{"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":{"external_links":1,"defined_names":62},"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"]}
[]
[]
[]
["盐边县红宝苗族彝族乡"]
["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:盐边县红宝苗族彝族乡",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":4295957,"d":"4,295,957"},"一、工资福利支出",{"v":3502031,"d":"3,502,031"}]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",{"v":669104,"d":"669,104"}]
["   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":124822,"d":"124,822"}]
["   其中：义务教育等转移支付收入",0,"四、项目支出",{"v":125700,"d":"125,700"}]
["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":4295957,"d":"4,295,957"},"本  年  支  出  合  计",{"v":4421657,"d":"4,421,657"}]
["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":125700,"d":"125,700"},null,0]
["    其中：专项资金"]
["          事业单位经营亏损",null,"       ",0]
[]
[]
["收      入      总      计",{"v":4421657,"d":"4,421,657"},"支      出      总      计",{"v":4421657,"d":"4,421,657"}]

{"sheet":"收入预算总表","index":2,"n_rows":28,"n_cols":22,"rows_kept":28,"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":6546547,"d":"6,546,547"},{"v":125700,"d":"125,700"},{"v":125700,"d":"125,700"},0,{"v":0,"d":"0.00"},{"v":6420847,"d":"6,420,847"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"805001","盐边县红宝苗族彝族乡党政办",{"v":6546547,"d":"6,546,547"},{"v":125700,"d":"125,700"},{"v":125700,"d":"125,700"},0,{"v":0,"d":"0.00"},{"v":6420847,"d":"6,420,847"},0,0,0,0,0,0,0,0,0,0,0]
["201","01","01","  805001","  行政运行（人大）",{"v":123756,"d":"123,756"},0,0,0,{"v":0,"d":"0.00"},{"v":123756,"d":"123,756"},0,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  805001","  人大会议",{"v":29250,"d":"29,250"},0,0,0,{"v":0,"d":"0.00"},{"v":29250,"d":"29,250"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","01","  805001","  行政运行（政府）",{"v":1667174,"d":"1,667,174"},0,0,0,{"v":0,"d":"0.00"},{"v":1667174,"d":"1,667,174"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","  805001","  一般行政管理事务（政府）",{"v":10436,"d":"10,436"},0,0,0,{"v":0,"d":"0.00"},{"v":10436,"d":"10,436"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","50","  805001","  事业运行（政府）",{"v":194589,"d":"194,589"},0,0,0,{"v":0,"d":"0.00"},{"v":194589,"d":"194,589"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","02","  805001","  一般行政管理事务（财政）",{"v":15400,"d":"15,400"},0,0,0,{"v":0,"d":"0.00"},{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","50","  805001","  事业运行（财政）",{"v":144622,"d":"144,622"},0,0,0,{"v":0,"d":"0.00"},{"v":144622,"d":"144,622"},0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  805001","  行政运行（党委）",{"v":214601,"d":"214,601"},0,0,0,{"v":0,"d":"0.00"},{"v":214601,"d":"214,601"},0,0,0,0,0,0,0,0,0,0,0]
["201","31","02","  805001","  一般行政管理事务（党委）",{"v":21140,"d":"21,140"},0,0,0,{"v":0,"d":"0.00"},{"v":21140,"d":"21,140"},0,0,0,0,0,0,0,0,0,0,0]
["207","01","09","  805001","  群众文化",{"v":91741,"d":"91,741"},0,0,0,{"v":0,"d":"0.00"},{"v":91741,"d":"91,741"},0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  805001","  社会保险经办机构",{"v":142342,"d":"142,342"},0,0,0,{"v":0,"d":"0.00"},{"v":142342,"d":"142,342"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","04","  805001","  未归口管理的行政单位离退休",{"v":19800,"d":"19,800"},0,0,0,{"v":0,"d":"0.00"},{"v":19800,"d":"19,800"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","  805001","  机关事业单位基本养老保险缴费支出",{"v":458871,"d":"458,871"},0,0,0,{"v":0,"d":"0.00"},{"v":458871,"d":"458,871"},0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  805001","  农村特困人员救助供养支出",{"v":612680,"d":"612,680"},0,0,0,{"v":0,"d":"0.00"},{"v":612680,"d":"612,680"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","  805001","  事业运行（农业）",{"v":799427,"d":"799,427"},0,0,0,{"v":0,"d":"0.00"},{"v":799427,"d":"799,427"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","42","  805001","  农村道路建设",{"v":114000,"d":"114,000"},{"v":114000,"d":"114,000"},{"v":114000,"d":"114,000"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","  805001","  对村民委员会和村党支部的补助",{"v":1435984,"d":"1,435,984"},0,0,0,{"v":0,"d":"0.00"},{"v":1435984,"d":"1,435,984"},0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","  805001","  住房公积金",{"v":439034,"d":"439,034"},0,0,0,{"v":0,"d":"0.00"},{"v":439034,"d":"439,034"},0,0,0,0,0,0,0,0,0,0,0]
["224","07","02","  805001","  地方自然灾害生活补助",{"v":11700,"d":"11,700"},{"v":11700,"d":"11,700"},{"v":11700,"d":"11,700"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出预算总表","index":3,"n_rows":28,"n_cols":19,"rows_kept":28,"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":6546547,"d":"6,546,547"},{"v":4295957,"d":"4,295,957"},{"v":3502031,"d":"3,502,031"},{"v":669104,"d":"669,104"},{"v":124822,"d":"124,822"},{"v":2250590,"d":"2,250,590"},{"v":324000,"d":"324,000"},{"v":1926590,"d":"1,926,590"},0,0,0,0,0,0]
[{"$nulls":3},"805001","盐边县红宝苗族彝族乡党政办",{"v":6546547,"d":"6,546,547"},{"v":4295957,"d":"4,295,957"},{"v":3502031,"d":"3,502,031"},{"v":669104,"d":"669,104"},{"v":124822,"d":"124,822"},{"v":2250590,"d":"2,250,590"},{"v":324000,"d":"324,000"},{"v":1926590,"d":"1,926,590"},0,0,0,0,0,0]
["201","01","01","  805001","  行政运行（人大）",{"v":123756,"d":"123,756"},{"v":123756,"d":"123,756"},{"v":111219,"d":"111,219"},{"v":12537,"d":"12,537"},0,0,0,0,0,0,0,0,0,0]
["201","01","04","  805001","  人大会议",{"v":29250,"d":"29,250"},0,0,0,0,{"v":29250,"d":"29,250"},0,{"v":29250,"d":"29,250"},0,0,0,0,0,0]
["201","03","01","  805001","  行政运行（政府）",{"v":1667174,"d":"1,667,174"},{"v":1667174,"d":"1,667,174"},{"v":1150173,"d":"1,150,173"},{"v":415107,"d":"415,107"},{"v":101894,"d":"101,894"},0,0,0,0,0,0,0,0,0]
["201","03","02","  805001","  一般行政管理事务（政府）",{"v":10436,"d":"10,436"},0,0,0,0,{"v":10436,"d":"10,436"},0,{"v":10436,"d":"10,436"},0,0,0,0,0,0]
["201","03","50","  805001","  事业运行（政府）",{"v":194589,"d":"194,589"},{"v":194589,"d":"194,589"},{"v":188461,"d":"188,461"},{"v":6128,"d":"6,128"},0,0,0,0,0,0,0,0,0,0]
["201","06","02","  805001","  一般行政管理事务（财政）",{"v":15400,"d":"15,400"},0,0,0,0,{"v":15400,"d":"15,400"},0,{"v":15400,"d":"15,400"},0,0,0,0,0,0]
["201","06","50","  805001","  事业运行（财政）",{"v":144622,"d":"144,622"},{"v":144622,"d":"144,622"},{"v":140562,"d":"140,562"},{"v":4060,"d":"4,060"},0,0,0,0,0,0,0,0,0,0]
["201","31","01","  805001","  行政运行（党委）",{"v":214601,"d":"214,601"},{"v":214601,"d":"214,601"},{"v":190930,"d":"190,930"},{"v":23671,"d":"23,671"},0,0,0,0,0,0,0,0,0,0]
["201","31","02","  805001","  一般行政管理事务（党委）",{"v":21140,"d":"21,140"},0,0,0,0,{"v":21140,"d":"21,140"},0,{"v":21140,"d":"21,140"},0,0,0,0,0,0]
["207","01","09","  805001","  群众文化",{"v":91741,"d":"91,741"},{"v":91741,"d":"91,741"},{"v":88962,"d":"88,962"},{"v":2779,"d":"2,779"},0,0,0,0,0,0,0,0,0,0]
["208","01","09","  805001","  社会保险经办机构",{"v":142342,"d":"142,342"},{"v":142342,"d":"142,342"},{"v":138334,"d":"138,334"},{"v":4008,"d":"4,008"},0,0,0,0,0,0,0,0,0,0]
["208","05","04","  805001","  未归口管理的行政单位离退休",{"v":19800,"d":"19,800"},{"v":19800,"d":"19,800"},0,{"v":11000,"d":"11,000"},{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0]
["208","05","05","  805001","  机关事业单位基本养老保险缴费支出",{"v":458871,"d":"458,871"},{"v":458871,"d":"458,871"},{"v":458871,"d":"458,871"},0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  805001","  农村特困人员救助供养支出",{"v":612680,"d":"612,680"},0,0,0,0,{"v":612680,"d":"612,680"},0,{"v":612680,"d":"612,680"},0,0,0,0,0,0]
["213","01","04","  805001","  事业运行（农业）",{"v":799427,"d":"799,427"},{"v":799427,"d":"799,427"},{"v":595485,"d":"595,485"},{"v":189814,"d":"189,814"},{"v":14128,"d":"14,128"},0,0,0,0,0,0,0,0,0]
["213","01","42","  805001","  农村道路建设",{"v":114000,"d":"114,000"},0,0,0,0,{"v":114000,"d":"114,000"},{"v":114000,"d":"114,000"},0,0,0,0,0,0,0]
["213","07","05","  805001","  对村民委员会和村党支部的补助",{"v":1435984,"d":"1,435,984"},0,0,0,0,{"v":1435984,"d":"1,435,984"},{"v":210000,"d":"210,000"},{"v":1225984,"d":"1,225,984"},0,0,0,0,0,0]
["221","02","01","  805001","  住房公积金",{"v":439034,"d":"439,034"},{"v":439034,"d":"439,034"},{"v":439034,"d":"439,034"},0,0,0,0,0,0,0,0,0,0,0]
["224","07","02","  805001","  地方自然灾害生活补助",{"v":11700,"d":"11,700"},0,0,0,0,{"v":11700,"d":"11,700"},0,{"v":11700,"d":"11,700"},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":22,"n_cols":23,"rows_kept":22,"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},"合计",null,null,{"v":125700,"d":"125,700"},{"v":2124890,"d":"2,124,890"},{"v":2124890,"d":"2,124,890"},0,0,0,0,0,0,0,{"v":125700,"d":"125,700"},{"v":125700,"d":"125,700"},0,0,0]
[{"$nulls":5},"大型会议及其他项目支出（行政）",null,null,{"v":11700,"d":"11,700"},{"v":1914890,"d":"1,914,890"},{"v":1914890,"d":"1,914,890"},0,0,0,0,0,0,0,{"v":11700,"d":"11,700"},{"v":11700,"d":"11,700"},0,0,0]
["201","01","04","805001","盐边县红宝苗族彝族乡党政办","  2019年人大会议费",null,"否",0,{"v":29250,"d":"29,250"},{"v":29250,"d":"29,250"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","805001","盐边县红宝苗族彝族乡党政办","  2019年乡村治理补助资金",null,null,0,{"v":10436,"d":"10,436"},{"v":10436,"d":"10,436"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","02","805001","盐边县红宝苗族彝族乡党政办","  2019年A++系统维护费",null,null,0,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","02","805001","盐边县红宝苗族彝族乡党政办","  2019年大平台系统维护费",null,null,0,{"v":2400,"d":"2,400"},{"v":2400,"d":"2,400"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","31","02","805001","盐边县红宝苗族彝族乡党政办","  2019年农村党员培训费",null,null,0,{"v":7140,"d":"7,140"},{"v":7140,"d":"7,140"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","31","02","805001","盐边县红宝苗族彝族乡党政办","  2019年党员干部现代远程教育经费",null,null,0,{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","805001","盐边县红宝苗族彝族乡党政办","  2019年农村五保户生活费",null,null,0,{"v":612680,"d":"612,680"},{"v":612680,"d":"612,680"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","805001","盐边县红宝苗族彝族乡党政办","  2019年村社干部工资及村绩效",null,null,0,{"v":1037124,"d":"1,037,124"},{"v":1037124,"d":"1,037,124"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","805001","盐边县红宝苗族彝族乡党政办","  2019年村办公经费",null,null,0,{"v":188860,"d":"188,860"},{"v":188860,"d":"188,860"},0,0,0,0,0,0,0,0,0,0,0,0]
["224","07","02","805001","盐边县红宝苗族彝族乡党政办","  2017年财政应返还额度-2017年自然灾害生活补助",null,null,{"v":11700,"d":"11,700"},0,0,0,0,0,0,0,0,0,{"v":11700,"d":"11,700"},{"v":11700,"d":"11,700"},0,0,0]
[{"$nulls":5},"基础设施建设及大修理",null,null,{"v":114000,"d":"114,000"},{"v":210000,"d":"210,000"},{"v":210000,"d":"210,000"},0,0,0,0,0,0,0,{"v":114000,"d":"114,000"},{"v":114000,"d":"114,000"},0,0,0]
["213","01","42","805001","盐边县红宝苗族彝族乡党政办","  2017年财政应返还额度-2016年下达中槽村和蚂蝗箐村桥梁建设项目资金",null,"否",{"v":114000,"d":"114,000"},0,0,0,0,0,0,0,0,0,{"v":114000,"d":"114,000"},{"v":114000,"d":"114,000"},0,0,0]
["213","07","05","805001","盐边县红宝苗族彝族乡党政办","  根据川财基【2018】17号下达基层组织活动和公共服务运行经费（省级资金）",null,null,0,{"v":210000,"d":"210,000"},{"v":210000,"d":"210,000"},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"工资福利支出","index":6,"n_rows":19,"n_cols":25,"rows_kept":19,"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":3502031,"d":"3,502,031"},{"v":1025436,"d":"1,025,436"},{"v":1183008,"d":"1,183,008"},{"v":49088,"d":"49,088"},0,{"v":131862,"d":"131,862"},{"v":458871,"d":"458,871"},0,{"v":172076,"d":"172,076"},{"v":24000,"d":"24,000"},{"v":18656,"d":"18,656"},{"v":439034,"d":"439,034"},0,0,{"v":3502031,"d":"3,502,031"},{"v":3502031,"d":"3,502,031"},{"v":3502031,"d":"3,502,031"},0,0,0]
[{"$nulls":3},"805001","盐边县红宝苗族彝族乡党政办",{"v":3502031,"d":"3,502,031"},{"v":1025436,"d":"1,025,436"},{"v":1183008,"d":"1,183,008"},{"v":49088,"d":"49,088"},0,{"v":131862,"d":"131,862"},{"v":458871,"d":"458,871"},0,{"v":172076,"d":"172,076"},{"v":24000,"d":"24,000"},{"v":18656,"d":"18,656"},{"v":439034,"d":"439,034"},0,0,{"v":3502031,"d":"3,502,031"},{"v":3502031,"d":"3,502,031"},{"v":3502031,"d":"3,502,031"},0,0,0]
["201","01","01","  805001","  行政运行（人大）",{"v":111219,"d":"111,219"},{"v":51492,"d":"51,492"},{"v":46968,"d":"46,968"},{"v":4291,"d":"4,291"},0,0,0,0,{"v":7469,"d":"7,469"},800,199,0,0,0,{"v":111219,"d":"111,219"},{"v":111219,"d":"111,219"},{"v":111219,"d":"111,219"},0,0,0]
["201","03","01","  805001","  行政运行（政府）",{"v":1150173,"d":"1,150,173"},{"v":461784,"d":"461,784"},{"v":560964,"d":"560,964"},{"v":38482,"d":"38,482"},0,0,0,0,{"v":76503,"d":"76,503"},{"v":10400,"d":"10,400"},{"v":2040,"d":"2,040"},0,0,0,{"v":1150173,"d":"1,150,173"},{"v":1150173,"d":"1,150,173"},{"v":1150173,"d":"1,150,173"},0,0,0]
["201","03","50","  805001","  事业运行（政府）",{"v":188461,"d":"188,461"},{"v":90060,"d":"90,060"},{"v":62136,"d":"62,136"},0,0,{"v":19080,"d":"19,080"},0,0,{"v":12845,"d":"12,845"},{"v":1600,"d":"1,600"},{"v":2740,"d":"2,740"},0,0,0,{"v":188461,"d":"188,461"},{"v":188461,"d":"188,461"},{"v":188461,"d":"188,461"},0,0,0]
["201","06","50","  805001","  事业运行（财政）",{"v":140562,"d":"140,562"},{"v":50424,"d":"50,424"},{"v":59148,"d":"59,148"},0,0,{"v":17799,"d":"17,799"},0,0,{"v":9553,"d":"9,553"},{"v":1600,"d":"1,600"},{"v":2038,"d":"2,038"},0,0,0,{"v":140562,"d":"140,562"},{"v":140562,"d":"140,562"},{"v":140562,"d":"140,562"},0,0,0]
["201","31","01","  805001","  行政运行（党委）",{"v":190930,"d":"190,930"},{"v":75780,"d":"75,780"},{"v":94152,"d":"94,152"},{"v":6315,"d":"6,315"},0,0,0,0,{"v":12743,"d":"12,743"},{"v":1600,"d":"1,600"},340,0,0,0,{"v":190930,"d":"190,930"},{"v":190930,"d":"190,930"},{"v":190930,"d":"190,930"},0,0,0]
["207","01","09","  805001","  群众文化",{"v":88962,"d":"88,962"},{"v":38760,"d":"38,760"},{"v":32076,"d":"32,076"},0,0,{"v":9972,"d":"9,972"},0,0,{"v":6061,"d":"6,061"},800,{"v":1293,"d":"1,293"},0,0,0,{"v":88962,"d":"88,962"},{"v":88962,"d":"88,962"},{"v":88962,"d":"88,962"},0,0,0]
["208","01","09","  805001","  社会保险经办机构",{"v":138334,"d":"138,334"},{"v":49992,"d":"49,992"},{"v":58020,"d":"58,020"},0,0,{"v":17316,"d":"17,316"},0,0,{"v":9400,"d":"9,400"},{"v":1600,"d":"1,600"},{"v":2006,"d":"2,006"},0,0,0,{"v":138334,"d":"138,334"},{"v":138334,"d":"138,334"},{"v":138334,"d":"138,334"},0,0,0]
["208","05","05","  805001","  机关事业单位基本养老保险缴费支出",{"v":458871,"d":"458,871"},0,0,0,0,0,{"v":458871,"d":"458,871"},0,0,0,0,0,0,0,{"v":458871,"d":"458,871"},{"v":458871,"d":"458,871"},{"v":458871,"d":"458,871"},0,0,0]
["213","01","04","  805001","  事业运行（农业）",{"v":595485,"d":"595,485"},{"v":207144,"d":"207,144"},{"v":269544,"d":"269,544"},0,0,{"v":67695,"d":"67,695"},0,0,{"v":37502,"d":"37,502"},{"v":5600,"d":"5,600"},{"v":8000,"d":"8,000"},0,0,0,{"v":595485,"d":"595,485"},{"v":595485,"d":"595,485"},{"v":595485,"d":"595,485"},0,0,0]
["221","02","01","  805001","  住房公积金",{"v":439034,"d":"439,034"},0,0,0,0,0,0,0,0,0,0,{"v":439034,"d":"439,034"},0,0,{"v":439034,"d":"439,034"},{"v":439034,"d":"439,034"},{"v":439034,"d":"439,034"},0,0,0]

{"sheet":"公用支出","index":7,"n_rows":18,"n_cols":39,"rows_kept":18,"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":669104,"d":"669,104"},{"v":50000,"d":"50,000"},0,0,0,0,{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},0,0,{"v":68000,"d":"68,000"},0,0,0,{"v":52000,"d":"52,000"},{"v":15000,"d":"15,000"},{"v":10253,"d":"10,253"},0,0,0,{"v":99000,"d":"99,000"},{"v":5000,"d":"5,000"},{"v":56887,"d":"56,887"},{"v":35764,"d":"35,764"},{"v":105000,"d":"105,000"},0,{"v":130200,"d":"130,200"},0,{"v":669104,"d":"669,104"},{"v":669104,"d":"669,104"},{"v":669104,"d":"669,104"},0,0,0]
[{"$nulls":3},"805001","盐边县红宝苗族彝族乡党政办",{"v":669104,"d":"669,104"},{"v":50000,"d":"50,000"},0,0,0,0,{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},0,0,{"v":68000,"d":"68,000"},0,0,0,{"v":52000,"d":"52,000"},{"v":15000,"d":"15,000"},{"v":10253,"d":"10,253"},0,0,0,{"v":99000,"d":"99,000"},{"v":5000,"d":"5,000"},{"v":56887,"d":"56,887"},{"v":35764,"d":"35,764"},{"v":105000,"d":"105,000"},0,{"v":130200,"d":"130,200"},0,{"v":669104,"d":"669,104"},{"v":669104,"d":"669,104"},{"v":669104,"d":"669,104"},0,0,0]
["201","01","01","  805001","  行政运行（人大）",{"v":12537,"d":"12,537"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1992,"d":"1,992"},{"v":1545,"d":"1,545"},0,0,{"v":9000,"d":"9,000"},0,{"v":12537,"d":"12,537"},{"v":12537,"d":"12,537"},{"v":12537,"d":"12,537"},0,0,0]
["201","03","01","  805001","  行政运行（政府）",{"v":415107,"d":"415,107"},{"v":32000,"d":"32,000"},0,0,0,0,{"v":11200,"d":"11,200"},{"v":11200,"d":"11,200"},0,0,{"v":48000,"d":"48,000"},0,0,0,{"v":32000,"d":"32,000"},{"v":8000,"d":"8,000"},{"v":10253,"d":"10,253"},0,0,0,{"v":64000,"d":"64,000"},{"v":5000,"d":"5,000"},{"v":20400,"d":"20,400"},{"v":13854,"d":"13,854"},{"v":56000,"d":"56,000"},0,{"v":103200,"d":"103,200"},0,{"v":415107,"d":"415,107"},{"v":415107,"d":"415,107"},{"v":415107,"d":"415,107"},0,0,0]
["201","03","50","  805001","  事业运行（政府）",{"v":6128,"d":"6,128"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3426,"d":"3,426"},{"v":2702,"d":"2,702"},0,0,0,0,{"v":6128,"d":"6,128"},{"v":6128,"d":"6,128"},{"v":6128,"d":"6,128"},0,0,0]
["201","06","50","  805001","  事业运行（财政）",{"v":4060,"d":"4,060"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2547,"d":"2,547"},{"v":1513,"d":"1,513"},0,0,0,0,{"v":4060,"d":"4,060"},{"v":4060,"d":"4,060"},{"v":4060,"d":"4,060"},0,0,0]
["201","31","01","  805001","  行政运行（党委）",{"v":23671,"d":"23,671"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3398,"d":"3,398"},{"v":2273,"d":"2,273"},0,0,{"v":18000,"d":"18,000"},0,{"v":23671,"d":"23,671"},{"v":23671,"d":"23,671"},{"v":23671,"d":"23,671"},0,0,0]
["207","01","09","  805001","  群众文化",{"v":2779,"d":"2,779"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1616,"d":"1,616"},{"v":1163,"d":"1,163"},0,0,0,0,{"v":2779,"d":"2,779"},{"v":2779,"d":"2,779"},{"v":2779,"d":"2,779"},0,0,0]
["208","01","09","  805001","  社会保险经办机构",{"v":4008,"d":"4,008"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2508,"d":"2,508"},{"v":1500,"d":"1,500"},0,0,0,0,{"v":4008,"d":"4,008"},{"v":4008,"d":"4,008"},{"v":4008,"d":"4,008"},0,0,0]
["208","05","04","  805001","  未归口管理的行政单位离退休",{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},{"v":3000,"d":"3,000"},0,0,0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0]
["213","01","04","  805001","  事业运行（农业）",{"v":189814,"d":"189,814"},{"v":18000,"d":"18,000"},0,0,0,0,{"v":9800,"d":"9,800"},{"v":9800,"d":"9,800"},0,0,{"v":20000,"d":"20,000"},0,0,0,{"v":20000,"d":"20,000"},{"v":7000,"d":"7,000"},0,0,0,0,{"v":35000,"d":"35,000"},0,{"v":13000,"d":"13,000"},{"v":8214,"d":"8,214"},{"v":49000,"d":"49,000"},0,0,0,{"v":189814,"d":"189,814"},{"v":189814,"d":"189,814"},{"v":189814,"d":"189,814"},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":124822,"d":"124,822"},0,{"v":10128,"d":"10,128"},0,0,{"v":101654,"d":"101,654"},0,{"v":12800,"d":"12,800"},0,240,0,0,{"v":124822,"d":"124,822"},{"v":124822,"d":"124,822"},{"v":124822,"d":"124,822"},0,0,0]
[{"$nulls":3},"805001","盐边县红宝苗族彝族乡党政办",{"v":124822,"d":"124,822"},0,{"v":10128,"d":"10,128"},0,0,{"v":101654,"d":"101,654"},0,{"v":12800,"d":"12,800"},0,240,0,0,{"v":124822,"d":"124,822"},{"v":124822,"d":"124,822"},{"v":124822,"d":"124,822"},0,0,0]
["201","03","01","  805001","  行政运行（政府）",{"v":101894,"d":"101,894"},0,0,0,0,{"v":101654,"d":"101,654"},0,0,0,240,0,0,{"v":101894,"d":"101,894"},{"v":101894,"d":"101,894"},{"v":101894,"d":"101,894"},0,0,0]
["208","05","04","  805001","  未归口管理的行政单位离退休",{"v":8800,"d":"8,800"},0,0,0,0,0,0,{"v":8800,"d":"8,800"},0,0,0,0,{"v":8800,"d":"8,800"},{"v":8800,"d":"8,800"},{"v":8800,"d":"8,800"},0,0,0]
["213","01","04","  805001","  事业运行（农业）",{"v":14128,"d":"14,128"},0,{"v":10128,"d":"10,128"},0,0,0,0,{"v":4000,"d":"4,000"},0,0,0,0,{"v":14128,"d":"14,128"},{"v":14128,"d":"14,128"},{"v":14128,"d":"14,128"},0,0,0]

{"sheet":"三公经费支出预算表","index":9,"n_rows":9,"n_cols":10,"rows_kept":9,"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：盐边县红宝苗族彝族乡",{"$nulls":8},"单位：元"]
["单位编码","单位名称","功能科目编码","功能科目名称","“三公”经费财政拨款支出"]
[{"$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":115253,"d":"115,253"},0,{"v":105000,"d":"105,000"},0,{"v":105000,"d":"105,000"},{"v":10253,"d":"10,253"}]
["805001","盐边县红宝苗族彝族乡党政办","2010301","行政运行（政府）",{"v":66253,"d":"66,253"},0,{"v":56000,"d":"56,000"},0,{"v":56000,"d":"56,000"},{"v":10253,"d":"10,253"}]
["805001","盐边县红宝苗族彝族乡党政办","2130104","事业运行（农业）",{"v":49000,"d":"49,000"},0,{"v":49000,"d":"49,000"},0,{"v":49000,"d":"49,000"},0]

{"sheet":"支出预算政府经济科目明细表","index":10,"n_rows":45,"n_cols":78,"rows_kept":45,"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":6546547,"d":"6,546,547"},{"v":1963825,"d":"1,963,825"},{"v":1340228,"d":"1,340,228"},{"v":370002,"d":"370,002"},{"v":253595,"d":"253,595"},0,{"v":538541,"d":"538,541"},{"v":287062,"d":"287,062"},{"v":61250,"d":"61,250"},{"v":15140,"d":"15,140"},0,{"v":69000,"d":"69,000"},{"v":10253,"d":"10,253"},0,{"v":56000,"d":"56,000"},{"v":15400,"d":"15,400"},{"v":24436,"d":"24,436"},{"v":324000,"d":"324,000"},0,{"v":324000,"d":"324,000"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1744995,"d":"1,744,995"},{"v":1538206,"d":"1,538,206"},{"v":206789,"d":"206,789"},0,0,0,0,0,0,0,0,0,0,0,{"v":749202,"d":"749,202"},{"v":739074,"d":"739,074"},0,0,{"v":10128,"d":"10,128"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1225984,"d":"1,225,984"},0,0,{"v":1225984,"d":"1,225,984"},0]
["805","盐边县红宝苗族彝族乡",{"v":6546547,"d":"6,546,547"},{"v":1963825,"d":"1,963,825"},{"v":1340228,"d":"1,340,228"},{"v":370002,"d":"370,002"},{"v":253595,"d":"253,595"},0,{"v":538541,"d":"538,541"},{"v":287062,"d":"287,062"},{"v":61250,"d":"61,250"},{"v":15140,"d":"15,140"},0,{"v":69000,"d":"69,000"},{"v":10253,"d":"10,253"},0,{"v":56000,"d":"56,000"},{"v":15400,"d":"15,400"},{"v":24436,"d":"24,436"},{"v":324000,"d":"324,000"},0,{"v":324000,"d":"324,000"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1744995,"d":"1,744,995"},{"v":1538206,"d":"1,538,206"},{"v":206789,"d":"206,789"},0,0,0,0,0,0,0,0,0,0,0,{"v":749202,"d":"749,202"},{"v":739074,"d":"739,074"},0,0,{"v":10128,"d":"10,128"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1225984,"d":"1,225,984"},0,0,{"v":1225984,"d":"1,225,984"},0]
["  805001","  盐边县红宝苗族彝族乡党政办",{"v":6546547,"d":"6,546,547"},{"v":1963825,"d":"1,963,825"},{"v":1340228,"d":"1,340,228"},{"v":370002,"d":"370,002"},{"v":253595,"d":"253,595"},0,{"v":538541,"d":"538,541"},{"v":287062,"d":"287,062"},{"v":61250,"d":"61,250"},{"v":15140,"d":"15,140"},0,{"v":69000,"d":"69,000"},{"v":10253,"d":"10,253"},0,{"v":56000,"d":"56,000"},{"v":15400,"d":"15,400"},{"v":24436,"d":"24,436"},{"v":324000,"d":"324,000"},0,{"v":324000,"d":"324,000"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1744995,"d":"1,744,995"},{"v":1538206,"d":"1,538,206"},{"v":206789,"d":"206,789"},0,0,0,0,0,0,0,0,0,0,0,{"v":749202,"d":"749,202"},{"v":739074,"d":"739,074"},0,0,{"v":10128,"d":"10,128"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1225984,"d":"1,225,984"},0,0,{"v":1225984,"d":"1,225,984"},0]
["    201","    一般公共服务支出",{"v":2420968,"d":"2,420,968"},{"v":1452322,"d":"1,452,322"},{"v":1340228,"d":"1,340,228"},{"v":112094,"d":"112,094"},0,0,{"v":527541,"d":"527,541"},{"v":276062,"d":"276,062"},{"v":61250,"d":"61,250"},{"v":15140,"d":"15,140"},0,{"v":69000,"d":"69,000"},{"v":10253,"d":"10,253"},0,{"v":56000,"d":"56,000"},{"v":15400,"d":"15,400"},{"v":24436,"d":"24,436"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":339211,"d":"339,211"},{"v":329023,"d":"329,023"},{"v":10188,"d":"10,188"},0,0,0,0,0,0,0,0,0,0,0,{"v":101894,"d":"101,894"},{"v":101894,"d":"101,894"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20101","      人大事务",{"v":153006,"d":"153,006"},{"v":111219,"d":"111,219"},{"v":102751,"d":"102,751"},{"v":8468,"d":"8,468"},0,0,{"v":41787,"d":"41,787"},{"v":12537,"d":"12,537"},{"v":29250,"d":"29,250"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010101","        行政运行（人大）",{"v":123756,"d":"123,756"},{"v":111219,"d":"111,219"},{"v":102751,"d":"102,751"},{"v":8468,"d":"8,468"},0,0,{"v":12537,"d":"12,537"},{"v":12537,"d":"12,537"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010104","        人大会议",{"v":29250,"d":"29,250"},0,0,0,0,0,{"v":29250,"d":"29,250"},0,{"v":29250,"d":"29,250"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20103","      政府办公厅（室）及相关机构事务",{"v":1872199,"d":"1,872,199"},{"v":1150173,"d":"1,150,173"},{"v":1061230,"d":"1,061,230"},{"v":88943,"d":"88,943"},0,0,{"v":425543,"d":"425,543"},{"v":239854,"d":"239,854"},{"v":32000,"d":"32,000"},{"v":8000,"d":"8,000"},0,{"v":69000,"d":"69,000"},{"v":10253,"d":"10,253"},0,{"v":56000,"d":"56,000"},0,{"v":10436,"d":"10,436"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":194589,"d":"194,589"},{"v":188461,"d":"188,461"},{"v":6128,"d":"6,128"},0,0,0,0,0,0,0,0,0,0,0,{"v":101894,"d":"101,894"},{"v":101894,"d":"101,894"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010301","        行政运行（政府）",{"v":1667174,"d":"1,667,174"},{"v":1150173,"d":"1,150,173"},{"v":1061230,"d":"1,061,230"},{"v":88943,"d":"88,943"},0,0,{"v":415107,"d":"415,107"},{"v":239854,"d":"239,854"},{"v":32000,"d":"32,000"},{"v":8000,"d":"8,000"},0,{"v":69000,"d":"69,000"},{"v":10253,"d":"10,253"},0,{"v":56000,"d":"56,000"},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":101894,"d":"101,894"},{"v":101894,"d":"101,894"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010302","        一般行政管理事务（政府）",{"v":10436,"d":"10,436"},0,0,0,0,0,{"v":10436,"d":"10,436"},0,0,0,0,0,0,0,0,0,{"v":10436,"d":"10,436"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010350","        事业运行（政府）",{"v":194589,"d":"194,589"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":194589,"d":"194,589"},{"v":188461,"d":"188,461"},{"v":6128,"d":"6,128"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20106","      财政事务",{"v":160022,"d":"160,022"},0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":144622,"d":"144,622"},{"v":140562,"d":"140,562"},{"v":4060,"d":"4,060"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010602","        一般行政管理事务（财政）",{"v":15400,"d":"15,400"},0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,{"v":15400,"d":"15,400"},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]
["        2010650","        事业运行（财政）",{"v":144622,"d":"144,622"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":144622,"d":"144,622"},{"v":140562,"d":"140,562"},{"v":4060,"d":"4,060"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20131","      党委办公厅（室）及相关机构事务",{"v":235741,"d":"235,741"},{"v":190930,"d":"190,930"},{"v":176247,"d":"176,247"},{"v":14683,"d":"14,683"},0,0,{"v":44811,"d":"44,811"},{"v":23671,"d":"23,671"},0,{"v":7140,"d":"7,140"},0,0,0,0,0,0,{"v":14000,"d":"14,000"},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]
["        2013101","        行政运行（党委）",{"v":214601,"d":"214,601"},{"v":190930,"d":"190,930"},{"v":176247,"d":"176,247"},{"v":14683,"d":"14,683"},0,0,{"v":23671,"d":"23,671"},{"v":23671,"d":"23,671"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2013102","        一般行政管理事务（党委）",{"v":21140,"d":"21,140"},0,0,0,0,0,{"v":21140,"d":"21,140"},0,0,{"v":7140,"d":"7,140"},0,0,0,0,0,0,{"v":14000,"d":"14,000"},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]
["    207","    文化旅游体育与传媒支出",{"v":91741,"d":"91,741"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":91741,"d":"91,741"},{"v":88962,"d":"88,962"},{"v":2779,"d":"2,779"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20701","      文化和旅游",{"v":91741,"d":"91,741"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":91741,"d":"91,741"},{"v":88962,"d":"88,962"},{"v":2779,"d":"2,779"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2070109","        群众文化",{"v":91741,"d":"91,741"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":91741,"d":"91,741"},{"v":88962,"d":"88,962"},{"v":2779,"d":"2,779"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    208","    社会保障和就业支出",{"v":1233693,"d":"1,233,693"},{"v":257908,"d":"257,908"},0,{"v":257908,"d":"257,908"},0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},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":343305,"d":"343,305"},{"v":339297,"d":"339,297"},{"v":4008,"d":"4,008"},0,0,0,0,0,0,0,0,0,0,0,{"v":621480,"d":"621,480"},{"v":621480,"d":"621,480"},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]
["      20801","      人力资源和社会保障管理事务",{"v":142342,"d":"142,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":142342,"d":"142,342"},{"v":138334,"d":"138,334"},{"v":4008,"d":"4,008"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080109","        社会保险经办机构",{"v":142342,"d":"142,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":142342,"d":"142,342"},{"v":138334,"d":"138,334"},{"v":4008,"d":"4,008"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20805","      行政事业单位离退休",{"v":478671,"d":"478,671"},{"v":257908,"d":"257,908"},0,{"v":257908,"d":"257,908"},0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},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":200963,"d":"200,963"},{"v":200963,"d":"200,963"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":8800,"d":"8,800"},{"v":8800,"d":"8,800"},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]
["        2080504","        未归口管理的行政单位离退休",{"v":19800,"d":"19,800"},0,0,0,0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},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":8800,"d":"8,800"},{"v":8800,"d":"8,800"},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]
["        2080505","        机关事业单位基本养老保险缴费支出",{"v":458871,"d":"458,871"},{"v":257908,"d":"257,908"},0,{"v":257908,"d":"257,908"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200963,"d":"200,963"},{"v":200963,"d":"200,963"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20821","      特困人员救助供养",{"v":612680,"d":"612,680"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":612680,"d":"612,680"},{"v":612680,"d":"612,680"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2082102","        农村特困人员救助供养支出",{"v":612680,"d":"612,680"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":612680,"d":"612,680"},{"v":612680,"d":"612,680"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    213","    农林水支出",{"v":2349411,"d":"2,349,411"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":324000,"d":"324,000"},0,{"v":324000,"d":"324,000"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":785299,"d":"785,299"},{"v":595485,"d":"595,485"},{"v":189814,"d":"189,814"},0,0,0,0,0,0,0,0,0,0,0,{"v":14128,"d":"14,128"},{"v":4000,"d":"4,000"},0,0,{"v":10128,"d":"10,128"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1225984,"d":"1,225,984"},0,0,{"v":1225984,"d":"1,225,984"},0]
["      21301","      农业",{"v":913427,"d":"913,427"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":114000,"d":"114,000"},0,{"v":114000,"d":"114,000"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":785299,"d":"785,299"},{"v":595485,"d":"595,485"},{"v":189814,"d":"189,814"},0,0,0,0,0,0,0,0,0,0,0,{"v":14128,"d":"14,128"},{"v":4000,"d":"4,000"},0,0,{"v":10128,"d":"10,128"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130104","        事业运行（农业）",{"v":799427,"d":"799,427"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":785299,"d":"785,299"},{"v":595485,"d":"595,485"},{"v":189814,"d":"189,814"},0,0,0,0,0,0,0,0,0,0,0,{"v":14128,"d":"14,128"},{"v":4000,"d":"4,000"},0,0,{"v":10128,"d":"10,128"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130142","        农村道路建设",{"v":114000,"d":"114,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":114000,"d":"114,000"},0,{"v":114000,"d":"114,000"},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]
["      21307","      农村综合改革",{"v":1435984,"d":"1,435,984"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":210000,"d":"210,000"},0,{"v":210000,"d":"210,000"},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,{"v":1225984,"d":"1,225,984"},0,0,{"v":1225984,"d":"1,225,984"},0]
["        2130705","        对村民委员会和村党支部的补助",{"v":1435984,"d":"1,435,984"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":210000,"d":"210,000"},0,{"v":210000,"d":"210,000"},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,{"v":1225984,"d":"1,225,984"},0,0,{"v":1225984,"d":"1,225,984"},0]
["    221","    住房保障支出",{"v":439034,"d":"439,034"},{"v":253595,"d":"253,595"},0,0,{"v":253595,"d":"253,595"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":185439,"d":"185,439"},{"v":185439,"d":"185,439"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22102","      住房改革支出",{"v":439034,"d":"439,034"},{"v":253595,"d":"253,595"},0,0,{"v":253595,"d":"253,595"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":185439,"d":"185,439"},{"v":185439,"d":"185,439"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2210201","        住房公积金",{"v":439034,"d":"439,034"},{"v":253595,"d":"253,595"},0,0,{"v":253595,"d":"253,595"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":185439,"d":"185,439"},{"v":185439,"d":"185,439"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    224","    灾害防治及应急管理支出",{"v":11700,"d":"11,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11700,"d":"11,700"},{"v":11700,"d":"11,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22407","      自然灾害救灾及恢复重建支出",{"v":11700,"d":"11,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11700,"d":"11,700"},{"v":11700,"d":"11,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2240702","        地方自然灾害生活补助",{"v":11700,"d":"11,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11700,"d":"11,700"},{"v":11700,"d":"11,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]