{"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"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":4,"n_cols":1,"rows_kept":4,"merged":[[1,0,1,5],[2,0,2,5],[3,0,3,5]],"flags":["formulas_cached_only"]}
[]
["盐边县行政审批局"]
["2021年部门预算"]
["日期：2021年2月25日"]

{"sheet":"收支总表01","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表01"]
["部门预算收支总表"]
["单位名称：盐边县行政审批局",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2021年预算数","项      目","2021年预算数"]
[null,null,"一、一般公共服务支出",1983475]
["一、一般公共预算拨款收入",2553661,"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",204714]
[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",111319]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",0]
[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",0]
[null,null,"二十、住房保障支出",254153]
[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",2553661,"本   年   支   出  合  计",2553661]
["八、用事业基金弥补收支差额"]
["九、上年结转",0,"二十九、结转下年"]
[]
["收   入   总   计",2553661,"支   出   总   计",2553661]

{"sheet":"收入总表02","index":2,"n_rows":23,"n_cols":19,"rows_kept":23,"merged":[[1,0,1,18]],"flags":["formulas_cached_only"]}
[]
["部门预算收入总表"]
["单位名称：盐边县行政审批局",{"$nulls":17},"单位：元"]
["项             目",null,null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入",null,"事业单位经营收入","转移性收入",{"$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},2553661,0,2553661,0,0,0,0,0,0,0,0,0,0,0,0,0]
["254001",null,"盐边县行政审批局",2553661,0,2553661,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",1983475,0,1983475,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",1983475,0,1983475,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","254001","      行政运行（政府）",806014,0,806014,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","254001","      一般行政管理事务（政府）",462700,0,462700,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010350","254001","      事业运行（政府）",714761,0,714761,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",204714,0,204714,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",204714,0,204714,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","254001","      机关事业单位基本养老保险缴费支出",204714,0,204714,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  卫生健康支出",111319,0,111319,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21011",null,"    行政事业单位医疗",111319,0,111319,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101101","254001","      行政单位医疗",48203,0,48203,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101102","254001","      事业单位医疗",50316,0,50316,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101103","254001","      公务员医疗补助",12800,0,12800,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",254153,0,254153,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",254153,0,254153,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","254001","      住房公积金",254153,0,254153,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出总表03","index":3,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[1,0,1,8]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县行政审批局",{"$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",2553661,2090961,462700,0,0]
["254001",null,"盐边县行政审批局",2553661,2090961,462700,0,0]
["  201",null,"  一般公共服务支出",1983475,1520775,462700,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",1983475,1520775,462700,0,0]
["      2010301","254001","      行政运行（政府）",806014,806014,0,0,0]
["      2010302","254001","      一般行政管理事务（政府）",462700,0,462700,0,0]
["      2010350","254001","      事业运行（政府）",714761,714761,0,0,0]
["  208",null,"  社会保障和就业支出",204714,204714,0,0,0]
["    20805",null,"    行政事业单位养老支出",204714,204714,0,0,0]
["      2080505","254001","      机关事业单位基本养老保险缴费支出",204714,204714,0,0,0]
["  210",null,"  卫生健康支出",111319,111319,0,0,0]
["    21011",null,"    行政事业单位医疗",111319,111319,0,0,0]
["      2101101","254001","      行政单位医疗",48203,48203,0,0,0]
["      2101102","254001","      事业单位医疗",50316,50316,0,0,0]
["      2101103","254001","      公务员医疗补助",12800,12800,0,0,0]
["  221",null,"  住房保障支出",254153,254153,0,0,0]
["    22102",null,"    住房改革支出",254153,254153,0,0,0]
["      2210201","254001","      住房公积金",254153,254153,0,0,0]

{"sheet":"财政拨款收支预算总表04","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县行政审批局",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2021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",2553661,"一、本年支出",2553661,2553661,0,0,0]
["   一般公共预算拨款收入",2553661,"  一般公共服务支出",1983475,1983475,0,0,0]
["   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",0,"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",0,"  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",204714,204714,0,0,0]
[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",111319,111319,0,0,0]
[null,null,"  节能环保支出",0,0,0,0,0]
[null,null,"  城乡社区支出",0,0,0,0,0]
[null,null,"  农林水支出",0,0,0,0,0]
[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",0,0,0,0,0]
[null,null,"  住房保障支出",254153,254153,0,0,0]
[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",2553661,"支   出  合  计",2553661,2553661,0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":23,"n_cols":110,"rows_kept":23,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县行政审批局",{"$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",2553661,1858792,588012,381432,24911,0,285102,204714,0,98519,12800,9149,254153,0,0,231629,14400,5000,0,0,5600,7200,12000,0,1000,36800,0,1200,0,1033,9383,2783,0,0,0,20000,0,25590,17640,0,72000,0,0,540,0,0,0,0,0,0,0,0,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,462700,0,0,0,0,0,462700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["254001",null,"盐边县行政审批局",2553661,1858792,588012,381432,24911,0,285102,204714,0,98519,12800,9149,254153,0,0,231629,14400,5000,0,0,5600,7200,12000,0,1000,36800,0,1200,0,1033,9383,2783,0,0,0,20000,0,25590,17640,0,72000,0,0,540,0,0,0,0,0,0,0,0,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,462700,0,0,0,0,0,462700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",1983475,1288606,588012,381432,24911,0,285102,0,0,0,0,9149,0,0,0,231629,14400,5000,0,0,5600,7200,12000,0,1000,36800,0,1200,0,1033,9383,2783,0,0,0,20000,0,25590,17640,0,72000,0,0,540,0,0,0,0,0,0,0,0,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,462700,0,0,0,0,0,462700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",1983475,1288606,588012,381432,24911,0,285102,0,0,0,0,9149,0,0,0,231629,14400,5000,0,0,5600,7200,12000,0,1000,36800,0,1200,0,1033,9383,2783,0,0,0,20000,0,25590,17640,0,72000,0,0,540,0,0,0,0,0,0,0,0,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,462700,0,0,0,0,0,462700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","254001","      行政运行（政府）",806014,626003,298932,302160,24911,0,0,0,0,0,0,0,0,0,0,179471,14400,5000,0,0,5600,7200,12000,0,1000,36800,0,1200,0,0,0,2783,0,0,0,0,0,12520,8968,0,72000,0,0,540,0,0,0,0,0,0,0,0,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","254001","      一般行政管理事务（政府）",462700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,462700,0,0,0,0,0,462700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010350","254001","      事业运行（政府）",714761,662603,289080,79272,0,0,285102,0,0,0,0,9149,0,0,0,52158,0,0,0,0,0,0,0,0,0,0,0,0,0,1033,9383,0,0,0,0,20000,0,13070,8672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",204714,204714,0,0,0,0,0,204714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",204714,204714,0,0,0,0,0,204714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","254001","      机关事业单位基本养老保险缴费支出",204714,204714,0,0,0,0,0,204714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  卫生健康支出",111319,111319,0,0,0,0,0,0,0,98519,12800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21011",null,"    行政事业单位医疗",111319,111319,0,0,0,0,0,0,0,98519,12800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101101","254001","      行政单位医疗",48203,48203,0,0,0,0,0,0,0,48203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101102","254001","      事业单位医疗",50316,50316,0,0,0,0,0,0,0,50316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101103","254001","      公务员医疗补助",12800,12800,0,0,0,0,0,0,0,0,12800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",254153,254153,0,0,0,0,0,0,0,0,0,0,254153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",254153,254153,0,0,0,0,0,0,0,0,0,0,254153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","254001","      住房公积金",254153,254153,0,0,0,0,0,0,0,0,0,0,254153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县行政审批局",{"$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",2090961,1859332,231629,0]
["254001",null,"盐边县行政审批局",2090961,1859332,231629,0]
["  301",null,"  工资福利支出",1858792,1858792,0,0]
["    30101","254001","    基本工资",588012,588012,0,0]
["    30102","254001","    津贴补贴",381432,381432,0,0]
["    30103","254001","    奖金",24911,24911,0,0]
["    30107","254001","    绩效工资",285102,285102,0,0]
["    30108","254001","    机关事业单位基本养老保险缴费",204714,204714,0,0]
["    30110","254001","    职工基本医疗保险缴费",98519,98519,0,0]
["    30111","254001","    公务员医疗补助缴费",12800,12800,0,0]
["    30112","254001","    其他社会保障缴费",9149,9149,0,0]
["    30113","254001","    住房公积金",254153,254153,0,0]
["  302",null,"  商品和服务支出",231629,0,231629,0]
["    30201","254001","    办公费",14400,0,14400,0]
["    30202","254001","    印刷费",5000,0,5000,0]
["    30205","254001","    水费",5600,0,5600,0]
["    30206","254001","    电费",7200,0,7200,0]
["    30207","254001","    邮电费",12000,0,12000,0]
["    30209","254001","    物业管理费",1000,0,1000,0]
["    30211","254001","    差旅费",36800,0,36800,0]
["    30213","254001","    维修(护)费",1200,0,1200,0]
["    30215","254001","    会议费",1033,0,1033,0]
["    30216","254001","    培训费",9383,0,9383,0]
["    30217","254001","    公务接待费",2783,0,2783,0]
["    30226","254001","    劳务费",20000,0,20000,0]
["    30228","254001","    工会经费",25590,0,25590,0]
["    30229","254001","    福利费",17640,0,17640,0]
["    30239","254001","    其他交通费用",72000,0,72000,0]
["  303",null,"  对个人和家庭的补助",540,540,0,0]
["    30309","254001","    奖励金",540,540,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[1,0,1,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县行政审批局",{"$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,462700]
["254001",null,"盐边县行政审批局",null,462700]
["  201",null,"  一般公共服务支出",null,462700]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,462700]
["      2010302","254001","      一般行政管理事务（政府）","“互联网+行政审批”管理平台经费",462700]

{"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":[[1,0,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公经费”支出预算表"]
["单位名称：盐边县行政审批局",{"$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",2783,0,0,0,0,2783]
["254001","盐边县行政审批局",2783,0,0,0,0,2783]

{"sheet":"政府性基金支出预算表09","index":9,"n_rows":4,"n_cols":7,"rows_kept":4,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县行政审批局",{"$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":[[1,0,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公经费”支出预算表"]
["单位名称：盐边县行政审批局",{"$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,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县行政审批局",{"$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"]