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

{"sheet":"封面","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"flags":["formulas_cached_only"]}
[]
[]
[]
["盐边县国胜乡人民政府"]
["2020年部门预算报表"]

{"sheet":"收支总表","index":1,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[1,0,1,3],[2,0,2,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表1"]
["收支预算总表"]
["单位:盐边县国胜乡人民政府",null,null,"单位：元"]
["收          入",null,"支             出"]
["项              目","2020年预算数","项              目","2020年预算数"]
["一、当年财政拨款收入",{"v":9432294,"d":"9,432,294"},"一、工资福利支出",{"v":4343890,"d":"4,343,890"}]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",{"v":1082022,"d":"1,082,022"}]
["   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":96794,"d":"96,794"}]
["   其中：义务教育等转移支付收入",0,"四、项目支出",{"v":4983656.01,"d":"4,983,656"}]
["二、财政专户管理收入",0,"五、上缴上级支出"]
["三、事业收入",null,"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":9432294,"d":"9,432,294"},"本  年  支  出  合  计",{"v":10506362.01,"d":"10,506,362"}]
["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":1074068.01,"d":"1,074,068"},null,0]
["    其中：专项资金"]
["          事业单位经营亏损",null,"       ",0]
[]
[]
["收      入      总      计",{"v":10506362.01,"d":"10,506,362"},"支      出      总      计",{"v":10506362.01,"d":"10,506,362"}]

{"sheet":"收入预算总表","index":2,"n_rows":29,"n_cols":22,"rows_kept":29,"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":10506362.01,"d":"10,506,362"},{"v":1074068.01,"d":"1,074,068"},{"v":1074068.01,"d":"1,074,068"},0,{"v":0,"d":"0.00"},{"v":9432294,"d":"9,432,294"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"812001","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":1074068.01,"d":"1,074,068"},0,{"v":0,"d":"0.00"},{"v":9432294,"d":"9,432,294"},0,0,0,0,0,0,0,0,0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":135517,"d":"135,517"},0,0,0,{"v":0,"d":"0.00"},{"v":135517,"d":"135,517"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":2884645,"d":"2,884,645"},0,0,0,{"v":0,"d":"0.00"},{"v":2884645,"d":"2,884,645"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","  812001","  一般行政管理事务（政府）",{"v":754484.68,"d":"754,485"},{"v":718082.68,"d":"718,083"},{"v":718082.68,"d":"718,083"},0,{"v":0,"d":"0.00"},{"v":36402,"d":"36,402"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","08","  812001","  信访事务",{"v":22750,"d":"22,750"},{"v":22750,"d":"22,750"},{"v":22750,"d":"22,750"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":155910,"d":"155,910"},0,0,0,{"v":0,"d":"0.00"},{"v":155910,"d":"155,910"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","50","  812001","  事业运行（财政）",{"v":171067,"d":"171,067"},0,0,0,{"v":0,"d":"0.00"},{"v":171067,"d":"171,067"},0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":207913,"d":"207,913"},0,0,0,{"v":0,"d":"0.00"},{"v":207913,"d":"207,913"},0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":148069,"d":"148,069"},0,0,0,{"v":0,"d":"0.00"},{"v":148069,"d":"148,069"},0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","  812001","  其他民政管理事务支出",{"v":624364,"d":"624,364"},0,0,0,{"v":0,"d":"0.00"},{"v":624364,"d":"624,364"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","  812001","  行政单位离退休",{"v":42480,"d":"42,480"},0,0,0,{"v":0,"d":"0.00"},{"v":42480,"d":"42,480"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":472771,"d":"472,771"},0,0,0,{"v":0,"d":"0.00"},{"v":472771,"d":"472,771"},0,0,0,0,0,0,0,0,0,0,0]
["208","08","02","  812001","  伤残抚恤",{"v":10578,"d":"10,578"},0,0,0,{"v":0,"d":"0.00"},{"v":10578,"d":"10,578"},0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  812001","  农村特困人员救助供养支出",{"v":1002113.33,"d":"1,002,113"},{"v":1313.33,"d":"1,313"},{"v":1313.33,"d":"1,313"},0,{"v":0,"d":"0.00"},{"v":1000800,"d":"1,000,800"},0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","  812001","  城乡社区环境卫生",{"v":308522,"d":"308,522"},{"v":308522,"d":"308,522"},{"v":308522,"d":"308,522"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":553677,"d":"553,677"},0,0,0,{"v":0,"d":"0.00"},{"v":553677,"d":"553,677"},0,0,0,0,0,0,0,0,0,0,0]
["213","02","04","  812001","  事业机构",{"v":208353,"d":"208,353"},0,0,0,{"v":0,"d":"0.00"},{"v":208353,"d":"208,353"},0,0,0,0,0,0,0,0,0,0,0]
["213","07","01","  812001","  对村级一事一议的补助",{"v":3400,"d":"3,400"},{"v":3400,"d":"3,400"},{"v":3400,"d":"3,400"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","  812001","  对村民委员会和村党支部的补助",{"v":2214222,"d":"2,214,222"},0,0,0,{"v":0,"d":"0.00"},{"v":2214222,"d":"2,214,222"},0,0,0,0,0,0,0,0,0,0,0]
["220","01","13","  812001","  地质矿产资源与环境调查",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","  812001","  住房公积金",{"v":565526,"d":"565,526"},0,0,0,{"v":0,"d":"0.00"},{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出预算总表","index":3,"n_rows":29,"n_cols":19,"rows_kept":29,"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":10506362.01,"d":"10,506,362"},{"v":5522706,"d":"5,522,706"},{"v":4343890,"d":"4,343,890"},{"v":1082022,"d":"1,082,022"},{"v":96794,"d":"96,794"},{"v":4983656.01,"d":"4,983,656"},0,{"v":4983656.01,"d":"4,983,656"},0,0,0,0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"v":10506362.01,"d":"10,506,362"},{"v":5522706,"d":"5,522,706"},{"v":4343890,"d":"4,343,890"},{"v":1082022,"d":"1,082,022"},{"v":96794,"d":"96,794"},{"v":4983656.01,"d":"4,983,656"},0,{"v":4983656.01,"d":"4,983,656"},0,0,0,0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":135517,"d":"135,517"},{"v":101717,"d":"101,717"},{"v":101717,"d":"101,717"},0,0,{"v":33800,"d":"33,800"},0,{"v":33800,"d":"33,800"},0,0,0,0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":2884645,"d":"2,884,645"},{"v":2884645,"d":"2,884,645"},{"v":1804298,"d":"1,804,298"},{"v":1018611,"d":"1,018,611"},{"v":61736,"d":"61,736"},0,0,0,0,0,0,0,0,0]
["201","03","02","  812001","  一般行政管理事务（政府）",{"v":754484.68,"d":"754,485"},0,0,0,0,{"v":754484.68,"d":"754,485"},0,{"v":754484.68,"d":"754,485"},0,0,0,0,0,0]
["201","03","08","  812001","  信访事务",{"v":22750,"d":"22,750"},0,0,0,0,{"v":22750,"d":"22,750"},0,{"v":22750,"d":"22,750"},0,0,0,0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":155910,"d":"155,910"},{"v":155910,"d":"155,910"},{"v":155910,"d":"155,910"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","50","  812001","  事业运行（财政）",{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","  812001","  其他民政管理事务支出",{"v":624364,"d":"624,364"},0,0,0,0,{"v":624364,"d":"624,364"},0,{"v":624364,"d":"624,364"},0,0,0,0,0,0]
["208","05","01","  812001","  行政单位离退休",{"v":42480,"d":"42,480"},{"v":42480,"d":"42,480"},0,{"v":18000,"d":"18,000"},{"v":24480,"d":"24,480"},0,0,0,0,0,0,0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":472771,"d":"472,771"},{"v":472771,"d":"472,771"},{"v":472771,"d":"472,771"},0,0,0,0,0,0,0,0,0,0,0]
["208","08","02","  812001","  伤残抚恤",{"v":10578,"d":"10,578"},{"v":10578,"d":"10,578"},0,0,{"v":10578,"d":"10,578"},0,0,0,0,0,0,0,0,0]
["208","21","02","  812001","  农村特困人员救助供养支出",{"v":1002113.33,"d":"1,002,113"},0,0,0,0,{"v":1002113.33,"d":"1,002,113"},0,{"v":1002113.33,"d":"1,002,113"},0,0,0,0,0,0]
["212","05","01","  812001","  城乡社区环境卫生",{"v":308522,"d":"308,522"},0,0,0,0,{"v":308522,"d":"308,522"},0,{"v":308522,"d":"308,522"},0,0,0,0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":553677,"d":"553,677"},{"v":553677,"d":"553,677"},{"v":523266,"d":"523,266"},{"v":30411,"d":"30,411"},0,0,0,0,0,0,0,0,0,0]
["213","02","04","  812001","  事业机构",{"v":208353,"d":"208,353"},{"v":208353,"d":"208,353"},{"v":193353,"d":"193,353"},{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0]
["213","07","01","  812001","  对村级一事一议的补助",{"v":3400,"d":"3,400"},0,0,0,0,{"v":3400,"d":"3,400"},0,{"v":3400,"d":"3,400"},0,0,0,0,0,0]
["213","07","05","  812001","  对村民委员会和村党支部的补助",{"v":2214222,"d":"2,214,222"},0,0,0,0,{"v":2214222,"d":"2,214,222"},0,{"v":2214222,"d":"2,214,222"},0,0,0,0,0,0]
["220","01","13","  812001","  地质矿产资源与环境调查",{"v":20000,"d":"20,000"},0,0,0,0,{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0]
["221","02","01","  812001","  住房公积金",{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"征收计划","index":4,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,4,9],[3,10,4,12],[4,3,4,4],[4,5,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算表2-1"]
["行政事业性收费、基金、专项收入和其他预算外资金征收计划表"]
["",{"$nulls":11},"单位：元"]
["单位代码","项  目  名  称","上年预算外资金财政专户结余","2019年征收情况",{"$nulls":3},"2020年征收计划",null,null,"2020年对应安排"]
[{"$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],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[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",{"$nulls":3},"小计","一般性财政拨款（补助）安排","农村税费改革补助收入","成品油价格和税费改革税收返还收入","义务教育等转移支付收入","政府性基金收入安排",{"$nulls":3},"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},"合计",null,null,{"v":4983656.01,"d":"4,983,656"},{"v":3909588,"d":"3,909,588"},{"v":3909588,"d":"3,909,588"},0,0,0,0,0,0,0,{"v":1074068.01,"d":"1,074,068"},{"v":1074068.01,"d":"1,074,068"},0,0,0]
[{"$nulls":5},"大型会议及其他项目支出（行政）",null,null,{"v":4983656.01,"d":"4,983,656"},{"v":3909588,"d":"3,909,588"},{"v":3909588,"d":"3,909,588"},0,0,0,0,0,0,0,{"v":1074068.01,"d":"1,074,068"},{"v":1074068.01,"d":"1,074,068"},0,0,0]
["201","01","01","812001","盐边县国胜乡人民政府","  人大会议费",null,"否",{"v":33800,"d":"33,800"},{"v":33800,"d":"33,800"},{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","812001","盐边县国胜乡人民政府","  乡村治理补助",null,null,{"v":36402,"d":"36,402"},{"v":36402,"d":"36,402"},{"v":36402,"d":"36,402"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","812001","盐边县国胜乡人民政府","  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",null,null,{"v":718082.68,"d":"718,083"},0,0,0,0,0,0,0,0,0,{"v":718082.68,"d":"718,083"},{"v":718082.68,"d":"718,083"},0,0,0]
["201","03","08","812001","盐边县国胜乡人民政府","  根据国胜财【2019】1号-4下达信访维稳经费",null,null,{"v":22750,"d":"22,750"},0,0,0,0,0,0,0,0,0,{"v":22750,"d":"22,750"},{"v":22750,"d":"22,750"},0,0,0]
["208","02","99","812001","盐边县国胜乡人民政府","  敬老院经费","工作经费55500元；管理人员工资五险432520.06元；绩效136344元。",null,{"v":624364,"d":"624,364"},{"v":624364,"d":"624,364"},{"v":624364,"d":"624,364"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","812001","盐边县国胜乡人民政府","  农村五保户经费","集中供养（院内）经费合计932400元；丧葬费合计24000元；御寒费合计44400元。",null,{"v":1000800,"d":"1,000,800"},{"v":1000800,"d":"1,000,800"},{"v":1000800,"d":"1,000,800"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","812001","盐边县国胜乡人民政府","  根据盐财资社【2019】146号下达调整2019年特困人员供养经费",null,null,{"v":73.33,"d":"73"},0,0,0,0,0,0,0,0,0,{"v":73.33,"d":"73"},{"v":73.33,"d":"73"},0,0,0]
["208","21","02","812001","盐边县国胜乡人民政府","  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",null,null,{"v":1240,"d":"1,240"},0,0,0,0,0,0,0,0,0,{"v":1240,"d":"1,240"},{"v":1240,"d":"1,240"},0,0,0]
["212","05","01","812001","盐边县国胜乡人民政府","  根据国胜财【2019】1号-22下达城卫费",null,null,{"v":120214,"d":"120,214"},0,0,0,0,0,0,0,0,0,{"v":120214,"d":"120,214"},{"v":120214,"d":"120,214"},0,0,0]
["212","05","01","812001","盐边县国胜乡人民政府","  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",null,null,{"v":188308,"d":"188,308"},0,0,0,0,0,0,0,0,0,{"v":188308,"d":"188,308"},{"v":188308,"d":"188,308"},0,0,0]
["213","07","01","812001","盐边县国胜乡人民政府","  根据盐财资农【2019】104号下达2019年结余一事一议资金",null,null,{"v":3400,"d":"3,400"},0,0,0,0,0,0,0,0,0,{"v":3400,"d":"3,400"},{"v":3400,"d":"3,400"},0,0,0]
["213","07","05","812001","盐边县国胜乡人民政府","  村社干部报酬保险",null,null,{"v":2214222,"d":"2,214,222"},{"v":2214222,"d":"2,214,222"},{"v":2214222,"d":"2,214,222"},0,0,0,0,0,0,0,0,0,0,0,0]
["220","01","13","812001","盐边县国胜乡人民政府","  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",null,null,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},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":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":4343890,"d":"4,343,890"},{"v":4343890,"d":"4,343,890"},{"v":4343890,"d":"4,343,890"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"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":4343890,"d":"4,343,890"},{"v":4343890,"d":"4,343,890"},{"v":4343890,"d":"4,343,890"},0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"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":101717,"d":"101,717"},{"v":101717,"d":"101,717"},{"v":101717,"d":"101,717"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":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":1804298,"d":"1,804,298"},{"v":1804298,"d":"1,804,298"},{"v":1804298,"d":"1,804,298"},0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"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"},{"v":155910,"d":"155,910"},{"v":155910,"d":"155,910"},{"v":155910,"d":"155,910"},0,0,0]
["201","06","50","  812001","  事业运行（财政）",{"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"},{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"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"},{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"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"},{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":472771,"d":"472,771"},0,0,0,0,0,{"v":472771,"d":"472,771"},0,0,0,0,0,0,0,{"v":472771,"d":"472,771"},{"v":472771,"d":"472,771"},{"v":472771,"d":"472,771"},0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"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":523266,"d":"523,266"},{"v":523266,"d":"523,266"},{"v":523266,"d":"523,266"},0,0,0]
["213","02","04","  812001","  事业机构",{"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":193353,"d":"193,353"},{"v":193353,"d":"193,353"},{"v":193353,"d":"193,353"},0,0,0]
["221","02","01","  812001","  住房公积金",{"v":565526,"d":"565,526"},0,0,0,0,0,0,0,0,0,0,{"v":565526,"d":"565,526"},0,0,{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},{"v":565526,"d":"565,526"},0,0,0]

{"sheet":"公用支出","index":7,"n_rows":13,"n_cols":39,"rows_kept":13,"merged":[[1,0,1,19],[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":1082022,"d":"1,082,022"},{"v":218000,"d":"218,000"},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":145000,"d":"145,000"},0,{"v":59097,"d":"59,097"},{"v":39843,"d":"39,843"},{"v":100000,"d":"100,000"},0,{"v":204000,"d":"204,000"},0,{"v":1082022,"d":"1,082,022"},{"v":1082022,"d":"1,082,022"},{"v":1082022,"d":"1,082,022"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"v":1082022,"d":"1,082,022"},{"v":218000,"d":"218,000"},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":145000,"d":"145,000"},0,{"v":59097,"d":"59,097"},{"v":39843,"d":"39,843"},{"v":100000,"d":"100,000"},0,{"v":204000,"d":"204,000"},0,{"v":1082022,"d":"1,082,022"},{"v":1082022,"d":"1,082,022"},{"v":1082022,"d":"1,082,022"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"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"},0,{"v":204000,"d":"204,000"},0,{"v":1018611,"d":"1,018,611"},{"v":1018611,"d":"1,018,611"},{"v":1018611,"d":"1,018,611"},0,0,0]
["208","05","01","  812001","  行政单位离退休",{"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":18000,"d":"18,000"},{"v":18000,"d":"18,000"},{"v":18000,"d":"18,000"},0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"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,{"v":30411,"d":"30,411"},{"v":30411,"d":"30,411"},{"v":30411,"d":"30,411"},0,0,0]
["213","02","04","  812001","  事业机构",{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0]

{"sheet":"补助支出","index":8,"n_rows":12,"n_cols":23,"rows_kept":12,"merged":[[1,0,1,22],[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":96794,"d":"96,794"},0,{"v":10080,"d":"10,080"},0,{"v":22314,"d":"22,314"},{"v":50000,"d":"50,000"},0,{"v":14400,"d":"14,400"},0,0,0,0,{"v":96794,"d":"96,794"},{"v":96794,"d":"96,794"},{"v":96794,"d":"96,794"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"v":96794,"d":"96,794"},0,{"v":10080,"d":"10,080"},0,{"v":22314,"d":"22,314"},{"v":50000,"d":"50,000"},0,{"v":14400,"d":"14,400"},0,0,0,0,{"v":96794,"d":"96,794"},{"v":96794,"d":"96,794"},{"v":96794,"d":"96,794"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":61736,"d":"61,736"},0,0,0,{"v":11736,"d":"11,736"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,{"v":61736,"d":"61,736"},{"v":61736,"d":"61,736"},{"v":61736,"d":"61,736"},0,0,0]
["208","05","01","  812001","  行政单位离退休",{"v":24480,"d":"24,480"},0,{"v":10080,"d":"10,080"},0,0,0,0,{"v":14400,"d":"14,400"},0,0,0,0,{"v":24480,"d":"24,480"},{"v":24480,"d":"24,480"},{"v":24480,"d":"24,480"},0,0,0]
["208","08","02","  812001","  伤残抚恤",{"v":10578,"d":"10,578"},0,0,0,{"v":10578,"d":"10,578"},0,0,0,0,0,0,0,{"v":10578,"d":"10,578"},{"v":10578,"d":"10,578"},{"v":10578,"d":"10,578"},0,0,0]

{"sheet":"三公经费支出预算表","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[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"]}
[]
["2020年“三公”经费支出预算表"]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","功能科目编码","功能科目名称","“三公”经费财政拨款支出"]
[{"$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":116082,"d":"116,082"},0,{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},{"v":16082,"d":"16,082"}]
["812001","盐边县国胜乡人民政府","2010301","行政运行（政府）",{"v":116082,"d":"116,082"},0,{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},{"v":16082,"d":"16,082"}]

{"sheet":"支出预算政府经济科目明细表","index":10,"n_rows":50,"n_cols":78,"rows_kept":50,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"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":10506362.01,"d":"10,506,362"},{"v":2992051,"d":"2,992,051"},{"v":2036766,"d":"2,036,766"},{"v":503515,"d":"503,515"},{"v":396330,"d":"396,330"},{"v":55440,"d":"55,440"},{"v":1539658.33,"d":"1,539,658"},{"v":773029,"d":"773,029"},{"v":93800,"d":"93,800"},0,0,{"v":265214,"d":"265,214"},{"v":16082,"d":"16,082"},0,{"v":100000,"d":"100,000"},0,{"v":291533.33,"d":"291,533"},{"v":721482.68,"d":"721,483"},0,{"v":721482.68,"d":"721,483"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1395250,"d":"1,395,250"},{"v":1351839,"d":"1,351,839"},{"v":43411,"d":"43,411"},0,0,0,0,0,0,0,0,0,0,0,{"v":3857920,"d":"3,857,920"},{"v":3665856,"d":"3,665,856"},0,0,{"v":10080,"d":"10,080"},{"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]
["812","盐边县国胜乡人民政府",{"v":10506362.01,"d":"10,506,362"},{"v":2992051,"d":"2,992,051"},{"v":2036766,"d":"2,036,766"},{"v":503515,"d":"503,515"},{"v":396330,"d":"396,330"},{"v":55440,"d":"55,440"},{"v":1539658.33,"d":"1,539,658"},{"v":773029,"d":"773,029"},{"v":93800,"d":"93,800"},0,0,{"v":265214,"d":"265,214"},{"v":16082,"d":"16,082"},0,{"v":100000,"d":"100,000"},0,{"v":291533.33,"d":"291,533"},{"v":721482.68,"d":"721,483"},0,{"v":721482.68,"d":"721,483"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1395250,"d":"1,395,250"},{"v":1351839,"d":"1,351,839"},{"v":43411,"d":"43,411"},0,0,0,0,0,0,0,0,0,0,0,{"v":3857920,"d":"3,857,920"},{"v":3665856,"d":"3,665,856"},0,0,{"v":10080,"d":"10,080"},{"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]
["  812001","  盐边县国胜乡人民政府",{"v":10506362.01,"d":"10,506,362"},{"v":2992051,"d":"2,992,051"},{"v":2036766,"d":"2,036,766"},{"v":503515,"d":"503,515"},{"v":396330,"d":"396,330"},{"v":55440,"d":"55,440"},{"v":1539658.33,"d":"1,539,658"},{"v":773029,"d":"773,029"},{"v":93800,"d":"93,800"},0,0,{"v":265214,"d":"265,214"},{"v":16082,"d":"16,082"},0,{"v":100000,"d":"100,000"},0,{"v":291533.33,"d":"291,533"},{"v":721482.68,"d":"721,483"},0,{"v":721482.68,"d":"721,483"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1395250,"d":"1,395,250"},{"v":1351839,"d":"1,351,839"},{"v":43411,"d":"43,411"},0,0,0,0,0,0,0,0,0,0,0,{"v":3857920,"d":"3,857,920"},{"v":3665856,"d":"3,665,856"},0,0,{"v":10080,"d":"10,080"},{"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]
["    201","    一般公共服务支出",{"v":4332286.68,"d":"4,332,287"},{"v":2269838,"d":"2,269,838"},{"v":2036766,"d":"2,036,766"},{"v":177632,"d":"177,632"},0,{"v":55440,"d":"55,440"},{"v":1111563,"d":"1,111,563"},{"v":712529,"d":"712,529"},{"v":93800,"d":"93,800"},0,0,{"v":130000,"d":"130,000"},{"v":16082,"d":"16,082"},0,{"v":100000,"d":"100,000"},0,{"v":59152,"d":"59,152"},{"v":718082.68,"d":"718,083"},0,{"v":718082.68,"d":"718,083"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":61736,"d":"61,736"},{"v":61736,"d":"61,736"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20101","      人大事务",{"v":135517,"d":"135,517"},{"v":101717,"d":"101,717"},{"v":91250,"d":"91,250"},{"v":7827,"d":"7,827"},0,{"v":2640,"d":"2,640"},{"v":33800,"d":"33,800"},0,{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010101","        行政运行（人大）",{"v":135517,"d":"135,517"},{"v":101717,"d":"101,717"},{"v":91250,"d":"91,250"},{"v":7827,"d":"7,827"},0,{"v":2640,"d":"2,640"},{"v":33800,"d":"33,800"},0,{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20103","      政府办公厅（室）及相关机构事务",{"v":3661879.68,"d":"3,661,880"},{"v":1804298,"d":"1,804,298"},{"v":1620481,"d":"1,620,481"},{"v":141577,"d":"141,577"},0,{"v":42240,"d":"42,240"},{"v":1077763,"d":"1,077,763"},{"v":712529,"d":"712,529"},{"v":60000,"d":"60,000"},0,0,{"v":130000,"d":"130,000"},{"v":16082,"d":"16,082"},0,{"v":100000,"d":"100,000"},0,{"v":59152,"d":"59,152"},{"v":718082.68,"d":"718,083"},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,{"v":61736,"d":"61,736"},{"v":61736,"d":"61,736"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010301","        行政运行（政府）",{"v":2884645,"d":"2,884,645"},{"v":1804298,"d":"1,804,298"},{"v":1620481,"d":"1,620,481"},{"v":141577,"d":"141,577"},0,{"v":42240,"d":"42,240"},{"v":1018611,"d":"1,018,611"},{"v":712529,"d":"712,529"},{"v":60000,"d":"60,000"},0,0,{"v":130000,"d":"130,000"},{"v":16082,"d":"16,082"},0,{"v":100000,"d":"100,000"},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":61736,"d":"61,736"},{"v":61736,"d":"61,736"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010302","        一般行政管理事务（政府）",{"v":754484.68,"d":"754,485"},0,0,0,0,0,{"v":36402,"d":"36,402"},0,0,0,0,0,0,0,0,0,{"v":36402,"d":"36,402"},{"v":718082.68,"d":"718,083"},0,{"v":718082.68,"d":"718,083"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010308","        信访事务",{"v":22750,"d":"22,750"},0,0,0,0,0,{"v":22750,"d":"22,750"},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]
["      20106","      财政事务",{"v":326977,"d":"326,977"},{"v":155910,"d":"155,910"},{"v":138375,"d":"138,375"},{"v":12255,"d":"12,255"},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,{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010601","        行政运行（财政）",{"v":155910,"d":"155,910"},{"v":155910,"d":"155,910"},{"v":138375,"d":"138,375"},{"v":12255,"d":"12,255"},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]
["        2010650","        事业运行（财政）",{"v":171067,"d":"171,067"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":171067,"d":"171,067"},{"v":171067,"d":"171,067"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20131","      党委办公厅（室）及相关机构事务",{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},{"v":186660,"d":"186,660"},{"v":15973,"d":"15,973"},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]
["        2013101","        行政运行（党委）",{"v":207913,"d":"207,913"},{"v":207913,"d":"207,913"},{"v":186660,"d":"186,660"},{"v":15973,"d":"15,973"},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]
["    208","    社会保障和就业支出",{"v":2300375.33,"d":"2,300,375"},{"v":325883,"d":"325,883"},0,{"v":325883,"d":"325,883"},0,0,{"v":84573.33,"d":"84,573"},{"v":60500,"d":"60,500"},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,{"v":307957,"d":"307,957"},{"v":294957,"d":"294,957"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1581962,"d":"1,581,962"},{"v":1389898,"d":"1,389,898"},0,0,{"v":10080,"d":"10,080"},{"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]
["      20801","      人力资源和社会保障管理事务",{"v":148069,"d":"148,069"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080109","        社会保险经办机构",{"v":148069,"d":"148,069"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":148069,"d":"148,069"},{"v":148069,"d":"148,069"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20802","      民政管理事务",{"v":624364,"d":"624,364"},0,0,0,0,0,{"v":55500,"d":"55,500"},{"v":55500,"d":"55,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":568864,"d":"568,864"},{"v":432520,"d":"432,520"},0,0,0,{"v":136344,"d":"136,344"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080299","        其他民政管理事务支出",{"v":624364,"d":"624,364"},0,0,0,0,0,{"v":55500,"d":"55,500"},{"v":55500,"d":"55,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":568864,"d":"568,864"},{"v":432520,"d":"432,520"},0,0,0,{"v":136344,"d":"136,344"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20805","      行政事业单位养老支出",{"v":515251,"d":"515,251"},{"v":325883,"d":"325,883"},0,{"v":325883,"d":"325,883"},0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},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":159888,"d":"159,888"},{"v":146888,"d":"146,888"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":24480,"d":"24,480"},{"v":14400,"d":"14,400"},0,0,{"v":10080,"d":"10,080"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080501","        行政单位离退休",{"v":42480,"d":"42,480"},0,0,0,0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},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":13000,"d":"13,000"},0,{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":24480,"d":"24,480"},{"v":14400,"d":"14,400"},0,0,{"v":10080,"d":"10,080"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080505","        机关事业单位基本养老保险缴费支出",{"v":472771,"d":"472,771"},{"v":325883,"d":"325,883"},0,{"v":325883,"d":"325,883"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":146888,"d":"146,888"},{"v":146888,"d":"146,888"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20808","      抚恤",{"v":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,{"v":10578,"d":"10,578"},{"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]
["        2080802","        伤残抚恤",{"v":10578,"d":"10,578"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10578,"d":"10,578"},{"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]
["      20821","      特困人员救助供养",{"v":1002113.33,"d":"1,002,113"},0,0,0,0,0,{"v":24073.33,"d":"24,073"},0,0,0,0,0,0,0,0,0,{"v":24073.33,"d":"24,073"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":978040,"d":"978,040"},{"v":932400,"d":"932,400"},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]
["        2082102","        农村特困人员救助供养支出",{"v":1002113.33,"d":"1,002,113"},0,0,0,0,0,{"v":24073.33,"d":"24,073"},0,0,0,0,0,0,0,0,0,{"v":24073.33,"d":"24,073"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":978040,"d":"978,040"},{"v":932400,"d":"932,400"},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]
["    212","    城乡社区支出",{"v":308522,"d":"308,522"},0,0,0,0,0,{"v":308522,"d":"308,522"},0,0,0,0,{"v":120214,"d":"120,214"},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]
["      21205","      城乡社区环境卫生",{"v":308522,"d":"308,522"},0,0,0,0,0,{"v":308522,"d":"308,522"},0,0,0,0,{"v":120214,"d":"120,214"},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]
["        2120501","        城乡社区环境卫生",{"v":308522,"d":"308,522"},0,0,0,0,0,{"v":308522,"d":"308,522"},0,0,0,0,{"v":120214,"d":"120,214"},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]
["    213","    农林水支出",{"v":2979652,"d":"2,979,652"},0,0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,0,{"v":3400,"d":"3,400"},0,{"v":3400,"d":"3,400"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":747030,"d":"747,030"},{"v":716619,"d":"716,619"},{"v":30411,"d":"30,411"},0,0,0,0,0,0,0,0,0,0,0,{"v":2214222,"d":"2,214,222"},{"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]
["      21301","      农业农村",{"v":553677,"d":"553,677"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":553677,"d":"553,677"},{"v":523266,"d":"523,266"},{"v":30411,"d":"30,411"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130104","        事业运行（农业）",{"v":553677,"d":"553,677"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":553677,"d":"553,677"},{"v":523266,"d":"523,266"},{"v":30411,"d":"30,411"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21302","      林业和草原",{"v":208353,"d":"208,353"},0,0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":193353,"d":"193,353"},{"v":193353,"d":"193,353"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130204","        事业机构",{"v":208353,"d":"208,353"},0,0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":193353,"d":"193,353"},{"v":193353,"d":"193,353"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21307","      农村综合改革",{"v":2217622,"d":"2,217,622"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3400,"d":"3,400"},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,{"v":2214222,"d":"2,214,222"},{"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]
["        2130701","        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,{"v":3400,"d":"3,400"},0,{"v":3400,"d":"3,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130705","        对村民委员会和村党支部的补助",{"v":2214222,"d":"2,214,222"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2214222,"d":"2,214,222"},{"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]
["    220","    自然资源海洋气象等支出",{"v":20000,"d":"20,000"},0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22001","      自然资源事务",{"v":20000,"d":"20,000"},0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2200113","        地质矿产资源与环境调查",{"v":20000,"d":"20,000"},0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    221","    住房保障支出",{"v":565526,"d":"565,526"},{"v":396330,"d":"396,330"},0,0,{"v":396330,"d":"396,330"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":169196,"d":"169,196"},{"v":169196,"d":"169,196"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22102","      住房改革支出",{"v":565526,"d":"565,526"},{"v":396330,"d":"396,330"},0,0,{"v":396330,"d":"396,330"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":169196,"d":"169,196"},{"v":169196,"d":"169,196"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2210201","        住房公积金",{"v":565526,"d":"565,526"},{"v":396330,"d":"396,330"},0,0,{"v":396330,"d":"396,330"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":169196,"d":"169,196"},{"v":169196,"d":"169,196"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]