{"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":11},"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,"盐边县国胜乡人民政府"]
[null,"2020年部门预算"]
[null,"日期：2020年6月1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：盐边县国胜乡人民政府",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2020年预算数","项      目","2020年预算数"]
[null,null,"一、一般公共服务支出",{"v":4332286.68,"d":"4,332,287"}]
["一、一般公共预算拨款收入",{"v":9432294,"d":"9,432,294"},"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",0]
["七、其他收入",0,"八、社会保障与就业支出",{"v":2300375.33,"d":"2,300,375"}]
[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",0]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",{"v":308522,"d":"308,522"}]
[null,null,"十三、农林水支出",{"v":2979652,"d":"2,979,652"}]
[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",{"v":20000,"d":"20,000"}]
[null,null,"二十、住房保障支出",{"v":565526,"d":"565,526"}]
[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":9432294,"d":"9,432,294"},"本   年   支   出  合  计",{"v":10506362.01,"d":"10,506,362"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":1074068.01,"d":"1,074,068"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":10506362.01,"d":"10,506,362"},"支   出   总   计",{"v":10506362.01,"d":"10,506,362"}]

{"sheet":"收入总表02","index":2,"n_rows":48,"n_cols":19,"rows_kept":48,"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县国胜乡人民政府",{"$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":10506362.01,"d":"10,506,362"},{"v":1074068.01,"d":"1,074,068"},{"v":9432294,"d":"9,432,294"},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"}]
["812001",null,"盐边县国胜乡人民政府",{"v":10506362.01,"d":"10,506,362"},{"v":1074068.01,"d":"1,074,068"},{"v":9432294,"d":"9,432,294"},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":4332286.68,"d":"4,332,287"},{"v":740832.68,"d":"740,833"},{"v":3591454,"d":"3,591,454"},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":135517,"d":"135,517"},0,{"v":135517,"d":"135,517"},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","812001","      行政运行（人大）",{"v":135517,"d":"135,517"},0,{"v":135517,"d":"135,517"},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":3661879.68,"d":"3,661,880"},{"v":740832.68,"d":"740,833"},{"v":2921047,"d":"2,921,047"},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","812001","      行政运行（政府）",{"v":2884645,"d":"2,884,645"},0,{"v":2884645,"d":"2,884,645"},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","812001","      一般行政管理事务（政府）",{"v":754484.68,"d":"754,485"},{"v":718082.68,"d":"718,083"},{"v":36402,"d":"36,402"},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"}]
["      2010308","812001","      信访事务",{"v":22750,"d":"22,750"},{"v":22750,"d":"22,750"},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"}]
["    20106",null,"    财政事务",{"v":326977,"d":"326,977"},0,{"v":326977,"d":"326,977"},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"}]
["      2010601","812001","      行政运行（财政）",{"v":155910,"d":"155,910"},0,{"v":155910,"d":"155,910"},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","812001","      事业运行（财政）",{"v":171067,"d":"171,067"},0,{"v":171067,"d":"171,067"},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":207913,"d":"207,913"},0,{"v":207913,"d":"207,913"},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","812001","      行政运行（党委）",{"v":207913,"d":"207,913"},0,{"v":207913,"d":"207,913"},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":2300375.33,"d":"2,300,375"},{"v":1313.33,"d":"1,313"},{"v":2299062,"d":"2,299,062"},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":148069,"d":"148,069"},0,{"v":148069,"d":"148,069"},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","812001","      社会保险经办机构",{"v":148069,"d":"148,069"},0,{"v":148069,"d":"148,069"},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"}]
["    20802",null,"    民政管理事务",{"v":624364,"d":"624,364"},0,{"v":624364,"d":"624,364"},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"}]
["      2080299","812001","      其他民政管理事务支出",{"v":624364,"d":"624,364"},0,{"v":624364,"d":"624,364"},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,"    行政事业单位养老支出",{"v":515251,"d":"515,251"},0,{"v":515251,"d":"515,251"},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"}]
["      2080501","812001","      行政单位离退休",{"v":42480,"d":"42,480"},0,{"v":42480,"d":"42,480"},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"}]
["      2080505","812001","      机关事业单位基本养老保险缴费支出",{"v":472771,"d":"472,771"},0,{"v":472771,"d":"472,771"},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"}]
["    20808",null,"    抚恤",{"v":10578,"d":"10,578"},0,{"v":10578,"d":"10,578"},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"}]
["      2080802","812001","      伤残抚恤",{"v":10578,"d":"10,578"},0,{"v":10578,"d":"10,578"},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":1002113.33,"d":"1,002,113"},{"v":1313.33,"d":"1,313"},{"v":1000800,"d":"1,000,800"},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","812001","      农村特困人员救助供养支出",{"v":1002113.33,"d":"1,002,113"},{"v":1313.33,"d":"1,313"},{"v":1000800,"d":"1,000,800"},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":308522,"d":"308,522"},{"v":308522,"d":"308,522"},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":308522,"d":"308,522"},{"v":308522,"d":"308,522"},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","812001","      城乡社区环境卫生",{"v":308522,"d":"308,522"},{"v":308522,"d":"308,522"},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":2979652,"d":"2,979,652"},{"v":3400,"d":"3,400"},{"v":2976252,"d":"2,976,252"},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,"    农业农村",{"v":553677,"d":"553,677"},0,{"v":553677,"d":"553,677"},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","812001","      事业运行（农业）",{"v":553677,"d":"553,677"},0,{"v":553677,"d":"553,677"},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":208353,"d":"208,353"},0,{"v":208353,"d":"208,353"},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","812001","      事业机构",{"v":208353,"d":"208,353"},0,{"v":208353,"d":"208,353"},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":2217622,"d":"2,217,622"},{"v":3400,"d":"3,400"},{"v":2214222,"d":"2,214,222"},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","812001","      对村级一事一议的补助",{"v":3400,"d":"3,400"},{"v":3400,"d":"3,400"},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","812001","      对村民委员会和村党支部的补助",{"v":2214222,"d":"2,214,222"},0,{"v":2214222,"d":"2,214,222"},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"}]
["  220",null,"  自然资源海洋气象等支出",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},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"}]
["    22001",null,"    自然资源事务",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},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"}]
["      2200113","812001","      地质矿产资源与环境调查",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},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"}]
["  221",null,"  住房保障支出",{"v":565526,"d":"565,526"},0,{"v":565526,"d":"565,526"},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":565526,"d":"565,526"},0,{"v":565526,"d":"565,526"},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","812001","      住房公积金",{"v":565526,"d":"565,526"},0,{"v":565526,"d":"565,526"},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":49,"n_cols":8,"rows_kept":49,"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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县国胜乡人民政府",{"$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":10506362.01,"d":"10,506,362"},{"v":5522706,"d":"5,522,706"},{"v":4983656.01,"d":"4,983,656"},{"v":0,"d":"0.0000"},0]
["812001",null,"盐边县国胜乡人民政府",{"v":10506362.01,"d":"10,506,362"},{"v":5522706,"d":"5,522,706"},{"v":4983656.01,"d":"4,983,656"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":4332286.68,"d":"4,332,287"},{"v":3521252,"d":"3,521,252"},{"v":811034.68,"d":"811,035"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":135517,"d":"135,517"},{"v":101717,"d":"101,717"},{"v":33800,"d":"33,800"},{"v":0,"d":"0.0000"},0]
["      2010101","812001","      行政运行（人大）",{"v":135517,"d":"135,517"},{"v":101717,"d":"101,717"},{"v":33800,"d":"33,800"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":3661879.68,"d":"3,661,880"},{"v":2884645,"d":"2,884,645"},{"v":777234.68,"d":"777,235"},{"v":0,"d":"0.0000"},0]
["      2010301","812001","      行政运行（政府）",{"v":2884645,"d":"2,884,645"},{"v":2884645,"d":"2,884,645"},0,{"v":0,"d":"0.0000"},0]
["      2010302","812001","      一般行政管理事务（政府）",{"v":754484.68,"d":"754,485"},0,{"v":754484.68,"d":"754,485"},{"v":0,"d":"0.0000"},0]
["      2010308","812001","      信访事务",{"v":22750,"d":"22,750"},0,{"v":22750,"d":"22,750"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":326977,"d":"326,977"},{"v":326977,"d":"326,977"},0,{"v":0,"d":"0.0000"},0]
["      2010601","812001","      行政运行（财政）",{"v":155910,"d":"155,910"},{"v":155910,"d":"155,910"},0,{"v":0,"d":"0.0000"},0]
["      2010650","812001","      事业运行（财政）",{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},0,{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},0,{"v":0,"d":"0.0000"},0]
["      2013101","812001","      行政运行（党委）",{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":2300375.33,"d":"2,300,375"},{"v":673898,"d":"673,898"},{"v":1626477.33,"d":"1,626,477"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},0,{"v":0,"d":"0.0000"},0]
["      2080109","812001","      社会保险经办机构",{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":624364,"d":"624,364"},0,{"v":624364,"d":"624,364"},{"v":0,"d":"0.0000"},0]
["      2080299","812001","      其他民政管理事务支出",{"v":624364,"d":"624,364"},0,{"v":624364,"d":"624,364"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":515251,"d":"515,251"},{"v":515251,"d":"515,251"},0,{"v":0,"d":"0.0000"},0]
["      2080501","812001","      行政单位离退休",{"v":42480,"d":"42,480"},{"v":42480,"d":"42,480"},0,{"v":0,"d":"0.0000"},0]
["      2080505","812001","      机关事业单位基本养老保险缴费支出",{"v":472771,"d":"472,771"},{"v":472771,"d":"472,771"},0,{"v":0,"d":"0.0000"},0]
["    20808",null,"    抚恤",{"v":10578,"d":"10,578"},{"v":10578,"d":"10,578"},0,{"v":0,"d":"0.0000"},0]
["      2080802","812001","      伤残抚恤",{"v":10578,"d":"10,578"},{"v":10578,"d":"10,578"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":1002113.33,"d":"1,002,113"},0,{"v":1002113.33,"d":"1,002,113"},{"v":0,"d":"0.0000"},0]
["      2082102","812001","      农村特困人员救助供养支出",{"v":1002113.33,"d":"1,002,113"},0,{"v":1002113.33,"d":"1,002,113"},{"v":0,"d":"0.0000"},0]
["  212",null,"  城乡社区支出",{"v":308522,"d":"308,522"},0,{"v":308522,"d":"308,522"},{"v":0,"d":"0.0000"},0]
["    21205",null,"    城乡社区环境卫生",{"v":308522,"d":"308,522"},0,{"v":308522,"d":"308,522"},{"v":0,"d":"0.0000"},0]
["      2120501","812001","      城乡社区环境卫生",{"v":308522,"d":"308,522"},0,{"v":308522,"d":"308,522"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":2979652,"d":"2,979,652"},{"v":762030,"d":"762,030"},{"v":2217622,"d":"2,217,622"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":553677,"d":"553,677"},{"v":553677,"d":"553,677"},0,{"v":0,"d":"0.0000"},0]
["      2130104","812001","      事业运行（农业）",{"v":553677,"d":"553,677"},{"v":553677,"d":"553,677"},0,{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":208353,"d":"208,353"},{"v":208353,"d":"208,353"},0,{"v":0,"d":"0.0000"},0]
["      2130204","812001","      事业机构",{"v":208353,"d":"208,353"},{"v":208353,"d":"208,353"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":2217622,"d":"2,217,622"},0,{"v":2217622,"d":"2,217,622"},{"v":0,"d":"0.0000"},0]
["      2130701","812001","      对村级一事一议的补助",{"v":3400,"d":"3,400"},0,{"v":3400,"d":"3,400"},{"v":0,"d":"0.0000"},0]
["      2130705","812001","      对村民委员会和村党支部的补助",{"v":2214222,"d":"2,214,222"},0,{"v":2214222,"d":"2,214,222"},{"v":0,"d":"0.0000"},0]
["  220",null,"  自然资源海洋气象等支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["    22001",null,"    自然资源事务",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["      2200113","812001","      地质矿产资源与环境调查",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},0,{"v":0,"d":"0.0000"},0]
["      2210201","812001","      住房公积金",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县国胜乡人民政府",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2020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":9432294,"d":"9,432,294"},"一、本年支出",{"v":10506362.01,"d":"10,506,362"},{"v":9432294,"d":"9,432,294"},0,0,{"v":1074068.01,"d":"1,074,068"}]
["   一般公共预算拨款收入",{"v":9432294,"d":"9,432,294"},"  一般公共服务支出",{"v":4332286.68,"d":"4,332,287"},{"v":3591454,"d":"3,591,454"},0,0,{"v":740832.68,"d":"740,833"}]
["   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":1074068.01,"d":"1,074,068"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":1074068.01,"d":"1,074,068"},"  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",0,0,0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":2300375.33,"d":"2,300,375"},{"v":2299062,"d":"2,299,062"},0,0,{"v":1313.33,"d":"1,313"}]
[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",0,0,0,0,0]
[null,null,"  节能环保支出",0,0,0,0,0]
[null,null,"  城乡社区支出",{"v":308522,"d":"308,522"},0,0,0,{"v":308522,"d":"308,522"}]
[null,null,"  农林水支出",{"v":2979652,"d":"2,979,652"},{"v":2976252,"d":"2,976,252"},0,0,{"v":3400,"d":"3,400"}]
[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",{"v":20000,"d":"20,000"},0,0,0,{"v":20000,"d":"20,000"}]
[null,null,"  住房保障支出",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},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":10506362.01,"d":"10,506,362"},"支   出  合  计",{"v":10506362.01,"d":"10,506,362"},{"v":9432294,"d":"9,432,294"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":48,"n_cols":110,"rows_kept":48,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县国胜乡人民政府",{"$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":10506362.01,"d":"10,506,362"},{"v":4343890,"d":"4,343,890"},{"v":1328088,"d":"1,328,088"},{"v":1430676,"d":"1,430,676"},{"v":77202,"d":"77,202"},0,{"v":118851,"d":"118,851"},{"v":472771,"d":"472,771"},0,{"v":221612,"d":"221,612"},{"v":31200,"d":"31,200"},{"v":18764,"d":"18,764"},{"v":565526,"d":"565,526"},0,{"v":79200,"d":"79,200"},{"v":1583069.33,"d":"1,583,069"},{"v":273500,"d":"273,500"},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":93800,"d":"93,800"},0,{"v":16082,"d":"16,082"},0,0,0,{"v":265214,"d":"265,214"},0,{"v":59097,"d":"59,097"},{"v":39843,"d":"39,843"},{"v":100000,"d":"100,000"},{"v":204000,"d":"204,000"},0,{"v":291533.33,"d":"291,533"},{"v":3857920,"d":"3,857,920"},0,{"v":10080,"d":"10,080"},0,{"v":22314,"d":"22,314"},{"v":3629142,"d":"3,629,142"},0,{"v":14400,"d":"14,400"},0,0,0,{"v":181984,"d":"181,984"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":721482.68,"d":"721,483"},0,0,0,{"v":721482.68,"d":"721,483"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["812001",null,"盐边县国胜乡人民政府",{"v":10506362.01,"d":"10,506,362"},{"v":4343890,"d":"4,343,890"},{"v":1328088,"d":"1,328,088"},{"v":1430676,"d":"1,430,676"},{"v":77202,"d":"77,202"},0,{"v":118851,"d":"118,851"},{"v":472771,"d":"472,771"},0,{"v":221612,"d":"221,612"},{"v":31200,"d":"31,200"},{"v":18764,"d":"18,764"},{"v":565526,"d":"565,526"},0,{"v":79200,"d":"79,200"},{"v":1583069.33,"d":"1,583,069"},{"v":273500,"d":"273,500"},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":93800,"d":"93,800"},0,{"v":16082,"d":"16,082"},0,0,0,{"v":265214,"d":"265,214"},0,{"v":59097,"d":"59,097"},{"v":39843,"d":"39,843"},{"v":100000,"d":"100,000"},{"v":204000,"d":"204,000"},0,{"v":291533.33,"d":"291,533"},{"v":3857920,"d":"3,857,920"},0,{"v":10080,"d":"10,080"},0,{"v":22314,"d":"22,314"},{"v":3629142,"d":"3,629,142"},0,{"v":14400,"d":"14,400"},0,0,0,{"v":181984,"d":"181,984"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":721482.68,"d":"721,483"},0,0,0,{"v":721482.68,"d":"721,483"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",{"v":4332286.68,"d":"4,332,287"},{"v":2440905,"d":"2,440,905"},{"v":995700,"d":"995,700"},{"v":1095276,"d":"1,095,276"},{"v":77202,"d":"77,202"},0,{"v":19080,"d":"19,080"},0,0,{"v":164045,"d":"164,045"},{"v":22400,"d":"22,400"},{"v":6482,"d":"6,482"},0,0,{"v":60720,"d":"60,720"},{"v":1111563,"d":"1,111,563"},{"v":200000,"d":"200,000"},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":93800,"d":"93,800"},0,{"v":16082,"d":"16,082"},0,0,0,{"v":130000,"d":"130,000"},0,{"v":40736,"d":"40,736"},{"v":27793,"d":"27,793"},{"v":100000,"d":"100,000"},{"v":204000,"d":"204,000"},0,{"v":59152,"d":"59,152"},{"v":61736,"d":"61,736"},0,0,0,{"v":11736,"d":"11,736"},{"v":50000,"d":"50,000"},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":718082.68,"d":"718,083"},0,0,0,{"v":718082.68,"d":"718,083"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":135517,"d":"135,517"},{"v":101717,"d":"101,717"},{"v":43800,"d":"43,800"},{"v":43800,"d":"43,800"},{"v":3650,"d":"3,650"},0,0,0,0,{"v":6844,"d":"6,844"},800,183,0,0,{"v":2640,"d":"2,640"},{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","812001","      行政运行（人大）",{"v":135517,"d":"135,517"},{"v":101717,"d":"101,717"},{"v":43800,"d":"43,800"},{"v":43800,"d":"43,800"},{"v":3650,"d":"3,650"},0,0,0,0,{"v":6844,"d":"6,844"},800,183,0,0,{"v":2640,"d":"2,640"},{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":3661879.68,"d":"3,661,880"},{"v":1804298,"d":"1,804,298"},{"v":733260,"d":"733,260"},{"v":826116,"d":"826,116"},{"v":61105,"d":"61,105"},0,0,0,0,{"v":121536,"d":"121,536"},{"v":16800,"d":"16,800"},{"v":3241,"d":"3,241"},0,0,{"v":42240,"d":"42,240"},{"v":1077763,"d":"1,077,763"},{"v":200000,"d":"200,000"},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":60000,"d":"60,000"},0,{"v":16082,"d":"16,082"},0,0,0,{"v":130000,"d":"130,000"},0,{"v":40736,"d":"40,736"},{"v":27793,"d":"27,793"},{"v":100000,"d":"100,000"},{"v":204000,"d":"204,000"},0,{"v":59152,"d":"59,152"},{"v":61736,"d":"61,736"},0,0,0,{"v":11736,"d":"11,736"},{"v":50000,"d":"50,000"},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":718082.68,"d":"718,083"},0,0,0,{"v":718082.68,"d":"718,083"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","812001","      行政运行（政府）",{"v":2884645,"d":"2,884,645"},{"v":1804298,"d":"1,804,298"},{"v":733260,"d":"733,260"},{"v":826116,"d":"826,116"},{"v":61105,"d":"61,105"},0,0,0,0,{"v":121536,"d":"121,536"},{"v":16800,"d":"16,800"},{"v":3241,"d":"3,241"},0,0,{"v":42240,"d":"42,240"},{"v":1018611,"d":"1,018,611"},{"v":200000,"d":"200,000"},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":60000,"d":"60,000"},0,{"v":16082,"d":"16,082"},0,0,0,{"v":130000,"d":"130,000"},0,{"v":40736,"d":"40,736"},{"v":27793,"d":"27,793"},{"v":100000,"d":"100,000"},{"v":204000,"d":"204,000"},0,0,{"v":61736,"d":"61,736"},0,0,0,{"v":11736,"d":"11,736"},{"v":50000,"d":"50,000"},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]
["      2010302","812001","      一般行政管理事务（政府）",{"v":754484.68,"d":"754,485"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":36402,"d":"36,402"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":36402,"d":"36,402"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":718082.68,"d":"718,083"},0,0,0,{"v":718082.68,"d":"718,083"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010308","812001","      信访事务",{"v":22750,"d":"22,750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":22750,"d":"22,750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":22750,"d":"22,750"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":326977,"d":"326,977"},{"v":326977,"d":"326,977"},{"v":127200,"d":"127,200"},{"v":137760,"d":"137,760"},{"v":4827,"d":"4,827"},0,{"v":19080,"d":"19,080"},0,0,{"v":21665,"d":"21,665"},{"v":3200,"d":"3,200"},{"v":2685,"d":"2,685"},0,0,{"v":10560,"d":"10,560"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010601","812001","      行政运行（财政）",{"v":155910,"d":"155,910"},{"v":155910,"d":"155,910"},{"v":57924,"d":"57,924"},{"v":75624,"d":"75,624"},{"v":4827,"d":"4,827"},0,0,0,0,{"v":10378,"d":"10,378"},{"v":1600,"d":"1,600"},277,0,0,{"v":5280,"d":"5,280"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010650","812001","      事业运行（财政）",{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},{"v":69276,"d":"69,276"},{"v":62136,"d":"62,136"},0,0,{"v":19080,"d":"19,080"},0,0,{"v":11287,"d":"11,287"},{"v":1600,"d":"1,600"},{"v":2408,"d":"2,408"},0,0,{"v":5280,"d":"5,280"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},{"v":91440,"d":"91,440"},{"v":87600,"d":"87,600"},{"v":7620,"d":"7,620"},0,0,0,0,{"v":14000,"d":"14,000"},{"v":1600,"d":"1,600"},373,0,0,{"v":5280,"d":"5,280"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","812001","      行政运行（党委）",{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},{"v":91440,"d":"91,440"},{"v":87600,"d":"87,600"},{"v":7620,"d":"7,620"},0,0,0,0,{"v":14000,"d":"14,000"},{"v":1600,"d":"1,600"},373,0,0,{"v":5280,"d":"5,280"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":2300375.33,"d":"2,300,375"},{"v":620840,"d":"620,840"},{"v":53496,"d":"53,496"},{"v":60120,"d":"60,120"},0,0,{"v":18216,"d":"18,216"},{"v":472771,"d":"472,771"},0,{"v":9887,"d":"9,887"},{"v":1600,"d":"1,600"},{"v":2110,"d":"2,110"},0,0,{"v":2640,"d":"2,640"},{"v":97573.33,"d":"97,573"},{"v":73500,"d":"73,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24073.33,"d":"24,073"},{"v":1581962,"d":"1,581,962"},0,{"v":10080,"d":"10,080"},0,{"v":10578,"d":"10,578"},{"v":1364920,"d":"1,364,920"},0,{"v":14400,"d":"14,400"},0,0,0,{"v":181984,"d":"181,984"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},{"v":53496,"d":"53,496"},{"v":60120,"d":"60,120"},0,0,{"v":18216,"d":"18,216"},0,0,{"v":9887,"d":"9,887"},{"v":1600,"d":"1,600"},{"v":2110,"d":"2,110"},0,0,{"v":2640,"d":"2,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","812001","      社会保险经办机构",{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},{"v":53496,"d":"53,496"},{"v":60120,"d":"60,120"},0,0,{"v":18216,"d":"18,216"},0,0,{"v":9887,"d":"9,887"},{"v":1600,"d":"1,600"},{"v":2110,"d":"2,110"},0,0,{"v":2640,"d":"2,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    民政管理事务",{"v":624364,"d":"624,364"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":55500,"d":"55,500"},{"v":55500,"d":"55,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":568864,"d":"568,864"},0,0,0,0,{"v":432520,"d":"432,520"},0,0,0,0,0,{"v":136344,"d":"136,344"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080299","812001","      其他民政管理事务支出",{"v":624364,"d":"624,364"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":55500,"d":"55,500"},{"v":55500,"d":"55,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":568864,"d":"568,864"},0,0,0,0,{"v":432520,"d":"432,520"},0,0,0,0,0,{"v":136344,"d":"136,344"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":515251,"d":"515,251"},{"v":472771,"d":"472,771"},0,0,0,0,0,{"v":472771,"d":"472,771"},0,0,0,0,0,0,0,{"v":18000,"d":"18,000"},{"v":18000,"d":"18,000"},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":24480,"d":"24,480"},0,{"v":10080,"d":"10,080"},0,0,0,0,{"v":14400,"d":"14,400"},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]
["      2080501","812001","      行政单位离退休",{"v":42480,"d":"42,480"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18000,"d":"18,000"},{"v":18000,"d":"18,000"},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":24480,"d":"24,480"},0,{"v":10080,"d":"10,080"},0,0,0,0,{"v":14400,"d":"14,400"},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","812001","      机关事业单位基本养老保险缴费支出",{"v":472771,"d":"472,771"},{"v":472771,"d":"472,771"},0,0,0,0,0,{"v":472771,"d":"472,771"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20808",null,"    抚恤",{"v":10578,"d":"10,578"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10578,"d":"10,578"},0,0,0,{"v":10578,"d":"10,578"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080802","812001","      伤残抚恤",{"v":10578,"d":"10,578"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10578,"d":"10,578"},0,0,0,{"v":10578,"d":"10,578"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":1002113.33,"d":"1,002,113"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24073.33,"d":"24,073"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24073.33,"d":"24,073"},{"v":978040,"d":"978,040"},0,0,0,0,{"v":932400,"d":"932,400"},0,0,0,0,0,{"v":45640,"d":"45,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2082102","812001","      农村特困人员救助供养支出",{"v":1002113.33,"d":"1,002,113"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24073.33,"d":"24,073"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24073.33,"d":"24,073"},{"v":978040,"d":"978,040"},0,0,0,0,{"v":932400,"d":"932,400"},0,0,0,0,0,{"v":45640,"d":"45,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  212",null,"  城乡社区支出",{"v":308522,"d":"308,522"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":308522,"d":"308,522"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":120214,"d":"120,214"},0,0,0,0,0,0,{"v":188308,"d":"188,308"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21205",null,"    城乡社区环境卫生",{"v":308522,"d":"308,522"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":308522,"d":"308,522"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":120214,"d":"120,214"},0,0,0,0,0,0,{"v":188308,"d":"188,308"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2120501","812001","      城乡社区环境卫生",{"v":308522,"d":"308,522"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":308522,"d":"308,522"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":120214,"d":"120,214"},0,0,0,0,0,0,{"v":188308,"d":"188,308"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":2979652,"d":"2,979,652"},{"v":716619,"d":"716,619"},{"v":278892,"d":"278,892"},{"v":275280,"d":"275,280"},0,0,{"v":81555,"d":"81,555"},0,0,{"v":47680,"d":"47,680"},{"v":7200,"d":"7,200"},{"v":10172,"d":"10,172"},0,0,{"v":15840,"d":"15,840"},{"v":45411,"d":"45,411"},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,{"v":18361,"d":"18,361"},{"v":12050,"d":"12,050"},0,0,0,0,{"v":2214222,"d":"2,214,222"},0,0,0,0,{"v":2214222,"d":"2,214,222"},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":3400,"d":"3,400"},0,0,0,{"v":3400,"d":"3,400"},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]
["    21301",null,"    农业农村",{"v":553677,"d":"553,677"},{"v":523266,"d":"523,266"},{"v":190992,"d":"190,992"},{"v":210960,"d":"210,960"},0,0,{"v":62856,"d":"62,856"},0,0,{"v":34861,"d":"34,861"},{"v":5600,"d":"5,600"},{"v":7437,"d":"7,437"},0,0,{"v":10560,"d":"10,560"},{"v":30411,"d":"30,411"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18361,"d":"18,361"},{"v":12050,"d":"12,050"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","812001","      事业运行（农业）",{"v":553677,"d":"553,677"},{"v":523266,"d":"523,266"},{"v":190992,"d":"190,992"},{"v":210960,"d":"210,960"},0,0,{"v":62856,"d":"62,856"},0,0,{"v":34861,"d":"34,861"},{"v":5600,"d":"5,600"},{"v":7437,"d":"7,437"},0,0,{"v":10560,"d":"10,560"},{"v":30411,"d":"30,411"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18361,"d":"18,361"},{"v":12050,"d":"12,050"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21302",null,"    林业和草原",{"v":208353,"d":"208,353"},{"v":193353,"d":"193,353"},{"v":87900,"d":"87,900"},{"v":64320,"d":"64,320"},0,0,{"v":18699,"d":"18,699"},0,0,{"v":12819,"d":"12,819"},{"v":1600,"d":"1,600"},{"v":2735,"d":"2,735"},0,0,{"v":5280,"d":"5,280"},{"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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","812001","      事业机构",{"v":208353,"d":"208,353"},{"v":193353,"d":"193,353"},{"v":87900,"d":"87,900"},{"v":64320,"d":"64,320"},0,0,{"v":18699,"d":"18,699"},0,0,{"v":12819,"d":"12,819"},{"v":1600,"d":"1,600"},{"v":2735,"d":"2,735"},0,0,{"v":5280,"d":"5,280"},{"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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":2217622,"d":"2,217,622"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2214222,"d":"2,214,222"},0,0,0,0,{"v":2214222,"d":"2,214,222"},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":3400,"d":"3,400"},0,0,0,{"v":3400,"d":"3,400"},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]
["      2130701","812001","      对村级一事一议的补助",{"v":3400,"d":"3,400"},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,{"v":3400,"d":"3,400"},0,0,0,{"v":3400,"d":"3,400"},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]
["      2130705","812001","      对村民委员会和村党支部的补助",{"v":2214222,"d":"2,214,222"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2214222,"d":"2,214,222"},0,0,0,0,{"v":2214222,"d":"2,214,222"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  220",null,"  自然资源海洋气象等支出",{"v":20000,"d":"20,000"},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,{"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]
["    22001",null,"    自然资源事务",{"v":20000,"d":"20,000"},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,{"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]
["      2200113","812001","      地质矿产资源与环境调查",{"v":20000,"d":"20,000"},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,{"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]
["  221",null,"  住房保障支出",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","812001","      住房公积金",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":35,"n_cols":7,"rows_kept":35,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县国胜乡人民政府",{"$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":5522706,"d":"5,522,706"},{"v":4440684,"d":"4,440,684"},{"v":1082022,"d":"1,082,022"},0]
["812001",null,"盐边县国胜乡人民政府",{"v":5522706,"d":"5,522,706"},{"v":4440684,"d":"4,440,684"},{"v":1082022,"d":"1,082,022"},0]
["  301",null,"  工资福利支出",{"v":4343890,"d":"4,343,890"},{"v":4343890,"d":"4,343,890"},0,0]
["    30101","812001","    基本工资",{"v":1328088,"d":"1,328,088"},{"v":1328088,"d":"1,328,088"},0,0]
["    30102","812001","    津贴补贴",{"v":1430676,"d":"1,430,676"},{"v":1430676,"d":"1,430,676"},0,0]
["    30103","812001","    奖金",{"v":77202,"d":"77,202"},{"v":77202,"d":"77,202"},0,0]
["    30107","812001","    绩效工资",{"v":118851,"d":"118,851"},{"v":118851,"d":"118,851"},0,0]
["    30108","812001","    机关事业单位基本养老保险缴费",{"v":472771,"d":"472,771"},{"v":472771,"d":"472,771"},0,0]
["    30110","812001","    职工基本医疗保险缴费",{"v":221612,"d":"221,612"},{"v":221612,"d":"221,612"},0,0]
["    30111","812001","    公务员医疗补助缴费",{"v":31200,"d":"31,200"},{"v":31200,"d":"31,200"},0,0]
["    30112","812001","    其他社会保障缴费",{"v":18764,"d":"18,764"},{"v":18764,"d":"18,764"},0,0]
["    30113","812001","    住房公积金",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},0,0]
["    30199","812001","    其他工资福利支出",{"v":79200,"d":"79,200"},{"v":79200,"d":"79,200"},0,0]
["  302",null,"  商品和服务支出",{"v":1082022,"d":"1,082,022"},0,{"v":1082022,"d":"1,082,022"},0]
["    30201","812001","    办公费",{"v":218000,"d":"218,000"},0,{"v":218000,"d":"218,000"},0]
["    30205","812001","    水费",{"v":32000,"d":"32,000"},0,{"v":32000,"d":"32,000"},0]
["    30206","812001","    电费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0]
["    30211","812001","    差旅费",{"v":168000,"d":"168,000"},0,{"v":168000,"d":"168,000"},0]
["    30215","812001","    会议费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},0]
["    30217","812001","    公务接待费",{"v":16082,"d":"16,082"},0,{"v":16082,"d":"16,082"},0]
["    30226","812001","    劳务费",{"v":145000,"d":"145,000"},0,{"v":145000,"d":"145,000"},0]
["    30228","812001","    工会经费",{"v":59097,"d":"59,097"},0,{"v":59097,"d":"59,097"},0]
["    30229","812001","    福利费",{"v":39843,"d":"39,843"},0,{"v":39843,"d":"39,843"},0]
["    30231","812001","    公务用车运行维护费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0]
["    30239","812001","    其他交通费用",{"v":204000,"d":"204,000"},0,{"v":204000,"d":"204,000"},0]
["  303",null,"  对个人和家庭的补助",{"v":96794,"d":"96,794"},{"v":96794,"d":"96,794"},0,0]
["    30302","812001","    退休费",{"v":10080,"d":"10,080"},{"v":10080,"d":"10,080"},0,0]
["    30304","812001","    抚恤金",{"v":22314,"d":"22,314"},{"v":22314,"d":"22,314"},0,0]
["    30305","812001","    生活补助",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0]
["    30307","812001","    医疗费补助",{"v":14400,"d":"14,400"},{"v":14400,"d":"14,400"},0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":31,"n_cols":5,"rows_kept":31,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县国胜乡人民政府",{"$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":4983656.01,"d":"4,983,656"}]
["812001",null,"盐边县国胜乡人民政府",null,{"v":4983656.01,"d":"4,983,656"}]
["  201",null,"  一般公共服务支出",null,{"v":811034.68,"d":"811,035"}]
["    20101",null,"    人大事务",null,{"v":33800,"d":"33,800"}]
["      2010101","812001","      行政运行（人大）","人大会议费",{"v":33800,"d":"33,800"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":777234.68,"d":"777,235"}]
["      2010302","812001","      一般行政管理事务（政府）","根据国胜府【2019】164号下达2020年水毁道路及基础设施维修维护及债务化解经费",{"v":718082.68,"d":"718,083"}]
["      2010302","812001","      一般行政管理事务（政府）","乡村治理补助",{"v":36402,"d":"36,402"}]
["      2010308","812001","      信访事务","根据国胜财【2019】1号-4下达信访维稳经费",{"v":22750,"d":"22,750"}]
["  208",null,"  社会保障和就业支出",null,{"v":1626477.33,"d":"1,626,477"}]
["    20802",null,"    民政管理事务",null,{"v":624364,"d":"624,364"}]
["      2080299","812001","      其他民政管理事务支出","敬老院经费",{"v":624364,"d":"624,364"}]
["    20821",null,"    特困人员救助供养",null,{"v":1002113.33,"d":"1,002,113"}]
["      2082102","812001","      农村特困人员救助供养支出","根据盐财资社【2018】133号下达2019年五保户经费和乡镇敬老院经费",{"v":1240,"d":"1,240"}]
["      2082102","812001","      农村特困人员救助供养支出","农村五保户经费",{"v":1000800,"d":"1,000,800"}]
["      2082102","812001","      农村特困人员救助供养支出","根据盐财资社【2019】146号下达调整2019年特困人员供养经费",{"v":73.33,"d":"73"}]
["  212",null,"  城乡社区支出",null,{"v":308522,"d":"308,522"}]
["    21205",null,"    城乡社区环境卫生",null,{"v":308522,"d":"308,522"}]
["      2120501","812001","      城乡社区环境卫生","根据盐财资预【2019】69号下达国胜乡垃圾清运填埋运行管理经费",{"v":188308,"d":"188,308"}]
["      2120501","812001","      城乡社区环境卫生","根据国胜财【2019】1号-22下达城卫费",{"v":120214,"d":"120,214"}]
["  213",null,"  农林水支出",null,{"v":2217622,"d":"2,217,622"}]
["    21307",null,"    农村综合改革",null,{"v":2217622,"d":"2,217,622"}]
["      2130701","812001","      对村级一事一议的补助","根据盐财资农【2019】104号下达2019年结余一事一议资金",{"v":3400,"d":"3,400"}]
["      2130705","812001","      对村民委员会和村党支部的补助","村社干部报酬保险",{"v":2214222,"d":"2,214,222"}]
["  220",null,"  自然资源海洋气象等支出",null,{"v":20000,"d":"20,000"}]
["    22001",null,"    自然资源事务",null,{"v":20000,"d":"20,000"}]
["      2200113","812001","      地质矿产资源与环境调查","根据盐财资投【2019】60号下达盐边县第三次全国国土调查工作经费支出预算",{"v":20000,"d":"20,000"}]

{"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"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公经费”支出预算表"]
["单位名称：盐边县国胜乡人民政府",{"$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":116082,"d":"116,082"},0,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,{"v":16082,"d":"16,082"}]
["812001","盐边县国胜乡人民政府",{"v":116082,"d":"116,082"},0,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,{"v":16082,"d":"16,082"}]

{"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"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县国胜乡人民政府",{"$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"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公经费”支出预算表"]
["单位名称：盐边县国胜乡人民政府",{"$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"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县国胜乡人民政府",{"$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"]