{"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},"cells_raw":1,"read":"biff_walk_short","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"]
["2021年部门预算批复表"]

{"sheet":"收支总表","index":1,"n_rows":26,"n_cols":4,"rows_kept":26,"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","2021年预算数","项              目","2021年预算数"]
["一、当年财政拨款收入",{"v":10309765,"d":"10,309,765"},"一、工资福利支出",{"v":5130286,"d":"5,130,286"}]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",{"v":1140918,"d":"1,140,918"}]
["   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":94601,"d":"94,601"}]
["   其中：义务教育等转移支付收入",0,"四、项目支出",{"v":5942637,"d":"5,942,637"}]
["   其中：医疗事业收入调入",0]
["   其中：教育收费调入",0]
["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":10309765,"d":"10,309,765"},"本  年  支  出  合  计",{"v":12308442,"d":"12,308,442"}]
["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":1998677,"d":"1,998,677"},null,0]
["    其中：专项资金"]
["          事业单位经营亏损",null,"       ",0]
[]
[]
["收      入      总      计",{"v":12308442,"d":"12,308,442"},"支      出      总      计",{"v":12308442,"d":"12,308,442"}]

{"sheet":"收入预算总表","index":2,"n_rows":31,"n_cols":24,"rows_kept":31,"merged":[[3,5,5,5],[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],[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],[4,14,5,14],[4,15,5,15]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算表2"]
["收入预算表"]
["",{"$nulls":22},"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",{"$nulls":5},"财政专户管理","上年预算外资金财政专户结余安排","事业收入(不含事业单位预算外收入的部分)","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称(科目)",null,"小计","其中：",null,null,"小计","其中：农村税费改革补助支出","其中：成品油价格和税费改革税收返还收入","义务教育等转移支付收入","医疗事业收入调入","教育收费调入"]
["类","款","项",{"$nulls":4},"上年预算内结转","上年预算外结转","政府性基金结转"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":12308442,"d":"12,308,442"},{"v":1998677,"d":"1,998,677"},{"v":1998677,"d":"1,998,677"},0,{"v":0,"d":"0.00"},{"v":10309765,"d":"10,309,765"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"v":12308442,"d":"12,308,442"},{"v":1998677,"d":"1,998,677"},{"v":1998677,"d":"1,998,677"},0,{"v":0,"d":"0.00"},{"v":10309765,"d":"10,309,765"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":107285,"d":"107,285"},0,0,0,{"v":0,"d":"0.00"},{"v":107285,"d":"107,285"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  812001","  人大会议",{"v":53064,"d":"53,064"},{"v":19264,"d":"19,264"},{"v":19264,"d":"19,264"},0,{"v":0,"d":"0.00"},{"v":33800,"d":"33,800"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":2756044,"d":"2,756,044"},0,0,0,{"v":0,"d":"0.00"},{"v":2756044,"d":"2,756,044"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","  812001","  一般行政管理事务（政府）",{"v":137616,"d":"137,616"},{"v":102438,"d":"102,438"},{"v":102438,"d":"102,438"},0,{"v":0,"d":"0.00"},{"v":35178,"d":"35,178"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":173048,"d":"173,048"},0,0,0,{"v":0,"d":"0.00"},{"v":173048,"d":"173,048"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":218236,"d":"218,236"},0,0,0,{"v":0,"d":"0.00"},{"v":218236,"d":"218,236"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":163832,"d":"163,832"},0,0,0,{"v":0,"d":"0.00"},{"v":163832,"d":"163,832"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","  812001","  其他民政管理事务支出",{"v":639685,"d":"639,685"},{"v":15111,"d":"15,111"},{"v":15111,"d":"15,111"},0,{"v":0,"d":"0.00"},{"v":624574,"d":"624,574"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","  812001","  行政单位离退休",{"v":5000,"d":"5,000"},0,0,0,{"v":0,"d":"0.00"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","  812001","  事业单位离退休",{"v":24080,"d":"24,080"},0,0,0,{"v":0,"d":"0.00"},{"v":24080,"d":"24,080"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":560489,"d":"560,489"},0,0,0,{"v":0,"d":"0.00"},{"v":560489,"d":"560,489"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  812001","  农村特困人员救助供养支出",{"v":1083015,"d":"1,083,015"},{"v":18495,"d":"18,495"},{"v":18495,"d":"18,495"},0,{"v":0,"d":"0.00"},{"v":1064520,"d":"1,064,520"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","  812001","  行政单位医疗",{"v":169650,"d":"169,650"},0,0,0,{"v":0,"d":"0.00"},{"v":169650,"d":"169,650"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","  812001","  事业单位医疗",{"v":100086,"d":"100,086"},0,0,0,{"v":0,"d":"0.00"},{"v":100086,"d":"100,086"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","  812001","  公务员医疗补助",{"v":52000,"d":"52,000"},0,0,0,{"v":0,"d":"0.00"},{"v":52000,"d":"52,000"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":1175001,"d":"1,175,001"},0,0,0,{"v":0,"d":"0.00"},{"v":1175001,"d":"1,175,001"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","02","04","  812001","  事业机构",{"v":232563,"d":"232,563"},0,0,0,{"v":0,"d":"0.00"},{"v":232563,"d":"232,563"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","01","  812001","  对村级公益事业建设的补助",{"v":1509800,"d":"1,509,800"},{"v":1509800,"d":"1,509,800"},{"v":1509800,"d":"1,509,800"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","  812001","  对村民委员会和村党支部的补助",{"v":2452436,"d":"2,452,436"},{"v":266548,"d":"266,548"},{"v":266548,"d":"266,548"},0,{"v":0,"d":"0.00"},{"v":2185888,"d":"2,185,888"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["220","01","09","  812001","  自然资源调查与确权登记",{"v":17021,"d":"17,021"},{"v":17021,"d":"17,021"},{"v":17021,"d":"17,021"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","  812001","  住房公积金",{"v":628491,"d":"628,491"},0,0,0,{"v":0,"d":"0.00"},{"v":628491,"d":"628,491"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","  812001","  森林草原防灾减灾",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出预算总表","index":3,"n_rows":31,"n_cols":19,"rows_kept":31,"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":12308442,"d":"12,308,442"},{"v":6365805,"d":"6,365,805"},{"v":5130286,"d":"5,130,286"},{"v":1140918,"d":"1,140,918"},{"v":94601,"d":"94,601"},{"v":5942637,"d":"5,942,637"},0,{"v":5942637,"d":"5,942,637"},0,0,0,0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"v":12308442,"d":"12,308,442"},{"v":6365805,"d":"6,365,805"},{"v":5130286,"d":"5,130,286"},{"v":1140918,"d":"1,140,918"},{"v":94601,"d":"94,601"},{"v":5942637,"d":"5,942,637"},0,{"v":5942637,"d":"5,942,637"},0,0,0,0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":107285,"d":"107,285"},{"v":107285,"d":"107,285"},{"v":96243,"d":"96,243"},{"v":11042,"d":"11,042"},0,0,0,0,0,0,0,0,0,0]
["201","01","04","  812001","  人大会议",{"v":53064,"d":"53,064"},0,0,0,0,{"v":53064,"d":"53,064"},0,{"v":53064,"d":"53,064"},0,0,0,0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":2756044,"d":"2,756,044"},{"v":2756044,"d":"2,756,044"},{"v":1833796,"d":"1,833,796"},{"v":852927,"d":"852,927"},{"v":69321,"d":"69,321"},0,0,0,0,0,0,0,0,0]
["201","03","02","  812001","  一般行政管理事务（政府）",{"v":137616,"d":"137,616"},0,0,0,0,{"v":137616,"d":"137,616"},0,{"v":137616,"d":"137,616"},0,0,0,0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":173048,"d":"173,048"},{"v":173048,"d":"173,048"},{"v":150964,"d":"150,964"},{"v":22084,"d":"22,084"},0,0,0,0,0,0,0,0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":218236,"d":"218,236"},{"v":218236,"d":"218,236"},{"v":196152,"d":"196,152"},{"v":22084,"d":"22,084"},0,0,0,0,0,0,0,0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":163832,"d":"163,832"},{"v":163832,"d":"163,832"},{"v":141748,"d":"141,748"},{"v":22084,"d":"22,084"},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":639685,"d":"639,685"},0,0,0,0,{"v":639685,"d":"639,685"},0,{"v":639685,"d":"639,685"},0,0,0,0,0,0]
["208","05","01","  812001","  行政单位离退休",{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0]
["208","05","02","  812001","  事业单位离退休",{"v":24080,"d":"24,080"},{"v":24080,"d":"24,080"},0,{"v":14000,"d":"14,000"},{"v":10080,"d":"10,080"},0,0,0,0,0,0,0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":560489,"d":"560,489"},{"v":560489,"d":"560,489"},{"v":560489,"d":"560,489"},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":1083015,"d":"1,083,015"},0,0,0,0,{"v":1083015,"d":"1,083,015"},0,{"v":1083015,"d":"1,083,015"},0,0,0,0,0,0]
["210","11","01","  812001","  行政单位医疗",{"v":169650,"d":"169,650"},{"v":169650,"d":"169,650"},{"v":169650,"d":"169,650"},0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","  812001","  事业单位医疗",{"v":100086,"d":"100,086"},{"v":100086,"d":"100,086"},{"v":100086,"d":"100,086"},0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","  812001","  公务员医疗补助",{"v":52000,"d":"52,000"},{"v":52000,"d":"52,000"},{"v":36800,"d":"36,800"},0,{"v":15200,"d":"15,200"},0,0,0,0,0,0,0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":1175001,"d":"1,175,001"},{"v":1175001,"d":"1,175,001"},{"v":1020388,"d":"1,020,388"},{"v":154613,"d":"154,613"},0,0,0,0,0,0,0,0,0,0]
["213","02","04","  812001","  事业机构",{"v":232563,"d":"232,563"},{"v":232563,"d":"232,563"},{"v":195479,"d":"195,479"},{"v":37084,"d":"37,084"},0,0,0,0,0,0,0,0,0,0]
["213","07","01","  812001","  对村级公益事业建设的补助",{"v":1509800,"d":"1,509,800"},0,0,0,0,{"v":1509800,"d":"1,509,800"},0,{"v":1509800,"d":"1,509,800"},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":2452436,"d":"2,452,436"},0,0,0,0,{"v":2452436,"d":"2,452,436"},0,{"v":2452436,"d":"2,452,436"},0,0,0,0,0,0]
["220","01","09","  812001","  自然资源调查与确权登记",{"v":17021,"d":"17,021"},0,0,0,0,{"v":17021,"d":"17,021"},0,{"v":17021,"d":"17,021"},0,0,0,0,0,0]
["221","02","01","  812001","  住房公积金",{"v":628491,"d":"628,491"},{"v":628491,"d":"628,491"},{"v":628491,"d":"628,491"},0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","  812001","  森林草原防灾减灾",{"v":50000,"d":"50,000"},0,0,0,0,{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},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","2021年征收情况",{"$nulls":3},"2021年征收计划",null,null,"2021年对应安排"]
[{"$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":24,"n_cols":23,"rows_kept":24,"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},"合计",null,null,{"v":5942637,"d":"5,942,637"},{"v":3943960,"d":"3,943,960"},{"v":3943960,"d":"3,943,960"},0,0,0,0,0,0,0,{"v":1998677,"d":"1,998,677"},{"v":1998677,"d":"1,998,677"},0,0,0]
[{"$nulls":5},"大型会议及其他项目支出（行政）",null,null,{"v":5942637,"d":"5,942,637"},{"v":3943960,"d":"3,943,960"},{"v":3943960,"d":"3,943,960"},0,0,0,0,0,0,0,{"v":1998677,"d":"1,998,677"},{"v":1998677,"d":"1,998,677"},0,0,0]
["201","01","04","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","01","04","812001","盐边县国胜乡人民政府","  根据盐财资预【2019】72号下达人大会议费",null,null,{"v":19264,"d":"19,264"},0,0,0,0,0,0,0,0,0,{"v":19264,"d":"19,264"},{"v":19264,"d":"19,264"},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":35178,"d":"35,178"},{"v":35178,"d":"35,178"},{"v":35178,"d":"35,178"},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","  根据盐财资预【2019】72号下达乡村治理补助",null,null,{"v":7292,"d":"7,292"},0,0,0,0,0,0,0,0,0,{"v":7292,"d":"7,292"},{"v":7292,"d":"7,292"},0,0,0]
["201","03","02","812001","盐边县国胜乡人民政府","  根据盐财资预【2019】71号下达2020年结余资金，用于支付水毁道路及基础设施维修维护及债务化解经费",null,null,{"v":95146,"d":"95,146"},0,0,0,0,0,0,0,0,0,{"v":95146,"d":"95,146"},{"v":95146,"d":"95,146"},0,0,0]
["208","02","99","812001","盐边县国胜乡人民政府","  根据盐财资预【2019】72号下达敬老院经费",null,null,{"v":15111,"d":"15,111"},0,0,0,0,0,0,0,0,0,{"v":15111,"d":"15,111"},{"v":15111,"d":"15,111"},0,0,0]
["208","02","99","812001","盐边县国胜乡人民政府","  敬老院经费",null,null,{"v":624574,"d":"624,574"},{"v":624574,"d":"624,574"},{"v":624574,"d":"624,574"},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","  根据盐财资预【2019】72号下达农村五保户经费",null,null,{"v":18495,"d":"18,495"},0,0,0,0,0,0,0,0,0,{"v":18495,"d":"18,495"},{"v":18495,"d":"18,495"},0,0,0]
["208","21","02","812001","盐边县国胜乡人民政府","  五保户经费",null,null,{"v":1064520,"d":"1,064,520"},{"v":1064520,"d":"1,064,520"},{"v":1064520,"d":"1,064,520"},0,0,0,0,0,0,0,0,0,0,0,0]
["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","01","812001","盐边县国胜乡人民政府","  根据川财农【2019】170号下达2020年中央村级公益事业建设一事一议财政奖补资金",null,null,{"v":1506400,"d":"1,506,400"},0,0,0,0,0,0,0,0,0,{"v":1506400,"d":"1,506,400"},{"v":1506400,"d":"1,506,400"},0,0,0]
["213","07","05","812001","盐边县国胜乡人民政府","  根据盐财资预【2020】43号下达盐边县2020年度村（社区）党员教育培训、办公经费",null,null,{"v":266548,"d":"266,548"},0,0,0,0,0,0,0,0,0,{"v":266548,"d":"266,548"},{"v":266548,"d":"266,548"},0,0,0]
["213","07","05","812001","盐边县国胜乡人民政府","  村社干部工资五险和村级办公经费",null,null,{"v":2185888,"d":"2,185,888"},{"v":2185888,"d":"2,185,888"},{"v":2185888,"d":"2,185,888"},0,0,0,0,0,0,0,0,0,0,0,0]
["220","01","09","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":17021,"d":"17,021"},0,0,0,0,0,0,0,0,0,{"v":17021,"d":"17,021"},{"v":17021,"d":"17,021"},0,0,0]
["224","06","02","812001","盐边县国胜乡人民政府","  根据盐财资建【2020】203号下达森林草原防灭火专项整治工作领导小组办公室专项整治工作经费",null,null,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0]

{"sheet":"工资福利支出","index":6,"n_rows":21,"n_cols":25,"rows_kept":21,"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":5130286,"d":"5,130,286"},{"v":1563192,"d":"1,563,192"},{"v":1685364,"d":"1,685,364"},{"v":83519,"d":"83,519"},0,{"v":170977,"d":"170,977"},{"v":560489,"d":"560,489"},0,{"v":269736,"d":"269,736"},{"v":36800,"d":"36,800"},{"v":18198,"d":"18,198"},{"v":628491,"d":"628,491"},0,{"v":113520,"d":"113,520"},{"v":5130286,"d":"5,130,286"},{"v":5130286,"d":"5,130,286"},{"v":5130286,"d":"5,130,286"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"v":5130286,"d":"5,130,286"},{"v":1563192,"d":"1,563,192"},{"v":1685364,"d":"1,685,364"},{"v":83519,"d":"83,519"},0,{"v":170977,"d":"170,977"},{"v":560489,"d":"560,489"},0,{"v":269736,"d":"269,736"},{"v":36800,"d":"36,800"},{"v":18198,"d":"18,198"},{"v":628491,"d":"628,491"},0,{"v":113520,"d":"113,520"},{"v":5130286,"d":"5,130,286"},{"v":5130286,"d":"5,130,286"},{"v":5130286,"d":"5,130,286"},0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":96243,"d":"96,243"},{"v":45972,"d":"45,972"},{"v":43800,"d":"43,800"},{"v":3831,"d":"3,831"},0,0,0,0,0,0,0,0,0,{"v":2640,"d":"2,640"},{"v":96243,"d":"96,243"},{"v":96243,"d":"96,243"},{"v":96243,"d":"96,243"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":1833796,"d":"1,833,796"},{"v":799680,"d":"799,680"},{"v":906756,"d":"906,756"},{"v":66640,"d":"66,640"},0,0,0,0,0,0,0,0,0,{"v":60720,"d":"60,720"},{"v":1833796,"d":"1,833,796"},{"v":1833796,"d":"1,833,796"},{"v":1833796,"d":"1,833,796"},0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":150964,"d":"150,964"},{"v":61248,"d":"61,248"},{"v":79332,"d":"79,332"},{"v":5104,"d":"5,104"},0,0,0,0,0,0,0,0,0,{"v":5280,"d":"5,280"},{"v":150964,"d":"150,964"},{"v":150964,"d":"150,964"},{"v":150964,"d":"150,964"},0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":196152,"d":"196,152"},{"v":95328,"d":"95,328"},{"v":87600,"d":"87,600"},{"v":7944,"d":"7,944"},0,0,0,0,0,0,0,0,0,{"v":5280,"d":"5,280"},{"v":196152,"d":"196,152"},{"v":196152,"d":"196,152"},{"v":196152,"d":"196,152"},0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":141748,"d":"141,748"},{"v":54636,"d":"54,636"},{"v":61248,"d":"61,248"},0,0,{"v":18700,"d":"18,700"},0,0,0,0,{"v":1884,"d":"1,884"},0,0,{"v":5280,"d":"5,280"},{"v":141748,"d":"141,748"},{"v":141748,"d":"141,748"},{"v":141748,"d":"141,748"},0,0,0]
["208","05","05","  812001","  机关事业单位基本养老保险缴费支出",{"v":560489,"d":"560,489"},0,0,0,0,0,{"v":560489,"d":"560,489"},0,0,0,0,0,0,0,{"v":560489,"d":"560,489"},{"v":560489,"d":"560,489"},{"v":560489,"d":"560,489"},0,0,0]
["210","11","01","  812001","  行政单位医疗",{"v":169650,"d":"169,650"},0,0,0,0,0,0,0,{"v":169650,"d":"169,650"},0,0,0,0,0,{"v":169650,"d":"169,650"},{"v":169650,"d":"169,650"},{"v":169650,"d":"169,650"},0,0,0]
["210","11","02","  812001","  事业单位医疗",{"v":100086,"d":"100,086"},0,0,0,0,0,0,0,{"v":100086,"d":"100,086"},0,0,0,0,0,{"v":100086,"d":"100,086"},{"v":100086,"d":"100,086"},{"v":100086,"d":"100,086"},0,0,0]
["210","11","03","  812001","  公务员医疗补助",{"v":36800,"d":"36,800"},0,0,0,0,0,0,0,0,{"v":36800,"d":"36,800"},0,0,0,0,{"v":36800,"d":"36,800"},{"v":36800,"d":"36,800"},{"v":36800,"d":"36,800"},0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":1020388,"d":"1,020,388"},{"v":410760,"d":"410,760"},{"v":435516,"d":"435,516"},0,0,{"v":131385,"d":"131,385"},0,0,0,0,{"v":13687,"d":"13,687"},0,0,{"v":29040,"d":"29,040"},{"v":1020388,"d":"1,020,388"},{"v":1020388,"d":"1,020,388"},{"v":1020388,"d":"1,020,388"},0,0,0]
["213","02","04","  812001","  事业机构",{"v":195479,"d":"195,479"},{"v":95568,"d":"95,568"},{"v":71112,"d":"71,112"},0,0,{"v":20892,"d":"20,892"},0,0,0,0,{"v":2627,"d":"2,627"},0,0,{"v":5280,"d":"5,280"},{"v":195479,"d":"195,479"},{"v":195479,"d":"195,479"},{"v":195479,"d":"195,479"},0,0,0]
["221","02","01","  812001","  住房公积金",{"v":628491,"d":"628,491"},0,0,0,0,0,0,0,0,0,0,{"v":628491,"d":"628,491"},0,0,{"v":628491,"d":"628,491"},{"v":628491,"d":"628,491"},{"v":628491,"d":"628,491"},0,0,0]

{"sheet":"公用支出","index":7,"n_rows":18,"n_cols":39,"rows_kept":18,"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":1140918,"d":"1,140,918"},{"v":226000,"d":"226,000"},0,0,0,{"v":32000,"d":"32,000"},{"v":40000,"d":"40,000"},0,0,0,{"v":184000,"d":"184,000"},0,0,0,{"v":60000,"d":"60,000"},0,{"v":16761,"d":"16,761"},0,0,0,{"v":145000,"d":"145,000"},0,{"v":70061,"d":"70,061"},{"v":46896,"d":"46,896"},{"v":100000,"d":"100,000"},0,{"v":220200,"d":"220,200"},0,{"v":1140918,"d":"1,140,918"},{"v":1140918,"d":"1,140,918"},{"v":1140918,"d":"1,140,918"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"v":1140918,"d":"1,140,918"},{"v":226000,"d":"226,000"},0,0,0,{"v":32000,"d":"32,000"},{"v":40000,"d":"40,000"},0,0,0,{"v":184000,"d":"184,000"},0,0,0,{"v":60000,"d":"60,000"},0,{"v":16761,"d":"16,761"},0,0,0,{"v":145000,"d":"145,000"},0,{"v":70061,"d":"70,061"},{"v":46896,"d":"46,896"},{"v":100000,"d":"100,000"},0,{"v":220200,"d":"220,200"},0,{"v":1140918,"d":"1,140,918"},{"v":1140918,"d":"1,140,918"},{"v":1140918,"d":"1,140,918"},0,0,0]
["201","01","01","  812001","  行政运行（人大）",{"v":11042,"d":"11,042"},{"v":4500,"d":"4,500"},0,0,0,0,0,0,0,0,{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1523,"d":"1,523"},{"v":1019,"d":"1,019"},0,0,0,0,{"v":11042,"d":"11,042"},{"v":11042,"d":"11,042"},{"v":11042,"d":"11,042"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":852927,"d":"852,927"},{"v":103500,"d":"103,500"},0,0,0,{"v":32000,"d":"32,000"},{"v":40000,"d":"40,000"},0,0,0,{"v":92000,"d":"92,000"},0,0,0,{"v":60000,"d":"60,000"},0,{"v":16761,"d":"16,761"},0,0,0,{"v":130000,"d":"130,000"},0,{"v":35029,"d":"35,029"},{"v":23437,"d":"23,437"},{"v":100000,"d":"100,000"},0,{"v":220200,"d":"220,200"},0,{"v":852927,"d":"852,927"},{"v":852927,"d":"852,927"},{"v":852927,"d":"852,927"},0,0,0]
["201","06","01","  812001","  行政运行（财政）",{"v":22084,"d":"22,084"},{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":3046,"d":"3,046"},{"v":2038,"d":"2,038"},0,0,0,0,{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},0,0,0]
["201","31","01","  812001","  行政运行（党委）",{"v":22084,"d":"22,084"},{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":3046,"d":"3,046"},{"v":2038,"d":"2,038"},0,0,0,0,{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},0,0,0]
["208","01","09","  812001","  社会保险经办机构",{"v":22084,"d":"22,084"},{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":3046,"d":"3,046"},{"v":2038,"d":"2,038"},0,0,0,0,{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},0,0,0]
["208","05","01","  812001","  行政单位离退休",{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,0]
["208","05","02","  812001","  事业单位离退休",{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},0,0,0]
["213","01","04","  812001","  事业运行（农业）",{"v":154613,"d":"154,613"},{"v":63000,"d":"63,000"},0,0,0,0,0,0,0,0,{"v":56000,"d":"56,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":21325,"d":"21,325"},{"v":14288,"d":"14,288"},0,0,0,0,{"v":154613,"d":"154,613"},{"v":154613,"d":"154,613"},{"v":154613,"d":"154,613"},0,0,0]
["213","02","04","  812001","  事业机构",{"v":37084,"d":"37,084"},{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},0,0,0,0,0,0,0,0,0,{"v":15000,"d":"15,000"},0,{"v":3046,"d":"3,046"},{"v":2038,"d":"2,038"},0,0,0,0,{"v":37084,"d":"37,084"},{"v":37084,"d":"37,084"},{"v":37084,"d":"37,084"},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":94601,"d":"94,601"},0,{"v":10080,"d":"10,080"},0,0,{"v":69321,"d":"69,321"},0,{"v":15200,"d":"15,200"},0,0,0,0,{"v":94601,"d":"94,601"},{"v":94601,"d":"94,601"},{"v":94601,"d":"94,601"},0,0,0]
[{"$nulls":3},"812001","盐边县国胜乡人民政府",{"v":94601,"d":"94,601"},0,{"v":10080,"d":"10,080"},0,0,{"v":69321,"d":"69,321"},0,{"v":15200,"d":"15,200"},0,0,0,0,{"v":94601,"d":"94,601"},{"v":94601,"d":"94,601"},{"v":94601,"d":"94,601"},0,0,0]
["201","03","01","  812001","  行政运行（政府）",{"v":69321,"d":"69,321"},0,0,0,0,{"v":69321,"d":"69,321"},0,0,0,0,0,0,{"v":69321,"d":"69,321"},{"v":69321,"d":"69,321"},{"v":69321,"d":"69,321"},0,0,0]
["208","05","02","  812001","  事业单位离退休",{"v":10080,"d":"10,080"},0,{"v":10080,"d":"10,080"},0,0,0,0,0,0,0,0,0,{"v":10080,"d":"10,080"},{"v":10080,"d":"10,080"},{"v":10080,"d":"10,080"},0,0,0]
["210","11","03","  812001","  公务员医疗补助",{"v":15200,"d":"15,200"},0,0,0,0,0,0,{"v":15200,"d":"15,200"},0,0,0,0,{"v":15200,"d":"15,200"},{"v":15200,"d":"15,200"},{"v":15200,"d":"15,200"},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"]}
[]
["2021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":116761,"d":"116,761"},0,{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},{"v":16761,"d":"16,761"}]
["812001","盐边县国胜乡人民政府","2010301","行政运行（政府）",{"v":116761,"d":"116,761"},0,{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},{"v":16761,"d":"16,761"}]

{"sheet":"支出预算政府经济科目明细表","index":10,"n_rows":37,"n_cols":78,"rows_kept":37,"read":"biff_walk_short","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":12308442,"d":"12,308,442"},{"v":5069906,"d":"5,069,906"},{"v":2203235,"d":"2,203,235"},{"v":544568,"d":"544,568"},{"v":432295,"d":"432,295"},{"v":1889808,"d":"1,889,808"},{"v":3322110,"d":"3,322,110"},{"v":1030376,"d":"1,030,376"},{"v":113064,"d":"113,064"},0,0,{"v":145000,"d":"145,000"},{"v":16761,"d":"16,761"},0,{"v":100000,"d":"100,000"},0,{"v":1916909,"d":"1,916,909"},{"v":98546,"d":"98,546"},0,{"v":98546,"d":"98,546"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":2089049,"d":"2,089,049"},{"v":1876268,"d":"1,876,268"},{"v":212781,"d":"212,781"},0,0,0,0,0,0,0,0,0,0,0,{"v":1728831,"d":"1,728,831"},{"v":1668351,"d":"1,668,351"},0,0,{"v":10080,"d":"10,080"},{"v":50400,"d":"50,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["812","盐边县国胜乡人民政府",{"v":12308442,"d":"12,308,442"},{"v":5069906,"d":"5,069,906"},{"v":2203235,"d":"2,203,235"},{"v":544568,"d":"544,568"},{"v":432295,"d":"432,295"},{"v":1889808,"d":"1,889,808"},{"v":3322110,"d":"3,322,110"},{"v":1030376,"d":"1,030,376"},{"v":113064,"d":"113,064"},0,0,{"v":145000,"d":"145,000"},{"v":16761,"d":"16,761"},0,{"v":100000,"d":"100,000"},0,{"v":1916909,"d":"1,916,909"},{"v":98546,"d":"98,546"},0,{"v":98546,"d":"98,546"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":2089049,"d":"2,089,049"},{"v":1876268,"d":"1,876,268"},{"v":212781,"d":"212,781"},0,0,0,0,0,0,0,0,0,0,0,{"v":1728831,"d":"1,728,831"},{"v":1668351,"d":"1,668,351"},0,0,{"v":10080,"d":"10,080"},{"v":50400,"d":"50,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  812001","  盐边县国胜乡人民政府",{"v":12308442,"d":"12,308,442"},{"v":5069906,"d":"5,069,906"},{"v":2203235,"d":"2,203,235"},{"v":544568,"d":"544,568"},{"v":432295,"d":"432,295"},{"v":1889808,"d":"1,889,808"},{"v":3322110,"d":"3,322,110"},{"v":1030376,"d":"1,030,376"},{"v":113064,"d":"113,064"},0,0,{"v":145000,"d":"145,000"},{"v":16761,"d":"16,761"},0,{"v":100000,"d":"100,000"},0,{"v":1916909,"d":"1,916,909"},{"v":98546,"d":"98,546"},0,{"v":98546,"d":"98,546"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":2089049,"d":"2,089,049"},{"v":1876268,"d":"1,876,268"},{"v":212781,"d":"212,781"},0,0,0,0,0,0,0,0,0,0,0,{"v":1728831,"d":"1,728,831"},{"v":1668351,"d":"1,668,351"},0,0,{"v":10080,"d":"10,080"},{"v":50400,"d":"50,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    201","    一般公共服务支出",{"v":3445293,"d":"3,445,293"},{"v":2277155,"d":"2,277,155"},{"v":2203235,"d":"2,203,235"},0,0,{"v":73920,"d":"73,920"},{"v":1003671,"d":"1,003,671"},{"v":601376,"d":"601,376"},{"v":113064,"d":"113,064"},0,0,{"v":130000,"d":"130,000"},{"v":16761,"d":"16,761"},0,{"v":100000,"d":"100,000"},0,{"v":42470,"d":"42,470"},{"v":95146,"d":"95,146"},0,{"v":95146,"d":"95,146"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":69321,"d":"69,321"},{"v":69321,"d":"69,321"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20101","      人大事务",{"v":160349,"d":"160,349"},{"v":96243,"d":"96,243"},{"v":93603,"d":"93,603"},0,0,{"v":2640,"d":"2,640"},{"v":64106,"d":"64,106"},{"v":11042,"d":"11,042"},{"v":53064,"d":"53,064"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010101","        行政运行（人大）",{"v":107285,"d":"107,285"},{"v":96243,"d":"96,243"},{"v":93603,"d":"93,603"},0,0,{"v":2640,"d":"2,640"},{"v":11042,"d":"11,042"},{"v":11042,"d":"11,042"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010104","        人大会议",{"v":53064,"d":"53,064"},0,0,0,0,0,{"v":53064,"d":"53,064"},0,{"v":53064,"d":"53,064"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20103","      政府办公厅（室）及相关机构事务",{"v":2893660,"d":"2,893,660"},{"v":1833796,"d":"1,833,796"},{"v":1773076,"d":"1,773,076"},0,0,{"v":60720,"d":"60,720"},{"v":895397,"d":"895,397"},{"v":546166,"d":"546,166"},{"v":60000,"d":"60,000"},0,0,{"v":130000,"d":"130,000"},{"v":16761,"d":"16,761"},0,{"v":100000,"d":"100,000"},0,{"v":42470,"d":"42,470"},{"v":95146,"d":"95,146"},0,{"v":95146,"d":"95,146"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":69321,"d":"69,321"},{"v":69321,"d":"69,321"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010301","        行政运行（政府）",{"v":2756044,"d":"2,756,044"},{"v":1833796,"d":"1,833,796"},{"v":1773076,"d":"1,773,076"},0,0,{"v":60720,"d":"60,720"},{"v":852927,"d":"852,927"},{"v":546166,"d":"546,166"},{"v":60000,"d":"60,000"},0,0,{"v":130000,"d":"130,000"},{"v":16761,"d":"16,761"},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":69321,"d":"69,321"},{"v":69321,"d":"69,321"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010302","        一般行政管理事务（政府）",{"v":137616,"d":"137,616"},0,0,0,0,0,{"v":42470,"d":"42,470"},0,0,0,0,0,0,0,0,0,{"v":42470,"d":"42,470"},{"v":95146,"d":"95,146"},0,{"v":95146,"d":"95,146"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20106","      财政事务",{"v":173048,"d":"173,048"},{"v":150964,"d":"150,964"},{"v":145684,"d":"145,684"},0,0,{"v":5280,"d":"5,280"},{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010601","        行政运行（财政）",{"v":173048,"d":"173,048"},{"v":150964,"d":"150,964"},{"v":145684,"d":"145,684"},0,0,{"v":5280,"d":"5,280"},{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20131","      党委办公厅（室）及相关机构事务",{"v":218236,"d":"218,236"},{"v":196152,"d":"196,152"},{"v":190872,"d":"190,872"},0,0,{"v":5280,"d":"5,280"},{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2013101","        行政运行（党委）",{"v":218236,"d":"218,236"},{"v":196152,"d":"196,152"},{"v":190872,"d":"190,872"},0,0,{"v":5280,"d":"5,280"},{"v":22084,"d":"22,084"},{"v":22084,"d":"22,084"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    208","    社会保障和就业支出",{"v":2476101,"d":"2,476,101"},{"v":352518,"d":"352,518"},0,{"v":352518,"d":"352,518"},0,0,{"v":93470,"d":"93,470"},{"v":59000,"d":"59,000"},0,0,0,0,0,0,0,0,{"v":34470,"d":"34,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":385803,"d":"385,803"},{"v":349719,"d":"349,719"},{"v":36084,"d":"36,084"},0,0,0,0,0,0,0,0,0,0,0,{"v":1644310,"d":"1,644,310"},{"v":1583830,"d":"1,583,830"},0,0,{"v":10080,"d":"10,080"},{"v":50400,"d":"50,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20801","      人力资源和社会保障管理事务",{"v":163832,"d":"163,832"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":163832,"d":"163,832"},{"v":141748,"d":"141,748"},{"v":22084,"d":"22,084"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080109","        社会保险经办机构",{"v":163832,"d":"163,832"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":163832,"d":"163,832"},{"v":141748,"d":"141,748"},{"v":22084,"d":"22,084"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20802","      民政管理事务",{"v":639685,"d":"639,685"},0,0,0,0,0,{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":585685,"d":"585,685"},{"v":578485,"d":"578,485"},0,0,0,{"v":7200,"d":"7,200"},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":639685,"d":"639,685"},0,0,0,0,0,{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":585685,"d":"585,685"},{"v":578485,"d":"578,485"},0,0,0,{"v":7200,"d":"7,200"},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":589569,"d":"589,569"},{"v":352518,"d":"352,518"},0,{"v":352518,"d":"352,518"},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":221971,"d":"221,971"},{"v":207971,"d":"207,971"},{"v":14000,"d":"14,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":10080,"d":"10,080"},0,0,0,{"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":5000,"d":"5,000"},0,0,0,0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080502","        事业单位离退休",{"v":24080,"d":"24,080"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":14000,"d":"14,000"},0,{"v":14000,"d":"14,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":10080,"d":"10,080"},0,0,0,{"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":560489,"d":"560,489"},{"v":352518,"d":"352,518"},0,{"v":352518,"d":"352,518"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":207971,"d":"207,971"},{"v":207971,"d":"207,971"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20821","      特困人员救助供养",{"v":1083015,"d":"1,083,015"},0,0,0,0,0,{"v":34470,"d":"34,470"},0,0,0,0,0,0,0,0,0,{"v":34470,"d":"34,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1048545,"d":"1,048,545"},{"v":1005345,"d":"1,005,345"},0,0,0,{"v":43200,"d":"43,200"},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":1083015,"d":"1,083,015"},0,0,0,0,0,{"v":34470,"d":"34,470"},0,0,0,0,0,0,0,0,0,{"v":34470,"d":"34,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1048545,"d":"1,048,545"},{"v":1005345,"d":"1,005,345"},0,0,0,{"v":43200,"d":"43,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    210","    卫生健康支出",{"v":321736,"d":"321,736"},{"v":192050,"d":"192,050"},0,{"v":192050,"d":"192,050"},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,{"v":114486,"d":"114,486"},{"v":114486,"d":"114,486"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":15200,"d":"15,200"},{"v":15200,"d":"15,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21011","      行政事业单位医疗",{"v":321736,"d":"321,736"},{"v":192050,"d":"192,050"},0,{"v":192050,"d":"192,050"},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,{"v":114486,"d":"114,486"},{"v":114486,"d":"114,486"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":15200,"d":"15,200"},{"v":15200,"d":"15,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101101","        行政单位医疗",{"v":169650,"d":"169,650"},{"v":169650,"d":"169,650"},0,{"v":169650,"d":"169,650"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101102","        事业单位医疗",{"v":100086,"d":"100,086"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":100086,"d":"100,086"},{"v":100086,"d":"100,086"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101103","        公务员医疗补助",{"v":52000,"d":"52,000"},{"v":22400,"d":"22,400"},0,{"v":22400,"d":"22,400"},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,{"v":14400,"d":"14,400"},{"v":14400,"d":"14,400"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":15200,"d":"15,200"},{"v":15200,"d":"15,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    213","    农林水支出",{"v":5369800,"d":"5,369,800"},{"v":1815888,"d":"1,815,888"},0,0,0,{"v":1815888,"d":"1,815,888"},{"v":2157948,"d":"2,157,948"},{"v":370000,"d":"370,000"},0,0,0,{"v":15000,"d":"15,000"},0,0,0,0,{"v":1772948,"d":"1,772,948"},{"v":3400,"d":"3,400"},0,{"v":3400,"d":"3,400"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1392564,"d":"1,392,564"},{"v":1215867,"d":"1,215,867"},{"v":176697,"d":"176,697"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]