业单位经营收入",0]
["五、上级补助收入"]
["六、附属单位上缴收入"]
["七、其他收入",0]
["本  年  收  入  合  计",{"v":5726731,"d":"5,726,731"},"本  年  支  出  合  计",{"v":6999871.53,"d":"6,999,872"}]
["八、上年预算外资金财政专户结余安排",null,"七、结转下年",0]
["九、用事业基金弥补收支差额",null,null,0]
["十、上年结转",{"v":1273140.53,"d":"1,273,141"},null,0]
["    其中：专项资金"]
["          事业单位经营亏损",null,"       ",0]
[]
[]
["收      入      总      计",{"v":6999871.53,"d":"6,999,872"},"支      出      总      计",{"v":6999871.53,"d":"6,999,872"}]

{"sheet":"收入预算总表","index":2,"n_rows":32,"n_cols":22,"rows_kept":32,"merged":[[3,5,5,5],[3,10,3,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[4,3,5,3],[4,4,5,4],[4,6,5,6],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算表2"]
["收入预算表"]
["",{"$nulls":20},"单位：元"]
["项    目",{"$nulls":4},"合计","上年结转",{"$nulls":3},"当年财政拨款(补助)收入",{"$nulls":3},"财政专户管理","上年预算外资金财政专户结余安排","事业收入(不含事业单位预算外收入的部分)","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称(科目)",null,"小计","其中：",null,null,"小计","其中：农村税费改革补助支出","其中：成品油价格和税费改革税收返还收入","义务教育等转移支付收入"]
["类","款","项",{"$nulls":4},"上年预算内结转","上年预算外结转","政府性基金结转"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":12453536.53,"d":"12,453,537"},{"v":1273140.53,"d":"1,273,141"},{"v":1273140.53,"d":"1,273,141"},0,{"v":0,"d":"0.00"},{"v":11180396,"d":"11,180,396"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡党政办",{"v":12453536.53,"d":"12,453,537"},{"v":1273140.53,"d":"1,273,141"},{"v":1273140.53,"d":"1,273,141"},0,{"v":0,"d":"0.00"},{"v":11180396,"d":"11,180,396"},0,0,0,0,0,0,0,0,0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":101717,"d":"101,717"},0,0,0,{"v":0,"d":"0.00"},{"v":101717,"d":"101,717"},0,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  812001","  人大会议",{"v":33800,"d":"33,800"},0,0,0,{"v":0,"d":"0.00"},{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":2826954,"d":"2,826,954"},0,0,0,{"v":0,"d":"0.00"},{"v":2826954,"d":"2,826,954"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","  812001","  一般行政管理事务（政府）",{"v":618866.88,"d":"618,867"},{"v":582296.88,"d":"582,297"},{"v":582296.88,"d":"582,297"},0,{"v":0,"d":"0.00"},{"v":36570,"d":"36,570"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":153963,"d":"153,963"},0,0,0,{"v":0,"d":"0.00"},{"v":153963,"d":"153,963"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","02","  812001","  一般行政管理事务（财政）",{"v":20200,"d":"20,200"},{"v":4800,"d":"4,800"},{"v":4800,"d":"4,800"},0,{"v":0,"d":"0.00"},{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","50","  812001","  事业运行（财政）",{"v":169234,"d":"169,234"},0,0,0,{"v":0,"d":"0.00"},{"v":169234,"d":"169,234"},0,0,0,0,0,0,0,0,0,0,0]
["201","23","04","  812001","  民族工作专项",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":210757,"d":"210,757"},0,0,0,{"v":0,"d":"0.00"},{"v":210757,"d":"210,757"},0,0,0,0,0,0,0,0,0,0,0]
["201","31","02","  812001","  一般行政管理事务（党委）",{"v":11600,"d":"11,600"},{"v":11600,"d":"11,600"},{"v":11600,"d":"11,600"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["207","08","99","  812001","  其他新闻出版电影支出",{"v":105838,"d":"105,838"},0,0,0,{"v":0,"d":"0.00"},{"v":105838,"d":"105,838"},0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":144817,"d":"144,817"},0,0,0,{"v":0,"d":"0.00"},{"v":144817,"d":"144,817"},0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","  812001","  其他民政管理事务支出",{"v":670495,"d":"670,495"},0,0,0,{"v":0,"d":"0.00"},{"v":670495,"d":"670,495"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","04","  812001","  未归口管理的行政单位离退休",{"v":37080,"d":"37,080"},0,0,0,{"v":0,"d":"0.00"},{"v":37080,"d":"37,080"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":631966,"d":"631,966"},0,0,0,{"v":0,"d":"0.00"},{"v":631966,"d":"631,966"},0,0,0,0,0,0,0,0,0,0,0]
["208","08","02","  812001","  伤残抚恤",{"v":9470,"d":"9,470"},0,0,0,{"v":0,"d":"0.00"},{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  812001","  农村特困人员救助供养支出",{"v":1736960,"d":"1,736,960"},0,0,0,{"v":0,"d":"0.00"},{"v":1736960,"d":"1,736,960"},0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","  812001","  城乡社区环境卫生",{"v":76152.06,"d":"76,152"},{"v":76152.06,"d":"76,152"},{"v":76152.06,"d":"76,152"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":529425,"d":"529,425"},0,0,0,{"v":0,"d":"0.00"},{"v":529425,"d":"529,425"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","52","  812001","  对高校毕业生到基层任职补助",{"v":46173.59,"d":"46,174"},{"v":1691.59,"d":"1,692"},{"v":1691.59,"d":"1,692"},0,{"v":0,"d":"0.00"},{"v":44482,"d":"44,482"},0,0,0,0,0,0,0,0,0,0,0]
["213","02","04","  812001","  事业机构",{"v":205747,"d":"205,747"},0,0,0,{"v":0,"d":"0.00"},{"v":205747,"d":"205,747"},0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","  812001","  对村民委员会和村党支部的补助",{"v":3212558,"d":"3,212,558"},{"v":296600,"d":"296,600"},{"v":296600,"d":"296,600"},0,{"v":0,"d":"0.00"},{"v":2915958,"d":"2,915,958"},0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","  812001","  住房公积金",{"v":599763,"d":"599,763"},0,0,0,{"v":0,"d":"0.00"},{"v":599763,"d":"599,763"},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出预算总表","index":3,"n_rows":32,"n_cols":19,"rows_kept":32,"merged":[[1,0,1,18],[3,5,5,5],[3,17,5,17],[3,18,5,18],[4,3,5,3],[4,4,5,4],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表3"]
["支出预算表"]
["",{"$nulls":17},"单位：元"]
["项    目",{"$nulls":4},"合计","基本支出",{"$nulls":3},"项目支出",{"$nulls":6},"上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称(科目)",null,"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出","小计","基础设施建设及大修理","会议培训大型活动","民生工程","专项业务","偿债资金","其他项目"]
["类","款","项"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":12453536.53,"d":"12,453,537"},{"v":5726731,"d":"5,726,731"},{"v":4786100,"d":"4,786,100"},{"v":894657,"d":"894,657"},{"v":45974,"d":"45,974"},{"v":6726805.53,"d":"6,726,806"},0,{"v":6726805.53,"d":"6,726,806"},0,0,0,0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡党政办",{"v":12453536.53,"d":"12,453,537"},{"v":5726731,"d":"5,726,731"},{"v":4786100,"d":"4,786,100"},{"v":894657,"d":"894,657"},{"v":45974,"d":"45,974"},{"v":6726805.53,"d":"6,726,806"},0,{"v":6726805.53,"d":"6,726,806"},0,0,0,0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":101717,"d":"101,717"},{"v":101717,"d":"101,717"},{"v":101717,"d":"101,717"},0,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  812001","  人大会议",{"v":33800,"d":"33,800"},0,0,0,0,{"v":33800,"d":"33,800"},0,{"v":33800,"d":"33,800"},0,0,0,0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":2826954,"d":"2,826,954"},{"v":2826954,"d":"2,826,954"},{"v":1980638,"d":"1,980,638"},{"v":831892,"d":"831,892"},{"v":14424,"d":"14,424"},0,0,0,0,0,0,0,0,0]
["201","03","02","  812001","  一般行政管理事务（政府）",{"v":618866.88,"d":"618,867"},0,0,0,0,{"v":618866.88,"d":"618,867"},0,{"v":618866.88,"d":"618,867"},0,0,0,0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":153963,"d":"153,963"},{"v":153963,"d":"153,963"},{"v":153963,"d":"153,963"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","02","  812001","  一般行政管理事务（财政）",{"v":20200,"d":"20,200"},0,0,0,0,{"v":20200,"d":"20,200"},0,{"v":20200,"d":"20,200"},0,0,0,0,0,0]
["201","06","50","  812001","  事业运行（财政）",{"v":169234,"d":"169,234"},{"v":169234,"d":"169,234"},{"v":169234,"d":"169,234"},0,0,0,0,0,0,0,0,0,0,0]
["201","23","04","  812001","  民族工作专项",{"v":300000,"d":"300,000"},0,0,0,0,{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":210757,"d":"210,757"},{"v":210757,"d":"210,757"},{"v":210757,"d":"210,757"},0,0,0,0,0,0,0,0,0,0,0]
["201","31","02","  812001","  一般行政管理事务（党委）",{"v":11600,"d":"11,600"},0,0,0,0,{"v":11600,"d":"11,600"},0,{"v":11600,"d":"11,600"},0,0,0,0,0,0]
["207","08","99","  812001","  其他新闻出版电影支出",{"v":105838,"d":"105,838"},{"v":105838,"d":"105,838"},{"v":105838,"d":"105,838"},0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":144817,"d":"144,817"},{"v":144817,"d":"144,817"},{"v":144817,"d":"144,817"},0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","  812001","  其他民政管理事务支出",{"v":670495,"d":"670,495"},0,0,0,0,{"v":670495,"d":"670,495"},0,{"v":670495,"d":"670,495"},0,0,0,0,0,0]
["208","05","04","  812001","  未归口管理的行政单位离退休",{"v":37080,"d":"37,080"},{"v":37080,"d":"37,080"},0,{"v":15000,"d":"15,000"},{"v":22080,"d":"22,080"},0,0,0,0,0,0,0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":631966,"d":"631,966"},{"v":631966,"d":"631,966"},{"v":631966,"d":"631,966"},0,0,0,0,0,0,0,0,0,0,0]
["208","08","02","  812001","  伤残抚恤",{"v":9470,"d":"9,470"},{"v":9470,"d":"9,470"},0,0,{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0]
["208","21","02","  812001","  农村特困人员救助供养支出",{"v":1736960,"d":"1,736,960"},0,0,0,0,{"v":1736960,"d":"1,736,960"},0,{"v":1736960,"d":"1,736,960"},0,0,0,0,0,0]
["212","05","01","  812001","  城乡社区环境卫生",{"v":76152.06,"d":"76,152"},0,0,0,0,{"v":76152.06,"d":"76,152"},0,{"v":76152.06,"d":"76,152"},0,0,0,0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":529425,"d":"529,425"},{"v":529425,"d":"529,425"},{"v":496660,"d":"496,660"},{"v":32765,"d":"32,765"},0,0,0,0,0,0,0,0,0,0]
["213","01","52","  812001","  对高校毕业生到基层任职补助",{"v":46173.59,"d":"46,174"},0,0,0,0,{"v":46173.59,"d":"46,174"},0,{"v":46173.59,"d":"46,174"},0,0,0,0,0,0]
["213","02","04","  812001","  事业机构",{"v":205747,"d":"205,747"},{"v":205747,"d":"205,747"},{"v":190747,"d":"190,747"},{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0]
["213","07","05","  812001","  对村民委员会和村党支部的补助",{"v":3212558,"d":"3,212,558"},0,0,0,0,{"v":3212558,"d":"3,212,558"},0,{"v":3212558,"d":"3,212,558"},0,0,0,0,0,0]
["221","02","01","  812001","  住房公积金",{"v":599763,"d":"599,763"},{"v":599763,"d":"599,763"},{"v":599763,"d":"599,763"},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"征收计划","index":4,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,4,9],[3,10,4,12],[4,3,4,4],[4,5,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算表2-1"]
["行政事业性收费、基金、专项收入和其他预算外资金征收计划表"]
["",{"$nulls":11},"单位：元"]
["单位代码","项  目  名  称","上年预算外资金财政专户结余","2018年征收情况",{"$nulls":3},"2019年征收计划",null,null,"2019年对应安排"]
[{"$nulls":3},"预算内",null,"财政专户管理"]
[{"$nulls":3},"预算内计划收取数","预算内实际收取数","预算外计划收取数","预算外实际收取数","合计","预算内征收","财政专户征收","合计","预算内征收","财政专户征收"]
["**","**","**","**","**","**","**","**","**","**","**","**","**"]

{"sheet":"项目支出","index":5,"n_rows":25,"n_cols":23,"rows_kept":25,"merged":[[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,15,5,15],[3,16,5,16],[3,17,5,17],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算表3-5"]
["项目支出预算表"]
["",{"$nulls":21},"单位：元"]
["项    目",{"$nulls":5},"项目内容","是否政府采购","总计","当年财政拨款（补助）",{"$nulls":5},"财政专户管理","事业单位经营收入安排","其他资金安排","上年结转安排"]
["科目编码",null,null,"单位代码","单位名称  ","科目、项目",{"$nulls":12},"合计","上年预算内结转安排","上年财政专户管理结转安排","上年其他资金结转安排","政府性基金结转安排"]
["类","款","项",{"$nulls":6},"小计","一般性财政拨款（补助）安排","农村税费改革补助收入","成品油价格和税费改革税收返还收入","义务教育等转移支付收入","政府性基金收入安排"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},"合计",null,null,{"v":1273140.53,"d":"1,273,141"},{"v":5453665,"d":"5,453,665"},{"v":5453665,"d":"5,453,665"},0,0,0,0,0,0,0,{"v":1273140.53,"d":"1,273,141"},{"v":1273140.53,"d":"1,273,141"},0,0,0]
[{"$nulls":5},"大型会议及其他项目支出（行政）",null,null,{"v":1273140.53,"d":"1,273,141"},{"v":5453665,"d":"5,453,665"},{"v":5453665,"d":"5,453,665"},0,0,0,0,0,0,0,{"v":1273140.53,"d":"1,273,141"},{"v":1273140.53,"d":"1,273,141"},0,0,0]
["201","01","04","812001","盐边县国胜乡党政办","  人大会议费",null,"否",0,{"v":33800,"d":"33,800"},{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","812001","盐边县国胜乡党政办","  乡村治理补助",null,null,0,{"v":36570,"d":"36,570"},{"v":36570,"d":"36,570"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","812001","盐边县国胜乡党政办","  根据国胜府【2018】205号下达2018年结余资金，用于水毁道路及堰渠维修维护及债务化解支出",null,null,{"v":582296.88,"d":"582,297"},0,0,0,0,0,0,0,0,0,{"v":582296.88,"d":"582,297"},{"v":582296.88,"d":"582,297"},0,0,0]
["201","06","02","812001","盐边县国胜乡党政办","  财务系统软件维护费",null,null,0,{"v":15400,"d":"15,400"},{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","02","812001","盐边县国胜乡党政办","  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",null,null,{"v":4800,"d":"4,800"},0,0,0,0,0,0,0,0,0,{"v":4800,"d":"4,800"},{"v":4800,"d":"4,800"},0,0,0]
["201","23","04","812001","盐边县国胜乡党政办","  根据盐财资预【2018】3号下达2018年度三州开发专项资金（用于国胜乡机房村社道硬化项目）",null,null,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0,0,0]
["201","31","02","812001","盐边县国胜乡党政办","  根据盐边财预【2017】1号下达2017年农村党员教育培训费",null,null,{"v":11600,"d":"11,600"},0,0,0,0,0,0,0,0,0,{"v":11600,"d":"11,600"},{"v":11600,"d":"11,600"},0,0,0]
["208","02","99","812001","盐边县国胜乡党政办","  敬老院经费","工作经费57000元；管理人员工资五险477150.8元；绩效136344元。",null,0,{"v":670495,"d":"670,495"},{"v":670495,"d":"670,495"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","812001","盐边县国胜乡党政办","  农村五保户经费","集中供养（院内）经费合计957600元；分散供养（院外）经费合计662160元；丧葬费合计36000元；御寒费合计81200元。",null,0,{"v":1736960,"d":"1,736,960"},{"v":1736960,"d":"1,736,960"},0,0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","812001","盐边县国胜乡党政办","  根据盐边财预【2017】20号下达2018年总预备费,用于支付城卫费",null,null,{"v":76152.06,"d":"76,152"},0,0,0,0,0,0,0,0,0,{"v":76152.06,"d":"76,152"},{"v":76152.06,"d":"76,152"},0,0,0]
["213","01","52","812001","盐边县国胜乡党政办","  村官报酬及社保",null,null,0,{"v":44482,"d":"44,482"},{"v":44482,"d":"44,482"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","52","812001","盐边县国胜乡党政办","  根据盐边财预【2017】20号下达2018年度村官报酬及社保缴费",null,null,{"v":1691.59,"d":"1,692"},0,0,0,0,0,0,0,0,0,{"v":1691.59,"d":"1,692"},{"v":1691.59,"d":"1,692"},0,0,0]
["213","07","05","812001","盐边县国胜乡党政办","  村社干部报酬保险",null,null,0,{"v":2035958,"d":"2,035,958"},{"v":2035958,"d":"2,035,958"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","812001","盐边县国胜乡党政办","  村级办公费","含农村党员教育培训费18060元，远程教育站点维护费28000",null,0,{"v":460000,"d":"460,000"},{"v":460000,"d":"460,000"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","812001","盐边县国胜乡党政办","  农村公共服务运行经费",null,null,0,{"v":420000,"d":"420,000"},{"v":420000,"d":"420,000"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","812001","盐边县国胜乡党政办","  根据盐财资农【2018】95号下达一事一议专项补助资金",null,null,{"v":296600,"d":"296,600"},0,0,0,0,0,0,0,0,0,{"v":296600,"d":"296,600"},{"v":296600,"d":"296,600"},0,0,0]

{"sheet":"工资福利支出","index":6,"n_rows":20,"n_cols":25,"rows_kept":20,"merged":[[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,3,24],[4,3,5,3],[4,4,5,4],[4,19,5,19],[4,20,4,22],[4,23,5,23],[4,24,5,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算表3-4"]
["工资福利支出预算表"]
["",{"$nulls":23},"单位：元"]
["项    目",{"$nulls":4},"合计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称(科目)",{"$nulls":14},"总计","当年财政拨款（补助）",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":17},"小计","一般性财政拨款(补助)安排","政府性基金收入安排"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},{"v":4786100,"d":"4,786,100"},{"v":1454148,"d":"1,454,148"},{"v":1605168,"d":"1,605,168"},{"v":84273,"d":"84,273"},0,{"v":121839,"d":"121,839"},{"v":631966,"d":"631,966"},0,{"v":236988,"d":"236,988"},{"v":32000,"d":"32,000"},{"v":19955,"d":"19,955"},{"v":599763,"d":"599,763"},0,0,{"v":4786100,"d":"4,786,100"},{"v":4786100,"d":"4,786,100"},{"v":4786100,"d":"4,786,100"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡党政办",{"v":4786100,"d":"4,786,100"},{"v":1454148,"d":"1,454,148"},{"v":1605168,"d":"1,605,168"},{"v":84273,"d":"84,273"},0,{"v":121839,"d":"121,839"},{"v":631966,"d":"631,966"},0,{"v":236988,"d":"236,988"},{"v":32000,"d":"32,000"},{"v":19955,"d":"19,955"},{"v":599763,"d":"599,763"},0,0,{"v":4786100,"d":"4,786,100"},{"v":4786100,"d":"4,786,100"},{"v":4786100,"d":"4,786,100"},0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":101717,"d":"101,717"},{"v":43800,"d":"43,800"},{"v":46440,"d":"46,440"},{"v":3650,"d":"3,650"},0,0,0,0,{"v":6844,"d":"6,844"},800,183,0,0,0,{"v":101717,"d":"101,717"},{"v":101717,"d":"101,717"},{"v":101717,"d":"101,717"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":1980638,"d":"1,980,638"},{"v":819780,"d":"819,780"},{"v":938748,"d":"938,748"},{"v":68315,"d":"68,315"},0,0,0,0,{"v":132657,"d":"132,657"},{"v":17600,"d":"17,600"},{"v":3538,"d":"3,538"},0,0,0,{"v":1980638,"d":"1,980,638"},{"v":1980638,"d":"1,980,638"},{"v":1980638,"d":"1,980,638"},0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":153963,"d":"153,963"},{"v":56256,"d":"56,256"},{"v":80904,"d":"80,904"},{"v":4688,"d":"4,688"},0,0,0,0,{"v":10243,"d":"10,243"},{"v":1600,"d":"1,600"},272,0,0,0,{"v":153963,"d":"153,963"},{"v":153963,"d":"153,963"},{"v":153963,"d":"153,963"},0,0,0]
["201","06","50","  812001","  事业运行（财政）",{"v":169234,"d":"169,234"},{"v":67596,"d":"67,596"},{"v":67416,"d":"67,416"},0,0,{"v":19080,"d":"19,080"},0,0,{"v":11161,"d":"11,161"},{"v":1600,"d":"1,600"},{"v":2381,"d":"2,381"},0,0,0,{"v":169234,"d":"169,234"},{"v":169234,"d":"169,234"},{"v":169234,"d":"169,234"},0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":210757,"d":"210,757"},{"v":91440,"d":"91,440"},{"v":95520,"d":"95,520"},{"v":7620,"d":"7,620"},0,0,0,0,{"v":14198,"d":"14,198"},{"v":1600,"d":"1,600"},379,0,0,0,{"v":210757,"d":"210,757"},{"v":210757,"d":"210,757"},{"v":210757,"d":"210,757"},0,0,0]
["207","08","99","  812001","  其他新闻出版电影支出",{"v":105838,"d":"105,838"},{"v":49392,"d":"49,392"},{"v":36660,"d":"36,660"},0,0,{"v":10445,"d":"10,445"},0,0,{"v":7039,"d":"7,039"},800,{"v":1502,"d":"1,502"},0,0,0,{"v":105838,"d":"105,838"},{"v":105838,"d":"105,838"},{"v":105838,"d":"105,838"},0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":144817,"d":"144,817"},{"v":51096,"d":"51,096"},{"v":63300,"d":"63,300"},0,0,{"v":17316,"d":"17,316"},0,0,{"v":9482,"d":"9,482"},{"v":1600,"d":"1,600"},{"v":2023,"d":"2,023"},0,0,0,{"v":144817,"d":"144,817"},{"v":144817,"d":"144,817"},{"v":144817,"d":"144,817"},0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":631966,"d":"631,966"},0,0,0,0,0,{"v":631966,"d":"631,966"},0,0,0,0,0,0,0,{"v":631966,"d":"631,966"},{"v":631966,"d":"631,966"},{"v":631966,"d":"631,966"},0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":496660,"d":"496,660"},{"v":189276,"d":"189,276"},{"v":206580,"d":"206,580"},0,0,{"v":56299,"d":"56,299"},0,0,{"v":32724,"d":"32,724"},{"v":4800,"d":"4,800"},{"v":6981,"d":"6,981"},0,0,0,{"v":496660,"d":"496,660"},{"v":496660,"d":"496,660"},{"v":496660,"d":"496,660"},0,0,0]
["213","02","04","  812001","  事业机构",{"v":190747,"d":"190,747"},{"v":85512,"d":"85,512"},{"v":69600,"d":"69,600"},0,0,{"v":18699,"d":"18,699"},0,0,{"v":12640,"d":"12,640"},{"v":1600,"d":"1,600"},{"v":2696,"d":"2,696"},0,0,0,{"v":190747,"d":"190,747"},{"v":190747,"d":"190,747"},{"v":190747,"d":"190,747"},0,0,0]
["221","02","01","  812001","  住房公积金",{"v":599763,"d":"599,763"},0,0,0,0,0,0,0,0,0,0,{"v":599763,"d":"599,763"},0,0,{"v":599763,"d":"599,763"},{"v":599763,"d":"599,763"},{"v":599763,"d":"599,763"},0,0,0]

{"sheet":"公用支出","index":7,"n_rows":13,"n_cols":39,"rows_kept":13,"merged":[[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32],[3,33,3,38],[4,3,5,3],[4,4,5,4],[4,33,5,33],[4,34,4,36],[4,37,5,37],[4,38,5,38]],"flags":["formulas_cached_only"]}
[{"$nulls":38},"预算表3-3"]
["日常公用支出预算表"]
["",{"$nulls":37},"单位：元"]
["项    目",{"$nulls":4},"合计","办公费","印刷费","咨询费","手续费","水电","电费","邮电费","取暖费","物业管理费","差旅费","因公出国(境)费","维修费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","税金及附加费用","其他交通费用","其他商品和服务支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称(科目)",{"$nulls":28},"总计","财政拨款（补助）安排",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":31},"小计","一般性财政拨款(补助)安排","政府性基金收入安排"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},{"v":894657,"d":"894,657"},{"v":175000,"d":"175,000"},0,0,0,{"v":32000,"d":"32,000"},{"v":40000,"d":"40,000"},0,0,0,{"v":168000,"d":"168,000"},0,0,0,{"v":20000,"d":"20,000"},0,{"v":13036,"d":"13,036"},0,0,0,{"v":45000,"d":"45,000"},0,{"v":63197,"d":"63,197"},{"v":43624,"d":"43,624"},{"v":80000,"d":"80,000"},0,{"v":214800,"d":"214,800"},0,{"v":894657,"d":"894,657"},{"v":894657,"d":"894,657"},{"v":894657,"d":"894,657"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡党政办",{"v":894657,"d":"894,657"},{"v":175000,"d":"175,000"},0,0,0,{"v":32000,"d":"32,000"},{"v":40000,"d":"40,000"},0,0,0,{"v":168000,"d":"168,000"},0,0,0,{"v":20000,"d":"20,000"},0,{"v":13036,"d":"13,036"},0,0,0,{"v":45000,"d":"45,000"},0,{"v":63197,"d":"63,197"},{"v":43624,"d":"43,624"},{"v":80000,"d":"80,000"},0,{"v":214800,"d":"214,800"},0,{"v":894657,"d":"894,657"},{"v":894657,"d":"894,657"},{"v":894657,"d":"894,657"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":831892,"d":"831,892"},{"v":160000,"d":"160,000"},0,0,0,{"v":32000,"d":"32,000"},{"v":40000,"d":"40,000"},0,0,0,{"v":168000,"d":"168,000"},0,0,0,{"v":20000,"d":"20,000"},0,{"v":13036,"d":"13,036"},0,0,0,{"v":30000,"d":"30,000"},0,{"v":43718,"d":"43,718"},{"v":30338,"d":"30,338"},{"v":80000,"d":"80,000"},0,{"v":214800,"d":"214,800"},0,{"v":831892,"d":"831,892"},{"v":831892,"d":"831,892"},{"v":831892,"d":"831,892"},0,0,0]
["208","05","04","  812001","  未归口管理的行政单位离退休",{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},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":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":32765,"d":"32,765"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":19479,"d":"19,479"},{"v":13286,"d":"13,286"},0,0,0,0,{"v":32765,"d":"32,765"},{"v":32765,"d":"32,765"},{"v":32765,"d":"32,765"},0,0,0]
["213","02","04","  812001","  事业机构",{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0]

{"sheet":"补助支出","index":8,"n_rows":12,"n_cols":23,"rows_kept":12,"merged":[[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,3,22],[4,3,5,3],[4,4,5,4],[4,17,5,17],[4,18,4,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算表3-4"]
["对个人和家庭的补助支出预算表"]
["",{"$nulls":21},"单位：元"]
["项    目",{"$nulls":4},"合计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭补助支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称(科目)",{"$nulls":12},"总计","当年财政拨款（补助）",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":15},"小计","一般性财政拨款(补助)安排","政府性基金收入安排"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},{"v":45974,"d":"45,974"},0,{"v":10080,"d":"10,080"},0,{"v":23894,"d":"23,894"},0,0,{"v":12000,"d":"12,000"},0,0,0,0,{"v":45974,"d":"45,974"},{"v":45974,"d":"45,974"},{"v":45974,"d":"45,974"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡党政办",{"v":45974,"d":"45,974"},0,{"v":10080,"d":"10,080"},0,{"v":23894,"d":"23,894"},0,0,{"v":12000,"d":"12,000"},0,0,0,0,{"v":45974,"d":"45,974"},{"v":45974,"d":"45,974"},{"v":45974,"d":"45,974"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":14424,"d":"14,424"},0,0,0,{"v":14424,"d":"14,424"},0,0,0,0,0,0,0,{"v":14424,"d":"14,424"},{"v":14424,"d":"14,424"},{"v":14424,"d":"14,424"},0,0,0]
["208","05","04","  812001","  未归口管理的行政单位离退休",{"v":22080,"d":"22,080"},0,{"v":10080,"d":"10,080"},0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,{"v":22080,"d":"22,080"},{"v":22080,"d":"22,080"},{"v":22080,"d":"22,080"},0,0,0]
["208","08","02","  812001","  伤残抚恤",{"v":9470,"d":"9,470"},0,0,0,{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,{"v":9470,"d":"9,470"},{"v":9470,"d":"9,470"},{"v":9470,"d":"9,470"},0,0,0]

{"sheet":"三公经费支出预算表","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[4,4,5,4],[4,5,5,5],[4,9,5,9]],"flags":["formulas_cached_only"]}
[]
["2018年“三公”经费支出预算表"]
["单位名称：盐边县国胜乡",{"$nulls":8},"单位：元"]
["单位编码","单位名称","功能科目编码","功能科目名称","“三公”经费财政拨款支出"]
[{"$nulls":4},"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":6},"小计","公务用车购置","公务用车运行维护费"]
[null,"合计",null,null,{"v":93036,"d":"93,036"},0,{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},{"v":13036,"d":"13,036"}]
["812001","盐边县国胜乡党政办","2010301","行政运行（政府）",{"v":93036,"d":"93,036"},0,{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},{"v":13036,"d":"13,036"}]

{"sheet":"支出预算政府经济科目明细表","index":10,"n_rows":53,"n_cols":78,"rows_kept":53,"merged":[[0,0,0,8],[2,0,3,0],[2,1,3,1],[2,2,3,2]],"flags":["formulas_cached_only"]}
["支出预算政府经济科目明细表"]
[{"$nulls":77},"单位：元"]
["功能科目编码","单位名称(功能科目)","总计","机关工资福利支出",{"$nulls":4},"机关商品和服务支出",{"$nulls":10},"机关资本性支出（一）",{"$nulls":7},"机关资本性支出（二）",{"$nulls":6},"对事业单位经常性补助",{"$nulls":3},"对事业单位资本性补助",null,null,"对企业补助",{"$nulls":3},"对企业资本性支出",null,null,"对个人和家庭的补助",{"$nulls":5},"对社会保障基金补助",null,null,"债务利息及费用支出",{"$nulls":4},"债务还本支出",null,null,"转移性支出",{"$nulls":4},"预备费及预留",null,null,"其他支出"]
[{"$nulls":3},"小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","小计","办公经费","会议费","培训费","专用材料购置","委托业务费","公务接待费","因公出国(境)费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","土地征迁补偿和安置支出","设备购置","大型维修","其他资本性支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","设备购置","大型维修","其他资本性支出","小计","工资福利支出","商品和服务支出","其他对事业单位补助","小计","资本性支出(一)","资本性支出(二)","小计","费用补贴","利息补贴","其他对企业补助","小计","资本性支出(一)","资本性支出(二)","小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","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","国内债务还本","国外债务还本","小计","上下级政府间转移性支出","援助其他地区支出","债务转贷","调出资金","小计","预备费","预留","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,"合计",{"v":12453536.53,"d":"12,453,537"},{"v":3311176,"d":"3,311,176"},{"v":2257161,"d":"2,257,161"},{"v":627090,"d":"627,090"},{"v":426925,"d":"426,925"},0,{"v":1632484.64,"d":"1,632,485"},{"v":749856,"d":"749,856"},{"v":53800,"d":"53,800"},{"v":11600,"d":"11,600"},0,{"v":47400,"d":"47,400"},{"v":13036,"d":"13,036"},0,{"v":80000,"d":"80,000"},{"v":17800,"d":"17,800"},{"v":658992.64,"d":"658,993"},{"v":1088626.3,"d":"1,088,626"},0,{"v":1088626.3,"d":"1,088,626"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1518689,"d":"1,518,689"},{"v":1474924,"d":"1,474,924"},{"v":43765,"d":"43,765"},0,0,0,0,0,0,0,0,0,0,0,{"v":4442560.59,"d":"4,442,561"},{"v":3633976.59,"d":"3,633,977"},0,0,{"v":10080,"d":"10,080"},{"v":798504,"d":"798,504"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":460000,"d":"460,000"},0,0,{"v":460000,"d":"460,000"},0]
["812","盐边县国胜乡",{"v":12453536.53,"d":"12,453,537"},{"v":3311176,"d":"3,311,176"},{"v":2257161,"d":"2,257,161"},{"v":627090,"d":"627,090"},{"v":426925,"d":"426,925"},0,{"v":1632484.64,"d":"1,632,485"},{"v":749856,"d":"749,856"},{"v":53800,"d":"53,800"},{"v":11600,"d":"11,600"},0,{"v":47400,"d":"47,400"},{"v":13036,"d":"13,036"},0,{"v":80000,"d":"80,000"},{"v":17800,"d":"17,800"},{"v":658992.64,"d":"658,993"},{"v":1088626.3,"d":"1,088,626"},0,{"v":1088626.3,"d":"1,088,626"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1518689,"d":"1,518,689"},{"v":1474924,"d":"1,474,924"},{"v":43765,"d":"43,765"},0,0,0,0,0,0,0,0,0,0,0,{"v":4442560.59,"d":"4,442,561"},{"v":3633976.59,"d":"3,633,977"},0,0,{"v":10080,"d":"10,080"},{"v":798504,"d":"798,504"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":460000,"d":"460,000"},0,0,{"v":460000,"d":"460,000"},0]
["  812001","  盐边县国胜乡党政办",{"v":12453536.53,"d":"12,453,537"},{"v":3311176,"d":"3,311,176"},{"v":2257161,"d":"2,257,161"},{"v":627090,"d":"627,090"},{"v":426925,"d":"426,925"},0,{"v":1632484.64,"d":"1,632,485"},{"v":749856,"d":"749,856"},{"v":53800,"d":"53,800"},{"v":11600,"d":"11,600"},0,{"v":47400,"d":"47,400"},{"v":13036,"d":"13,036"},0,{"v":80000,"d":"80,000"},{"v":17800,"d":"17,800"},{"v":658992.64,"d":"658,993"},{"v":1088626.3,"d":"1,088,626"},0,{"v":1088626.3,"d":"1,088,626"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1518689,"d":"1,518,689"},{"v":1474924,"d":"1,474,924"},{"v":43765,"d":"43,765"},0,0,0,0,0,0,0,0,0,0,0,{"v":4442560.59,"d":"4,442,561"},{"v":3633976.59,"d":"3,633,977"},0,0,{"v":10080,"d":"10,080"},{"v":798504,"d":"798,504"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":460000,"d":"460,000"},0,0,{"v":460000,"d":"460,000"},0]
["    201","    一般公共服务支出",{"v":4447091.88,"d":"4,447,092"},{"v":2447075,"d":"2,447,075"},{"v":2257161,"d":"2,257,161"},{"v":189914,"d":"189,914"},0,0,{"v":1024332.58,"d":"1,024,333"},{"v":688856,"d":"688,856"},{"v":53800,"d":"53,800"},{"v":11600,"d":"11,600"},0,{"v":32400,"d":"32,400"},{"v":13036,"d":"13,036"},0,{"v":80000,"d":"80,000"},{"v":17800,"d":"17,800"},{"v":126840.58,"d":"126,841"},{"v":792026.3,"d":"792,026"},0,{"v":792026.3,"d":"792,026"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":169234,"d":"169,234"},{"v":169234,"d":"169,234"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":14424,"d":"14,424"},{"v":14424,"d":"14,424"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20101","      人大事务",{"v":135517,"d":"135,517"},{"v":101717,"d":"101,717"},{"v":93890,"d":"93,890"},{"v":7827,"d":"7,827"},0,0,{"v":33800,"d":"33,800"},0,{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010101","        行政运行（人大）",{"v":101717,"d":"101,717"},{"v":101717,"d":"101,717"},{"v":93890,"d":"93,890"},{"v":7827,"d":"7,827"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010104","        人大会议",{"v":33800,"d":"33,800"},0,0,0,0,0,{"v":33800,"d":"33,800"},0,{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20103","      政府办公厅（室）及相关机构事务",{"v":3445820.88,"d":"3,445,821"},{"v":1980638,"d":"1,980,638"},{"v":1826843,"d":"1,826,843"},{"v":153795,"d":"153,795"},0,0,{"v":958732.58,"d":"958,733"},{"v":688856,"d":"688,856"},{"v":20000,"d":"20,000"},0,0,{"v":30000,"d":"30,000"},{"v":13036,"d":"13,036"},0,{"v":80000,"d":"80,000"},0,{"v":126840.58,"d":"126,841"},{"v":492026.3,"d":"492,026"},0,{"v":492026.3,"d":"492,026"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":14424,"d":"14,424"},{"v":14424,"d":"14,424"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010301","        行政运行（政府）",{"v":2826954,"d":"2,826,954"},{"v":1980638,"d":"1,980,638"},{"v":1826843,"d":"1,826,843"},{"v":153795,"d":"153,795"},0,0,{"v":831892,"d":"831,892"},{"v":688856,"d":"688,856"},{"v":20000,"d":"20,000"},0,0,{"v":30000,"d":"30,000"},{"v":13036,"d":"13,036"},0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":14424,"d":"14,424"},{"v":14424,"d":"14,424"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010302","        一般行政管理事务（政府）",{"v":618866.88,"d":"618,867"},0,0,0,0,0,{"v":126840.58,"d":"126,841"},0,0,0,0,0,0,0,0,0,{"v":126840.58,"d":"126,841"},{"v":492026.3,"d":"492,026"},0,{"v":492026.3,"d":"492,026"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20106","      财政事务",{"v":343397,"d":"343,397"},{"v":153963,"d":"153,963"},{"v":141848,"d":"141,848"},{"v":12115,"d":"12,115"},0,0,{"v":20200,"d":"20,200"},0,0,0,0,{"v":2400,"d":"2,400"},0,0,0,{"v":17800,"d":"17,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":169234,"d":"169,234"},{"v":169234,"d":"169,234"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010601","        行政运行（财政）",{"v":153963,"d":"153,963"},{"v":153963,"d":"153,963"},{"v":141848,"d":"141,848"},{"v":12115,"d":"12,115"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010602","        一般行政管理事务（财政）",{"v":20200,"d":"20,200"},0,0,0,0,0,{"v":20200,"d":"20,200"},0,0,0,0,{"v":2400,"d":"2,400"},0,0,0,{"v":17800,"d":"17,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010650","        事业运行（财政）",{"v":169234,"d":"169,234"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":169234,"d":"169,234"},{"v":169234,"d":"169,234"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20123","      民族事务",{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2012304","        民族工作专项",{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20131","      党委办公厅（室）及相关机构事务",{"v":222357,"d":"222,357"},{"v":210757,"d":"210,757"},{"v":194580,"d":"194,580"},{"v":16177,"d":"16,177"},0,0,{"v":11600,"d":"11,600"},0,0,{"v":11600,"d":"11,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2013101","        行政运行（党委）",{"v":210757,"d":"210,757"},{"v":210757,"d":"210,757"},{"v":194580,"d":"194,580"},{"v":16177,"d":"16,177"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2013102","        一般行政管理事务（党委）",{"v":11600,"d":"11,600"},0,0,0,0,0,{"v":11600,"d":"11,600"},0,0,{"v":11600,"d":"11,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    207","    文化旅游体育与传媒支出",{"v":105838,"d":"105,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":105838,"d":"105,838"},{"v":105838,"d":"105,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20708","      广播电视",{"v":105838,"d":"105,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":105838,"d":"105,838"},{"v":105838,"d":"105,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2070899","        其他新闻出版电影支出",{"v":105838,"d":"105,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":105838,"d":"105,838"},{"v":105838,"d":"105,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    208","    社会保障和就业支出",{"v":3230788,"d":"3,230,788"},{"v":437176,"d":"437,176"},0,{"v":437176,"d":"437,176"},0,0,{"v":97000,"d":"97,000"},{"v":61000,"d":"61,000"},0,0,0,0,0,0,0,0,{"v":36000,"d":"36,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":350607,"d":"350,607"},{"v":339607,"d":"339,607"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":2346005,"d":"2,346,005"},{"v":1537421,"d":"1,537,421"},0,0,{"v":10080,"d":"10,080"},{"v":798504,"d":"798,504"},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","      人力资源和社会保障管理事务",{"v":144817,"d":"144,817"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":144817,"d":"144,817"},{"v":144817,"d":"144,817"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080109","        社会保险经办机构",{"v":144817,"d":"144,817"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":144817,"d":"144,817"},{"v":144817,"d":"144,817"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20802","      民政管理事务",{"v":670495,"d":"670,495"},0,0,0,0,0,{"v":57000,"d":"57,000"},{"v":57000,"d":"57,000"},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,{"v":613495,"d":"613,495"},{"v":477151,"d":"477,151"},0,0,0,{"v":136344,"d":"136,344"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080299","        其他民政管理事务支出",{"v":670495,"d":"670,495"},0,0,0,0,0,{"v":57000,"d":"57,000"},{"v":57000,"d":"57,000"},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,{"v":613495,"d":"613,495"},{"v":477151,"d":"477,151"},0,0,0,{"v":136344,"d":"136,344"},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","      行政事业单位离退休",{"v":669046,"d":"669,046"},{"v":437176,"d":"437,176"},0,{"v":437176,"d":"437,176"},0,0,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":205790,"d":"205,790"},{"v":194790,"d":"194,790"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":22080,"d":"22,080"},{"v":12000,"d":"12,000"},0,0,{"v":10080,"d":"10,080"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080504","        未归口管理的行政单位离退休",{"v":37080,"d":"37,080"},0,0,0,0,0,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11000,"d":"11,000"},0,{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":22080,"d":"22,080"},{"v":12000,"d":"12,000"},0,0,{"v":10080,"d":"10,080"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080505","        机关事业单位基本养老保险缴费支出",{"v":631966,"d":"631,966"},{"v":437176,"d":"437,176"},0,{"v":437176,"d":"437,176"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":194790,"d":"194,790"},{"v":194790,"d":"194,790"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20808","      抚恤",{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9470,"d":"9,470"},{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080802","        伤残抚恤",{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9470,"d":"9,470"},{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20821","      特困人员救助供养",{"v":1736960,"d":"1,736,960"},0,0,0,0,0,{"v":36000,"d":"36,000"},0,0,0,0,0,0,0,0,0,{"v":36000,"d":"36,000"},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,{"v":1700960,"d":"1,700,960"},{"v":1038800,"d":"1,038,800"},0,0,0,{"v":662160,"d":"662,160"},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","        农村特困人员救助供养支出",{"v":1736960,"d":"1,736,960"},0,0,0,0,0,{"v":36000,"d":"36,000"},0,0,0,0,0,0,0,0,0,{"v":36000,"d":"36,000"},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,{"v":1700960,"d":"1,700,960"},{"v":1038800,"d":"1,038,800"},0,0,0,{"v":662160,"d":"662,160"},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","    城乡社区支出",{"v":76152.06,"d":"76,152"},0,0,0,0,0,{"v":76152.06,"d":"76,152"},0,0,0,0,0,0,0,0,0,{"v":76152.06,"d":"76,152"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21205","      城乡社区环境卫生",{"v":76152.06,"d":"76,152"},0,0,0,0,0,{"v":76152.06,"d":"76,152"},0,0,0,0,0,0,0,0,0,{"v":76152.06,"d":"76,152"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2120501","        城乡社区环境卫生",{"v":76152.06,"d":"76,152"},0,0,0,0,0,{"v":76152.06,"d":"76,152"},0,0,0,0,0,0,0,0,0,{"v":76152.06,"d":"76,152"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    213","    农林水支出",{"v":3993903.59,"d":"3,993,904"},0,0,0,0,0,{"v":435000,"d":"435,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,{"v":420000,"d":"420,000"},{"v":296600,"d":"296,600"},0,{"v":296600,"d":"296,600"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":720172,"d":"720,172"},{"v":687407,"d":"687,407"},{"v":32765,"d":"32,765"},0,0,0,0,0,0,0,0,0,0,0,{"v":2082131.59,"d":"2,082,132"},{"v":2082131.59,"d":"2,082,132"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":460000,"d":"460,000"},0,0,{"v":460000,"d":"460,000"},0]
["      21301","      农业",{"v":575598.59,"d":"575,599"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":529425,"d":"529,425"},{"v":496660,"d":"496,660"},{"v":32765,"d":"32,765"},0,0,0,0,0,0,0,0,0,0,0,{"v":46173.59,"d":"46,174"},{"v":46173.59,"d":"46,174"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130104","        事业运行（农业）",{"v":529425,"d":"529,425"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":529425,"d":"529,425"},{"v":496660,"d":"496,660"},{"v":32765,"d":"32,765"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130152","        对高校毕业生到基层任职补助",{"v":46173.59,"d":"46,174"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":46173.59,"d":"46,174"},{"v":46173.59,"d":"46,174"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21302","      林业和草原",{"v":205747,"d":"205,747"},0,0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":190747,"d":"190,747"},{"v":190747,"d":"190,747"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130204","        事业机构",{"v":205747,"d":"205,747"},0,0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":190747,"d":"190,747"},{"v":190747,"d":"190,747"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21307","      农村综合改革",{"v":3212558,"d":"3,212,558"},0,0,0,0,0,{"v":420000,"d":"420,000"},0,0,0,0,0,0,0,0,0,{"v":420000,"d":"420,000"},{"v":296600,"d":"296,600"},0,{"v":296600,"d":"296,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2035958,"d":"2,035,958"},{"v":2035958,"d":"2,035,958"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":460000,"d":"460,000"},0,0,{"v":460000,"d":"460,000"},0]
["        2130705","        对村民委员会和村党支部的补助",{"v":3212558,"d":"3,212,558"},0,0,0,0,0,{"v":420000,"d":"420,000"},0,0,0,0,0,0,0,0,0,{"v":420000,"d":"420,000"},{"v":296600,"d":"296,600"},0,{"v":296600,"d":"296,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2035958,"d":"2,035,958"},{"v":2035958,"d":"2,035,958"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":460000,"d":"460,000"},0,0,{"v":460000,"d":"460,000"},0]
["    221","    住房保障支出",{"v":599763,"d":"599,763"},{"v":426925,"d":"426,925"},0,0,{"v":426925,"d":"426,925"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":172838,"d":"172,838"},{"v":172838,"d":"172,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22102","      住房改革支出",{"v":599763,"d":"599,763"},{"v":426925,"d":"426,925"},0,0,{"v":426925,"d":"426,925"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":172838,"d":"172,838"},{"v":172838,"d":"172,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2210201","        住房公积金",{"v":599763,"d":"599,763"},{"v":426925,"d":"426,925"},0,0,{"v":426925,"d":"426,925"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":172838,"d":"172,838"},{"v":172838,"d":"172,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]