{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["封面","收支总表01","收入总表02","支出总表03","财政拨款收支预算总表04","一般公共预算支出预算表05","一般公共预算基本支出预算表06","一般公共预算项目支出预算表07","一般公共预算三公经费预算表08","政府性基金支出预算表09","政府性基金预算三公经费预算表10","国有资本经营预算支出预算表11"],"not_rendered":{"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
[null,"盐边县红格镇人民政府"]
[null,"2021年部门预算"]
[null,"日期：2021年    月    日"]

{"sheet":"收支总表01","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表01"]
["部门预算收支总表"]
["单位名称：盐边县红格镇人民政府",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2021年预算数","项      目","2021年预算数"]
[null,null,"一、一般公共服务支出",{"v":5870662,"d":"5,870,662"}]
["一、当年财政拨款收入",{"v":18966816,"d":"18,966,816"},"二、外交支出",0]
["   其中：农村税费改革补助收入",0,"三、国防支出",0]
["   其中：成品油价格和税费改革税收返还收入",0,"四、公共安全支出",0]
["   其中：义务教育等转移支付收入",0,"五、教育支出",0]
["   其中：医疗事业收入调入",0,"六、科学技术支出",0]
["   其中：教育收费调入",0,"七、文化体育与传媒支出",{"v":478088,"d":"478,088"}]
["二、财政专户管理收入",0,"八、社会保障与就业支出",{"v":4716041,"d":"4,716,041"}]
["三、事业收入",null,"九、社会保险基金支出",0]
["四、事业单位经营收入",0,"十、医疗卫生与计划生育支出",{"v":724996,"d":"724,996"}]
["五、上级补助收入",null,"十一、节能环保支出",{"v":345700,"d":"345,700"}]
["六、政府性基金收入",0,"十二、城乡社区支出",{"v":1866322,"d":"1,866,322"}]
["七、其他收入",0,"十三、农林水支出",{"v":11370176,"d":"11,370,176"}]
["本  年  收  入  合  计",{"v":18966816,"d":"18,966,816"},"十四、交通运输支出",0]
["八、上年预算外资金财政专户结余安排",null,"十五、资源勘探信息等支出",0]
["九、用事业基金弥补收支差额",null,"十六、商业服务业等支出",0]
["十、上年结转",{"v":8044872,"d":"8,044,872"},"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",{"v":1589703,"d":"1,589,703"}]
[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",{"v":50000,"d":"50,000"}]
[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]
[null,null,"三十、抗疫国债支出",0]
[null,null,"本   年   支   出  合  计",{"v":27011688,"d":"27,011,688"}]
[]
[null,null,"二十九、结转下年"]
[]
["收   入   总   计",{"v":27011688,"d":"27,011,688"},"支   出   总   计",{"v":27011688,"d":"27,011,688"}]

{"sheet":"收入总表02","index":2,"n_rows":60,"n_cols":19,"rows_kept":60,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,10],[3,11,4,11],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":17},"单位：元"]
["项             目",null,null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",{"$nulls":6},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
[{"$nulls":3},{"v":27011688,"d":"27,011,688"},{"v":8044872,"d":"8,044,872"},{"v":18966816,"d":"18,966,816"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["801001",null,"盐边县红格镇人民政府",{"v":27011688,"d":"27,011,688"},{"v":8044872,"d":"8,044,872"},{"v":18966816,"d":"18,966,816"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  201",null,"  一般公共服务支出",{"v":5870662,"d":"5,870,662"},0,{"v":5870662,"d":"5,870,662"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20101",null,"    人大事务",{"v":150531,"d":"150,531"},0,{"v":150531,"d":"150,531"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010101","801001","      行政运行（人大）",{"v":110231,"d":"110,231"},0,{"v":110231,"d":"110,231"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010104","801001","      人大会议",{"v":40300,"d":"40,300"},0,{"v":40300,"d":"40,300"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":5179594,"d":"5,179,594"},0,{"v":5179594,"d":"5,179,594"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010301","801001","      行政运行（政府）",{"v":5116962,"d":"5,116,962"},0,{"v":5116962,"d":"5,116,962"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010302","801001","      一般行政管理事务（政府）",{"v":62632,"d":"62,632"},0,{"v":62632,"d":"62,632"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20129",null,"    群众团体事务",{"v":105090,"d":"105,090"},0,{"v":105090,"d":"105,090"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2012901","801001","      行政运行（群众）",{"v":105090,"d":"105,090"},0,{"v":105090,"d":"105,090"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":435447,"d":"435,447"},0,{"v":435447,"d":"435,447"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2013101","801001","      行政运行（党委）",{"v":435447,"d":"435,447"},0,{"v":435447,"d":"435,447"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  207",null,"  文化旅游体育与传媒支出",{"v":478088,"d":"478,088"},0,{"v":478088,"d":"478,088"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20701",null,"    文化和旅游",{"v":478088,"d":"478,088"},0,{"v":478088,"d":"478,088"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2070109","801001","      群众文化",{"v":478088,"d":"478,088"},0,{"v":478088,"d":"478,088"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  208",null,"  社会保障和就业支出",{"v":4716041,"d":"4,716,041"},{"v":327940,"d":"327,940"},{"v":4388101,"d":"4,388,101"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20801",null,"    人力资源和社会保障管理事务",{"v":648871,"d":"648,871"},0,{"v":648871,"d":"648,871"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080109","801001","      社会保险经办机构",{"v":648871,"d":"648,871"},0,{"v":648871,"d":"648,871"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20802",null,"    民政管理事务",{"v":1924880,"d":"1,924,880"},{"v":327940,"d":"327,940"},{"v":1596940,"d":"1,596,940"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080207","801001","      行政区划和地名管理",{"v":327940,"d":"327,940"},{"v":327940,"d":"327,940"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080208","801001","      基层政权建设和社区治理",{"v":1067377,"d":"1,067,377"},0,{"v":1067377,"d":"1,067,377"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080299","801001","      其他民政管理事务支出",{"v":529563,"d":"529,563"},0,{"v":529563,"d":"529,563"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20805",null,"    行政事业单位养老支出",{"v":1330850,"d":"1,330,850"},0,{"v":1330850,"d":"1,330,850"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080501","801001","      行政单位离退休",{"v":48580,"d":"48,580"},0,{"v":48580,"d":"48,580"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080502","801001","      事业单位离退休",{"v":30120,"d":"30,120"},0,{"v":30120,"d":"30,120"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080505","801001","      机关事业单位基本养老保险缴费支出",{"v":1252150,"d":"1,252,150"},0,{"v":1252150,"d":"1,252,150"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20821",null,"    特困人员救助供养",{"v":811440,"d":"811,440"},0,{"v":811440,"d":"811,440"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2082102","801001","      农村特困人员救助供养支出",{"v":811440,"d":"811,440"},0,{"v":811440,"d":"811,440"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  210",null,"  卫生健康支出",{"v":724996,"d":"724,996"},0,{"v":724996,"d":"724,996"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21011",null,"    行政事业单位医疗",{"v":724996,"d":"724,996"},0,{"v":724996,"d":"724,996"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2101101","801001","      行政单位医疗",{"v":345626,"d":"345,626"},0,{"v":345626,"d":"345,626"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2101102","801001","      事业单位医疗",{"v":256970,"d":"256,970"},0,{"v":256970,"d":"256,970"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2101103","801001","      公务员医疗补助",{"v":122400,"d":"122,400"},0,{"v":122400,"d":"122,400"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  211",null,"  节能环保支出",{"v":345700,"d":"345,700"},{"v":345700,"d":"345,700"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21104",null,"    自然生态保护",{"v":345700,"d":"345,700"},{"v":345700,"d":"345,700"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2110401","801001","      生态保护",{"v":345700,"d":"345,700"},{"v":345700,"d":"345,700"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  212",null,"  城乡社区支出",{"v":1866322,"d":"1,866,322"},{"v":1866322,"d":"1,866,322"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21205",null,"    城乡社区环境卫生",{"v":1866322,"d":"1,866,322"},{"v":1866322,"d":"1,866,322"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2120501","801001","      城乡社区环境卫生",{"v":1866322,"d":"1,866,322"},{"v":1866322,"d":"1,866,322"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  213",null,"  农林水支出",{"v":11370176,"d":"11,370,176"},{"v":5454910,"d":"5,454,910"},{"v":5915266,"d":"5,915,266"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21301",null,"    农业农村",{"v":2904978,"d":"2,904,978"},0,{"v":2904978,"d":"2,904,978"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130104","801001","      事业运行（农业）",{"v":2904978,"d":"2,904,978"},0,{"v":2904978,"d":"2,904,978"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21302",null,"    林业和草原",{"v":4222496,"d":"4,222,496"},{"v":4000000,"d":"4,000,000"},{"v":222496,"d":"222,496"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130204","801001","      事业机构",{"v":222496,"d":"222,496"},0,{"v":222496,"d":"222,496"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130299","801001","      其他林业支出",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21307",null,"    农村综合改革",{"v":4242702,"d":"4,242,702"},{"v":1454910,"d":"1,454,910"},{"v":2787792,"d":"2,787,792"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130701","801001","      对村级公益事业建设的补助",{"v":1454910,"d":"1,454,910"},{"v":1454910,"d":"1,454,910"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130705","801001","      对村民委员会和村党支部的补助",{"v":2787792,"d":"2,787,792"},0,{"v":2787792,"d":"2,787,792"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  221",null,"  住房保障支出",{"v":1589703,"d":"1,589,703"},0,{"v":1589703,"d":"1,589,703"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    22102",null,"    住房改革支出",{"v":1589703,"d":"1,589,703"},0,{"v":1589703,"d":"1,589,703"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2210201","801001","      住房公积金",{"v":1589703,"d":"1,589,703"},0,{"v":1589703,"d":"1,589,703"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2240602","801001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]

{"sheet":"支出总表03","index":3,"n_rows":61,"n_cols":8,"rows_kept":61,"merged":[[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":6},"单位：元"]
["项目",null,null,"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)"]
[]
[null,null,"合计",{"v":27011688,"d":"27,011,688"},{"v":13667712,"d":"13,667,712"},{"v":13343976,"d":"13,343,976"},{"v":0,"d":"0.0000"},0]
["801001",null,"盐边县红格镇人民政府",{"v":27011688,"d":"27,011,688"},{"v":13667712,"d":"13,667,712"},{"v":13343976,"d":"13,343,976"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":5870662,"d":"5,870,662"},{"v":5767730,"d":"5,767,730"},{"v":102932,"d":"102,932"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":150531,"d":"150,531"},{"v":110231,"d":"110,231"},{"v":40300,"d":"40,300"},{"v":0,"d":"0.0000"},0]
["      2010101","801001","      行政运行（人大）",{"v":110231,"d":"110,231"},{"v":110231,"d":"110,231"},0,{"v":0,"d":"0.0000"},0]
["      2010104","801001","      人大会议",{"v":40300,"d":"40,300"},0,{"v":40300,"d":"40,300"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":5179594,"d":"5,179,594"},{"v":5116962,"d":"5,116,962"},{"v":62632,"d":"62,632"},{"v":0,"d":"0.0000"},0]
["      2010301","801001","      行政运行（政府）",{"v":5116962,"d":"5,116,962"},{"v":5116962,"d":"5,116,962"},0,{"v":0,"d":"0.0000"},0]
["      2010302","801001","      一般行政管理事务（政府）",{"v":62632,"d":"62,632"},0,{"v":62632,"d":"62,632"},{"v":0,"d":"0.0000"},0]
["    20129",null,"    群众团体事务",{"v":105090,"d":"105,090"},{"v":105090,"d":"105,090"},0,{"v":0,"d":"0.0000"},0]
["      2012901","801001","      行政运行（群众）",{"v":105090,"d":"105,090"},{"v":105090,"d":"105,090"},0,{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":435447,"d":"435,447"},{"v":435447,"d":"435,447"},0,{"v":0,"d":"0.0000"},0]
["      2013101","801001","      行政运行（党委）",{"v":435447,"d":"435,447"},{"v":435447,"d":"435,447"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":478088,"d":"478,088"},{"v":478088,"d":"478,088"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":478088,"d":"478,088"},{"v":478088,"d":"478,088"},0,{"v":0,"d":"0.0000"},0]
["      2070109","801001","      群众文化",{"v":478088,"d":"478,088"},{"v":478088,"d":"478,088"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":4716041,"d":"4,716,041"},{"v":1979721,"d":"1,979,721"},{"v":2736320,"d":"2,736,320"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":648871,"d":"648,871"},{"v":648871,"d":"648,871"},0,{"v":0,"d":"0.0000"},0]
["      2080109","801001","      社会保险经办机构",{"v":648871,"d":"648,871"},{"v":648871,"d":"648,871"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":1924880,"d":"1,924,880"},0,{"v":1924880,"d":"1,924,880"},{"v":0,"d":"0.0000"},0]
["      2080207","801001","      行政区划和地名管理",{"v":327940,"d":"327,940"},0,{"v":327940,"d":"327,940"},{"v":0,"d":"0.0000"},0]
["      2080208","801001","      基层政权建设和社区治理",{"v":1067377,"d":"1,067,377"},0,{"v":1067377,"d":"1,067,377"},{"v":0,"d":"0.0000"},0]
["      2080299","801001","      其他民政管理事务支出",{"v":529563,"d":"529,563"},0,{"v":529563,"d":"529,563"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":1330850,"d":"1,330,850"},{"v":1330850,"d":"1,330,850"},0,{"v":0,"d":"0.0000"},0]
["      2080501","801001","      行政单位离退休",{"v":48580,"d":"48,580"},{"v":48580,"d":"48,580"},0,{"v":0,"d":"0.0000"},0]
["      2080502","801001","      事业单位离退休",{"v":30120,"d":"30,120"},{"v":30120,"d":"30,120"},0,{"v":0,"d":"0.0000"},0]
["      2080505","801001","      机关事业单位基本养老保险缴费支出",{"v":1252150,"d":"1,252,150"},{"v":1252150,"d":"1,252,150"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":811440,"d":"811,440"},0,{"v":811440,"d":"811,440"},{"v":0,"d":"0.0000"},0]
["      2082102","801001","      农村特困人员救助供养支出",{"v":811440,"d":"811,440"},0,{"v":811440,"d":"811,440"},{"v":0,"d":"0.0000"},0]
["  210",null,"  卫生健康支出",{"v":724996,"d":"724,996"},{"v":724996,"d":"724,996"},0,{"v":0,"d":"0.0000"},0]
["    21011",null,"    行政事业单位医疗",{"v":724996,"d":"724,996"},{"v":724996,"d":"724,996"},0,{"v":0,"d":"0.0000"},0]
["      2101101","801001","      行政单位医疗",{"v":345626,"d":"345,626"},{"v":345626,"d":"345,626"},0,{"v":0,"d":"0.0000"},0]
["      2101102","801001","      事业单位医疗",{"v":256970,"d":"256,970"},{"v":256970,"d":"256,970"},0,{"v":0,"d":"0.0000"},0]
["      2101103","801001","      公务员医疗补助",{"v":122400,"d":"122,400"},{"v":122400,"d":"122,400"},0,{"v":0,"d":"0.0000"},0]
["  211",null,"  节能环保支出",{"v":345700,"d":"345,700"},0,{"v":345700,"d":"345,700"},{"v":0,"d":"0.0000"},0]
["    21104",null,"    自然生态保护",{"v":345700,"d":"345,700"},0,{"v":345700,"d":"345,700"},{"v":0,"d":"0.0000"},0]
["      2110401","801001","      生态保护",{"v":345700,"d":"345,700"},0,{"v":345700,"d":"345,700"},{"v":0,"d":"0.0000"},0]
["  212",null,"  城乡社区支出",{"v":1866322,"d":"1,866,322"},0,{"v":1866322,"d":"1,866,322"},{"v":0,"d":"0.0000"},0]
["    21205",null,"    城乡社区环境卫生",{"v":1866322,"d":"1,866,322"},0,{"v":1866322,"d":"1,866,322"},{"v":0,"d":"0.0000"},0]
["      2120501","801001","      城乡社区环境卫生",{"v":1866322,"d":"1,866,322"},0,{"v":1866322,"d":"1,866,322"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":11370176,"d":"11,370,176"},{"v":3127474,"d":"3,127,474"},{"v":8242702,"d":"8,242,702"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":2904978,"d":"2,904,978"},{"v":2904978,"d":"2,904,978"},0,{"v":0,"d":"0.0000"},0]
["      2130104","801001","      事业运行（农业）",{"v":2904978,"d":"2,904,978"},{"v":2904978,"d":"2,904,978"},0,{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":4222496,"d":"4,222,496"},{"v":222496,"d":"222,496"},{"v":4000000,"d":"4,000,000"},{"v":0,"d":"0.0000"},0]
["      2130204","801001","      事业机构",{"v":222496,"d":"222,496"},{"v":222496,"d":"222,496"},0,{"v":0,"d":"0.0000"},0]
["      2130299","801001","      其他林业支出",{"v":4000000,"d":"4,000,000"},0,{"v":4000000,"d":"4,000,000"},{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":4242702,"d":"4,242,702"},0,{"v":4242702,"d":"4,242,702"},{"v":0,"d":"0.0000"},0]
["      2130701","801001","      对村级公益事业建设的补助",{"v":1454910,"d":"1,454,910"},0,{"v":1454910,"d":"1,454,910"},{"v":0,"d":"0.0000"},0]
["      2130705","801001","      对村民委员会和村党支部的补助",{"v":2787792,"d":"2,787,792"},0,{"v":2787792,"d":"2,787,792"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":1589703,"d":"1,589,703"},{"v":1589703,"d":"1,589,703"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":1589703,"d":"1,589,703"},{"v":1589703,"d":"1,589,703"},0,{"v":0,"d":"0.0000"},0]
["      2210201","801001","      住房公积金",{"v":1589703,"d":"1,589,703"},{"v":1589703,"d":"1,589,703"},0,{"v":0,"d":"0.0000"},0]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},0]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},0]
["      2240602","801001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},0]

{"sheet":"财政拨款收支预算总表04","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县红格镇人民政府",{"$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",{"v":18966816,"d":"18,966,816"},"一、本年支出",{"v":27061688,"d":"27,061,688"},{"v":19016816,"d":"19,016,816"},0,0,{"v":8044872,"d":"8,044,872"}]
["   一般公共预算拨款收入",{"v":18966816,"d":"18,966,816"},"  一般公共服务支出",{"v":5870662,"d":"5,870,662"},{"v":5870662,"d":"5,870,662"},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",{"v":8044872,"d":"8,044,872"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":8044872,"d":"8,044,872"},"  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",{"v":478088,"d":"478,088"},{"v":478088,"d":"478,088"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":4716041,"d":"4,716,041"},{"v":4388101,"d":"4,388,101"},0,0,{"v":327940,"d":"327,940"}]
[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",{"v":724996,"d":"724,996"},{"v":724996,"d":"724,996"},0,0,0]
[null,null,"  节能环保支出",{"v":345700,"d":"345,700"},0,0,0,{"v":345700,"d":"345,700"}]
[null,null,"  城乡社区支出",{"v":1866322,"d":"1,866,322"},0,0,0,{"v":1866322,"d":"1,866,322"}]
[null,null,"  农林水支出",{"v":11370176,"d":"11,370,176"},{"v":5915266,"d":"5,915,266"},0,0,{"v":5454910,"d":"5,454,910"}]
[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",{"v":1589703,"d":"1,589,703"},{"v":1589703,"d":"1,589,703"},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",{"v":100000,"d":"100,000"},{"v":50000,"d":"50,000"},0,0,{"v":50000,"d":"50,000"}]
[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,"  抗疫国债支出",0,0,0,0]
[null,null,"二、结转下年"]
[]
["收  入  合  计",{"v":27011688,"d":"27,011,688"},"支   出  合  计",{"v":27061688,"d":"27,061,688"},{"v":19016816,"d":"19,016,816"},0,0,{"v":8044872,"d":"8,044,872"}]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":60,"n_cols":110,"rows_kept":60,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":108},"单位：元"]
["项              目",null,null,"总计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$nulls":4},"资本性支出(基本建设)",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助(基本建设)",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位养老养老保险","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国(境)费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭的补助支出","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出)","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
[null,null,"合计",{"v":27011688,"d":"27,011,688"},{"v":11569272,"d":"11,569,272"},{"v":3706836,"d":"3,706,836"},{"v":3523332,"d":"3,523,332"},{"v":180575,"d":"180,575"},0,{"v":415198,"d":"415,198"},{"v":1252150,"d":"1,252,150"},0,{"v":602596,"d":"602,596"},{"v":76000,"d":"76,000"},{"v":46722,"d":"46,722"},{"v":1589703,"d":"1,589,703"},0,{"v":176160,"d":"176,160"},{"v":10731856,"d":"10,731,856"},{"v":1877840,"d":"1,877,840"},0,0,0,{"v":15000,"d":"15,000"},{"v":60000,"d":"60,000"},{"v":120000,"d":"120,000"},0,0,{"v":150000,"d":"150,000"},0,{"v":10000,"d":"10,000"},0,{"v":90300,"d":"90,300"},{"v":20000,"d":"20,000"},{"v":27430,"d":"27,430"},0,0,0,{"v":50000,"d":"50,000"},0,{"v":156518,"d":"156,518"},{"v":169204,"d":"169,204"},{"v":180000,"d":"180,000"},{"v":425400,"d":"425,400"},0,{"v":7380164,"d":"7,380,164"},{"v":4710560,"d":"4,710,560"},0,{"v":20700,"d":"20,700"},0,0,{"v":3831900,"d":"3,831,900"},{"v":811440,"d":"811,440"},{"v":46400,"d":"46,400"},0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["801001",null,"盐边县红格镇人民政府",{"v":27011688,"d":"27,011,688"},{"v":11569272,"d":"11,569,272"},{"v":3706836,"d":"3,706,836"},{"v":3523332,"d":"3,523,332"},{"v":180575,"d":"180,575"},0,{"v":415198,"d":"415,198"},{"v":1252150,"d":"1,252,150"},0,{"v":602596,"d":"602,596"},{"v":76000,"d":"76,000"},{"v":46722,"d":"46,722"},{"v":1589703,"d":"1,589,703"},0,{"v":176160,"d":"176,160"},{"v":10731856,"d":"10,731,856"},{"v":1877840,"d":"1,877,840"},0,0,0,{"v":15000,"d":"15,000"},{"v":60000,"d":"60,000"},{"v":120000,"d":"120,000"},0,0,{"v":150000,"d":"150,000"},0,{"v":10000,"d":"10,000"},0,{"v":90300,"d":"90,300"},{"v":20000,"d":"20,000"},{"v":27430,"d":"27,430"},0,0,0,{"v":50000,"d":"50,000"},0,{"v":156518,"d":"156,518"},{"v":169204,"d":"169,204"},{"v":180000,"d":"180,000"},{"v":425400,"d":"425,400"},0,{"v":7380164,"d":"7,380,164"},{"v":4710560,"d":"4,710,560"},0,{"v":20700,"d":"20,700"},0,0,{"v":3831900,"d":"3,831,900"},{"v":811440,"d":"811,440"},{"v":46400,"d":"46,400"},0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",{"v":5870662,"d":"5,870,662"},{"v":4579763,"d":"4,579,763"},{"v":2166900,"d":"2,166,900"},{"v":2141184,"d":"2,141,184"},{"v":180575,"d":"180,575"},0,0,0,0,0,0,0,0,0,{"v":91104,"d":"91,104"},{"v":1253111,"d":"1,253,111"},{"v":260000,"d":"260,000"},0,0,0,{"v":10000,"d":"10,000"},{"v":30000,"d":"30,000"},{"v":70000,"d":"70,000"},0,0,{"v":100000,"d":"100,000"},0,0,0,{"v":40300,"d":"40,300"},0,0,0,0,0,0,0,{"v":89773,"d":"89,773"},{"v":65006,"d":"65,006"},{"v":100000,"d":"100,000"},{"v":425400,"d":"425,400"},0,{"v":62632,"d":"62,632"},{"v":37788,"d":"37,788"},0,0,0,0,{"v":37668,"d":"37,668"},0,0,0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":150531,"d":"150,531"},{"v":96827,"d":"96,827"},{"v":48948,"d":"48,948"},{"v":43800,"d":"43,800"},{"v":4079,"d":"4,079"},0,0,0,0,0,0,0,0,0,0,{"v":53704,"d":"53,704"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":40300,"d":"40,300"},0,0,0,0,0,0,0,{"v":1936,"d":"1,936"},{"v":1468,"d":"1,468"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","801001","      行政运行（人大）",{"v":110231,"d":"110,231"},{"v":96827,"d":"96,827"},{"v":48948,"d":"48,948"},{"v":43800,"d":"43,800"},{"v":4079,"d":"4,079"},0,0,0,0,0,0,0,0,0,0,{"v":13404,"d":"13,404"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1936,"d":"1,936"},{"v":1468,"d":"1,468"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010104","801001","      人大会议",{"v":40300,"d":"40,300"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":40300,"d":"40,300"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":40300,"d":"40,300"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":5179594,"d":"5,179,594"},{"v":4008934,"d":"4,008,934"},{"v":1882776,"d":"1,882,776"},{"v":1878156,"d":"1,878,156"},{"v":156898,"d":"156,898"},0,0,0,0,0,0,0,0,0,{"v":91104,"d":"91,104"},{"v":1132872,"d":"1,132,872"},{"v":200000,"d":"200,000"},0,0,0,{"v":10000,"d":"10,000"},{"v":30000,"d":"30,000"},{"v":70000,"d":"70,000"},0,0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":78357,"d":"78,357"},{"v":56483,"d":"56,483"},{"v":100000,"d":"100,000"},{"v":425400,"d":"425,400"},0,{"v":62632,"d":"62,632"},{"v":37788,"d":"37,788"},0,0,0,0,{"v":37668,"d":"37,668"},0,0,0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","801001","      行政运行（政府）",{"v":5116962,"d":"5,116,962"},{"v":4008934,"d":"4,008,934"},{"v":1882776,"d":"1,882,776"},{"v":1878156,"d":"1,878,156"},{"v":156898,"d":"156,898"},0,0,0,0,0,0,0,0,0,{"v":91104,"d":"91,104"},{"v":1070240,"d":"1,070,240"},{"v":200000,"d":"200,000"},0,0,0,{"v":10000,"d":"10,000"},{"v":30000,"d":"30,000"},{"v":70000,"d":"70,000"},0,0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":78357,"d":"78,357"},{"v":56483,"d":"56,483"},{"v":100000,"d":"100,000"},{"v":425400,"d":"425,400"},0,0,{"v":37788,"d":"37,788"},0,0,0,0,{"v":37668,"d":"37,668"},0,0,0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","801001","      一般行政管理事务（政府）",{"v":62632,"d":"62,632"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":62632,"d":"62,632"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":62632,"d":"62,632"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20129",null,"    群众团体事务",{"v":105090,"d":"105,090"},{"v":91855,"d":"91,855"},{"v":46596,"d":"46,596"},{"v":41376,"d":"41,376"},{"v":3883,"d":"3,883"},0,0,0,0,0,0,0,0,0,0,{"v":13235,"d":"13,235"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1837,"d":"1,837"},{"v":1398,"d":"1,398"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2012901","801001","      行政运行（群众）",{"v":105090,"d":"105,090"},{"v":91855,"d":"91,855"},{"v":46596,"d":"46,596"},{"v":41376,"d":"41,376"},{"v":3883,"d":"3,883"},0,0,0,0,0,0,0,0,0,0,{"v":13235,"d":"13,235"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1837,"d":"1,837"},{"v":1398,"d":"1,398"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":435447,"d":"435,447"},{"v":382147,"d":"382,147"},{"v":188580,"d":"188,580"},{"v":177852,"d":"177,852"},{"v":15715,"d":"15,715"},0,0,0,0,0,0,0,0,0,0,{"v":53300,"d":"53,300"},{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7643,"d":"7,643"},{"v":5657,"d":"5,657"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","801001","      行政运行（党委）",{"v":435447,"d":"435,447"},{"v":382147,"d":"382,147"},{"v":188580,"d":"188,580"},{"v":177852,"d":"177,852"},{"v":15715,"d":"15,715"},0,0,0,0,0,0,0,0,0,0,{"v":53300,"d":"53,300"},{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7643,"d":"7,643"},{"v":5657,"d":"5,657"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":478088,"d":"478,088"},{"v":413887,"d":"413,887"},{"v":201276,"d":"201,276"},{"v":158292,"d":"158,292"},0,0,{"v":48605,"d":"48,605"},0,0,0,0,{"v":5714,"d":"5,714"},0,0,0,{"v":64201,"d":"64,201"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":8163,"d":"8,163"},{"v":6038,"d":"6,038"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":478088,"d":"478,088"},{"v":413887,"d":"413,887"},{"v":201276,"d":"201,276"},{"v":158292,"d":"158,292"},0,0,{"v":48605,"d":"48,605"},0,0,0,0,{"v":5714,"d":"5,714"},0,0,0,{"v":64201,"d":"64,201"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":8163,"d":"8,163"},{"v":6038,"d":"6,038"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","801001","      群众文化",{"v":478088,"d":"478,088"},{"v":413887,"d":"413,887"},{"v":201276,"d":"201,276"},{"v":158292,"d":"158,292"},0,0,{"v":48605,"d":"48,605"},0,0,0,0,{"v":5714,"d":"5,714"},0,0,0,{"v":64201,"d":"64,201"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":8163,"d":"8,163"},{"v":6038,"d":"6,038"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":4716041,"d":"4,716,041"},{"v":1803035,"d":"1,803,035"},{"v":237324,"d":"237,324"},{"v":235308,"d":"235,308"},0,0,{"v":70647,"d":"70,647"},{"v":1252150,"d":"1,252,150"},0,0,0,{"v":7606,"d":"7,606"},0,0,0,{"v":594426,"d":"594,426"},{"v":518440,"d":"518,440"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10866,"d":"10,866"},{"v":65120,"d":"65,120"},0,0,0,0,{"v":2318580,"d":"2,318,580"},0,{"v":20700,"d":"20,700"},0,0,{"v":1486440,"d":"1,486,440"},{"v":811440,"d":"811,440"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":648871,"d":"648,871"},{"v":550885,"d":"550,885"},{"v":237324,"d":"237,324"},{"v":235308,"d":"235,308"},0,0,{"v":70647,"d":"70,647"},0,0,0,0,{"v":7606,"d":"7,606"},0,0,0,{"v":97986,"d":"97,986"},{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10866,"d":"10,866"},{"v":7120,"d":"7,120"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","801001","      社会保险经办机构",{"v":648871,"d":"648,871"},{"v":550885,"d":"550,885"},{"v":237324,"d":"237,324"},{"v":235308,"d":"235,308"},0,0,{"v":70647,"d":"70,647"},0,0,0,0,{"v":7606,"d":"7,606"},0,0,0,{"v":97986,"d":"97,986"},{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10866,"d":"10,866"},{"v":7120,"d":"7,120"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    民政管理事务",{"v":1924880,"d":"1,924,880"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":438440,"d":"438,440"},{"v":438440,"d":"438,440"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1486440,"d":"1,486,440"},0,0,0,0,{"v":1486440,"d":"1,486,440"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080207","801001","      行政区划和地名管理",{"v":327940,"d":"327,940"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":327940,"d":"327,940"},{"v":327940,"d":"327,940"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080208","801001","      基层政权建设和社区治理",{"v":1067377,"d":"1,067,377"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},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":997377,"d":"997,377"},0,0,0,0,{"v":997377,"d":"997,377"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080299","801001","      其他民政管理事务支出",{"v":529563,"d":"529,563"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":40500,"d":"40,500"},{"v":40500,"d":"40,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":489063,"d":"489,063"},0,0,0,0,{"v":489063,"d":"489,063"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":1330850,"d":"1,330,850"},{"v":1252150,"d":"1,252,150"},0,0,0,0,0,{"v":1252150,"d":"1,252,150"},0,0,0,0,0,0,0,{"v":58000,"d":"58,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":58000,"d":"58,000"},0,0,0,0,{"v":20700,"d":"20,700"},0,{"v":20700,"d":"20,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080501","801001","      行政单位离退休",{"v":48580,"d":"48,580"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":40000,"d":"40,000"},0,0,0,0,{"v":8580,"d":"8,580"},0,{"v":8580,"d":"8,580"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080502","801001","      事业单位离退休",{"v":30120,"d":"30,120"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"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,{"v":18000,"d":"18,000"},0,0,0,0,{"v":12120,"d":"12,120"},0,{"v":12120,"d":"12,120"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","801001","      机关事业单位基本养老保险缴费支出",{"v":1252150,"d":"1,252,150"},{"v":1252150,"d":"1,252,150"},0,0,0,0,0,{"v":1252150,"d":"1,252,150"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":811440,"d":"811,440"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":811440,"d":"811,440"},0,0,0,0,0,{"v":811440,"d":"811,440"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2082102","801001","      农村特困人员救助供养支出",{"v":811440,"d":"811,440"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":811440,"d":"811,440"},0,0,0,0,0,{"v":811440,"d":"811,440"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  卫生健康支出",{"v":724996,"d":"724,996"},{"v":678596,"d":"678,596"},0,0,0,0,0,0,0,{"v":602596,"d":"602,596"},{"v":76000,"d":"76,000"},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,{"v":46400,"d":"46,400"},0,0,0,0,0,0,{"v":46400,"d":"46,400"},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]
["    21011",null,"    行政事业单位医疗",{"v":724996,"d":"724,996"},{"v":678596,"d":"678,596"},0,0,0,0,0,0,0,{"v":602596,"d":"602,596"},{"v":76000,"d":"76,000"},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,{"v":46400,"d":"46,400"},0,0,0,0,0,0,{"v":46400,"d":"46,400"},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]
["      2101101","801001","      行政单位医疗",{"v":345626,"d":"345,626"},{"v":345626,"d":"345,626"},0,0,0,0,0,0,0,{"v":345626,"d":"345,626"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101102","801001","      事业单位医疗",{"v":256970,"d":"256,970"},{"v":256970,"d":"256,970"},0,0,0,0,0,0,0,{"v":256970,"d":"256,970"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101103","801001","      公务员医疗补助",{"v":122400,"d":"122,400"},{"v":76000,"d":"76,000"},0,0,0,0,0,0,0,0,{"v":76000,"d":"76,000"},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,{"v":46400,"d":"46,400"},0,0,0,0,0,0,{"v":46400,"d":"46,400"},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]
["  211",null,"  节能环保支出",{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21104",null,"    自然生态保护",{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2110401","801001","      生态保护",{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":345700,"d":"345,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  212",null,"  城乡社区支出",{"v":1866322,"d":"1,866,322"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1866322,"d":"1,866,322"},{"v":349400,"d":"349,400"},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,{"v":1516922,"d":"1,516,922"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21205",null,"    城乡社区环境卫生",{"v":1866322,"d":"1,866,322"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1866322,"d":"1,866,322"},{"v":349400,"d":"349,400"},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,{"v":1516922,"d":"1,516,922"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2120501","801001","      城乡社区环境卫生",{"v":1866322,"d":"1,866,322"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1866322,"d":"1,866,322"},{"v":349400,"d":"349,400"},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,{"v":1516922,"d":"1,516,922"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":11370176,"d":"11,370,176"},{"v":2504288,"d":"2,504,288"},{"v":1101336,"d":"1,101,336"},{"v":988548,"d":"988,548"},0,0,{"v":295946,"d":"295,946"},0,0,0,0,{"v":33402,"d":"33,402"},0,0,{"v":85056,"d":"85,056"},{"v":6558096,"d":"6,558,096"},{"v":650000,"d":"650,000"},0,0,0,{"v":5000,"d":"5,000"},{"v":30000,"d":"30,000"},{"v":50000,"d":"50,000"},0,0,{"v":50000,"d":"50,000"},0,{"v":10000,"d":"10,000"},0,{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":27430,"d":"27,430"},0,0,0,{"v":50000,"d":"50,000"},0,{"v":47716,"d":"47,716"},{"v":33040,"d":"33,040"},{"v":80000,"d":"80,000"},0,0,{"v":5454910,"d":"5,454,910"},{"v":2307792,"d":"2,307,792"},0,0,0,0,{"v":2307792,"d":"2,307,792"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21301",null,"    农业农村",{"v":2904978,"d":"2,904,978"},{"v":2308525,"d":"2,308,525"},{"v":1005612,"d":"1,005,612"},{"v":913716,"d":"913,716"},0,0,{"v":273441,"d":"273,441"},0,0,0,0,{"v":30700,"d":"30,700"},0,0,{"v":85056,"d":"85,056"},{"v":596453,"d":"596,453"},{"v":150000,"d":"150,000"},0,0,0,{"v":5000,"d":"5,000"},{"v":30000,"d":"30,000"},{"v":50000,"d":"50,000"},0,0,{"v":50000,"d":"50,000"},0,{"v":10000,"d":"10,000"},0,{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":27430,"d":"27,430"},0,0,0,{"v":50000,"d":"50,000"},0,{"v":43855,"d":"43,855"},{"v":30168,"d":"30,168"},{"v":80000,"d":"80,000"},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]
["      2130104","801001","      事业运行（农业）",{"v":2904978,"d":"2,904,978"},{"v":2308525,"d":"2,308,525"},{"v":1005612,"d":"1,005,612"},{"v":913716,"d":"913,716"},0,0,{"v":273441,"d":"273,441"},0,0,0,0,{"v":30700,"d":"30,700"},0,0,{"v":85056,"d":"85,056"},{"v":596453,"d":"596,453"},{"v":150000,"d":"150,000"},0,0,0,{"v":5000,"d":"5,000"},{"v":30000,"d":"30,000"},{"v":50000,"d":"50,000"},0,0,{"v":50000,"d":"50,000"},0,{"v":10000,"d":"10,000"},0,{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":27430,"d":"27,430"},0,0,0,{"v":50000,"d":"50,000"},0,{"v":43855,"d":"43,855"},{"v":30168,"d":"30,168"},{"v":80000,"d":"80,000"},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]
["    21302",null,"    林业和草原",{"v":4222496,"d":"4,222,496"},{"v":195763,"d":"195,763"},{"v":95724,"d":"95,724"},{"v":74832,"d":"74,832"},0,0,{"v":22505,"d":"22,505"},0,0,0,0,{"v":2702,"d":"2,702"},0,0,0,{"v":4026733,"d":"4,026,733"},{"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,{"v":3861,"d":"3,861"},{"v":2872,"d":"2,872"},0,0,0,{"v":4000000,"d":"4,000,000"},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]
["      2130204","801001","      事业机构",{"v":222496,"d":"222,496"},{"v":195763,"d":"195,763"},{"v":95724,"d":"95,724"},{"v":74832,"d":"74,832"},0,0,{"v":22505,"d":"22,505"},0,0,0,0,{"v":2702,"d":"2,702"},0,0,0,{"v":26733,"d":"26,733"},{"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,{"v":3861,"d":"3,861"},{"v":2872,"d":"2,872"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130299","801001","      其他林业支出",{"v":4000000,"d":"4,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4000000,"d":"4,000,000"},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":4000000,"d":"4,000,000"},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]
["    21307",null,"    农村综合改革",{"v":4242702,"d":"4,242,702"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1934910,"d":"1,934,910"},{"v":480000,"d":"480,000"},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,{"v":1454910,"d":"1,454,910"},{"v":2307792,"d":"2,307,792"},0,0,0,0,{"v":2307792,"d":"2,307,792"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130701","801001","      对村级公益事业建设的补助",{"v":1454910,"d":"1,454,910"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1454910,"d":"1,454,910"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1454910,"d":"1,454,910"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130705","801001","      对村民委员会和村党支部的补助",{"v":2787792,"d":"2,787,792"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":480000,"d":"480,000"},{"v":480000,"d":"480,000"},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":2307792,"d":"2,307,792"},0,0,0,0,{"v":2307792,"d":"2,307,792"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":1589703,"d":"1,589,703"},{"v":1589703,"d":"1,589,703"},0,0,0,0,0,0,0,0,0,0,{"v":1589703,"d":"1,589,703"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":1589703,"d":"1,589,703"},{"v":1589703,"d":"1,589,703"},0,0,0,0,0,0,0,0,0,0,{"v":1589703,"d":"1,589,703"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","801001","      住房公积金",{"v":1589703,"d":"1,589,703"},{"v":1589703,"d":"1,589,703"},0,0,0,0,0,0,0,0,0,0,{"v":1589703,"d":"1,589,703"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2240602","801001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":38,"n_cols":7,"rows_kept":38,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":4},"单位：元"]
["项           目",null,null,"基本支出"]
["经济科目编码(类款)","单位代码","单位名称(经济科目)","合计","人员经费","公用经费"]
[null,null,"合计",{"v":13667712,"d":"13,667,712"},{"v":11674160,"d":"11,674,160"},{"v":1993552,"d":"1,993,552"},0]
["801001",null,"盐边县红格镇人民政府",{"v":13667712,"d":"13,667,712"},{"v":11674160,"d":"11,674,160"},{"v":1993552,"d":"1,993,552"},0]
["  301",null,"  工资福利支出",{"v":11569272,"d":"11,569,272"},{"v":11569272,"d":"11,569,272"},0,0]
["    30101","801001","    基本工资",{"v":3706836,"d":"3,706,836"},{"v":3706836,"d":"3,706,836"},0,0]
["    30102","801001","    津贴补贴",{"v":3523332,"d":"3,523,332"},{"v":3523332,"d":"3,523,332"},0,0]
["    30103","801001","    奖金",{"v":180575,"d":"180,575"},{"v":180575,"d":"180,575"},0,0]
["    30107","801001","    绩效工资",{"v":415198,"d":"415,198"},{"v":415198,"d":"415,198"},0,0]
["    30108","801001","    机关事业单位基本养老保险缴费",{"v":1252150,"d":"1,252,150"},{"v":1252150,"d":"1,252,150"},0,0]
["    30110","801001","    职工基本医疗保险缴费",{"v":602596,"d":"602,596"},{"v":602596,"d":"602,596"},0,0]
["    30111","801001","    公务员医疗补助缴费",{"v":76000,"d":"76,000"},{"v":76000,"d":"76,000"},0,0]
["    30112","801001","    其他社会保障缴费",{"v":46722,"d":"46,722"},{"v":46722,"d":"46,722"},0,0]
["    30113","801001","    住房公积金",{"v":1589703,"d":"1,589,703"},{"v":1589703,"d":"1,589,703"},0,0]
["    30199","801001","    其他工资福利支出",{"v":176160,"d":"176,160"},{"v":176160,"d":"176,160"},0,0]
["  302",null,"  商品和服务支出",{"v":1993552,"d":"1,993,552"},0,{"v":1993552,"d":"1,993,552"},0]
["    30201","801001","    办公费",{"v":560000,"d":"560,000"},0,{"v":560000,"d":"560,000"},0]
["    30205","801001","    水费",{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"},0]
["    30206","801001","    电费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},0]
["    30207","801001","    邮电费",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},0]
["    30211","801001","    差旅费",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0]
["    30213","801001","    维修(护)费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0]
["    30215","801001","    会议费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0]
["    30216","801001","    培训费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0]
["    30217","801001","    公务接待费",{"v":27430,"d":"27,430"},0,{"v":27430,"d":"27,430"},0]
["    30226","801001","    劳务费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0]
["    30228","801001","    工会经费",{"v":156518,"d":"156,518"},0,{"v":156518,"d":"156,518"},0]
["    30229","801001","    福利费",{"v":169204,"d":"169,204"},0,{"v":169204,"d":"169,204"},0]
["    30231","801001","    公务用车运行维护费",{"v":180000,"d":"180,000"},0,{"v":180000,"d":"180,000"},0]
["    30239","801001","    其他交通费用",{"v":425400,"d":"425,400"},0,{"v":425400,"d":"425,400"},0]
["  303",null,"  对个人和家庭的补助",{"v":104888,"d":"104,888"},{"v":104888,"d":"104,888"},0,0]
["    30302","801001","    退休费",{"v":20700,"d":"20,700"},{"v":20700,"d":"20,700"},0,0]
["    30305","801001","    生活补助",{"v":37668,"d":"37,668"},{"v":37668,"d":"37,668"},0,0]
["    30307","801001","    医疗费补助",{"v":46400,"d":"46,400"},{"v":46400,"d":"46,400"},0,0]
["    30309","801001","    奖励金",120,120,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":39,"n_cols":5,"rows_kept":39,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":3},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","金额"]
[null,null,"合计",null,{"v":13343976,"d":"13,343,976"}]
["801001",null,"盐边县红格镇人民政府",null,{"v":13343976,"d":"13,343,976"}]
["  201",null,"  一般公共服务支出",null,{"v":102932,"d":"102,932"}]
["    20101",null,"    人大事务",null,{"v":40300,"d":"40,300"}]
["      2010104","801001","      人大会议","红格镇人大会议费及人大代表经费",{"v":40300,"d":"40,300"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":62632,"d":"62,632"}]
["      2010302","801001","      一般行政管理事务（政府）","乡村治理补助经费（信访、维稳、安全）",{"v":62632,"d":"62,632"}]
["  208",null,"  社会保障和就业支出",null,{"v":2736320,"d":"2,736,320"}]
["    20802",null,"    民政管理事务",null,{"v":1924880,"d":"1,924,880"}]
["      2080207","801001","      行政区划和地名管理","盐边县村级建制调整改革专项资金",{"v":231700,"d":"231,700"}]
["      2080207","801001","      行政区划和地名管理","乡镇区划调整改革补助资金",{"v":96240,"d":"96,240"}]
["      2080208","801001","      基层政权建设和社区治理","阳光社区报酬保险及办公经费",{"v":1067377,"d":"1,067,377"}]
["      2080299","801001","      其他民政管理事务支出","2021年敬老院人员工资保险及办公经费",{"v":529563,"d":"529,563"}]
["    20821",null,"    特困人员救助供养",null,{"v":811440,"d":"811,440"}]
["      2082102","801001","      农村特困人员救助供养支出","集中供养农村五保户专项经费",{"v":811440,"d":"811,440"}]
["  211",null,"  节能环保支出",null,{"v":345700,"d":"345,700"}]
["    21104",null,"    自然生态保护",null,{"v":345700,"d":"345,700"}]
["      2110401","801001","      生态保护","巴拉河流域违法违规建设项目现场清理和土地恢复专项资金",{"v":345700,"d":"345,700"}]
["  212",null,"  城乡社区支出",null,{"v":1866322,"d":"1,866,322"}]
["    21205",null,"    城乡社区环境卫生",null,{"v":1866322,"d":"1,866,322"}]
["      2120501","801001","      城乡社区环境卫生","结转2020年基本追减还原项目支出（城维费）",{"v":1516922,"d":"1,516,922"}]
["      2120501","801001","      城乡社区环境卫生","结转2020年年初预留、预备费项目经费（城维费）",{"v":349400,"d":"349,400"}]
["  213",null,"  农林水支出",null,{"v":8242702,"d":"8,242,702"}]
["    21302",null,"    林业和草原",null,{"v":4000000,"d":"4,000,000"}]
["      2130299","801001","      其他林业支出","盐边县干旱半干旱生态综合治理项目资金",{"v":4000000,"d":"4,000,000"}]
["    21307",null,"    农村综合改革",null,{"v":4242702,"d":"4,242,702"}]
["      2130701","801001","      对村级公益事业建设的补助","结转2020年中央村级公益事业建设一事一议财政奖补资金(用于户厕改造项目）",{"v":390000,"d":"390,000"}]
["      2130701","801001","      对村级公益事业建设的补助","结转2020年中央村级公益事业建设一事一议财政奖补资金(用于村容村貌建设项目）",{"v":569600,"d":"569,600"}]
["      2130701","801001","      对村级公益事业建设的补助","团结村厕所改造一事一议专项资金",{"v":269810,"d":"269,810"}]
["      2130701","801001","      对村级公益事业建设的补助","2018年村级公益事业一事一议财政奖补资金（省级补助资金）",{"v":162300,"d":"162,300"}]
["      2130701","801001","      对村级公益事业建设的补助","结转2020年中央村级公益事业建设一事一议财政奖补资金(用于农村公厕建设项目）",{"v":63200,"d":"63,200"}]
["      2130705","801001","      对村民委员会和村党支部的补助","村社干部报酬及办公经费",{"v":2787792,"d":"2,787,792"}]
["  224",null,"  灾害防治及应急管理支出",null,{"v":50000,"d":"50,000"}]
["    22406",null,"    自然灾害防治",null,{"v":50000,"d":"50,000"}]
["      2240602","801001","      森林草原防灾减灾","森林草原防灭火专项工作经费",{"v":50000,"d":"50,000"}]

{"sheet":"一般公共预算三公经费预算表08","index":8,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公经费”支出预算表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":6},"单位：元"]
["单位代码","单位名称","本级当年财政拨款收入"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]
[null,"合计",{"v":207430,"d":"207,430"},0,{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"},0,{"v":27430,"d":"27,430"}]
["801001","盐边县红格镇人民政府",{"v":207430,"d":"207,430"},0,{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"},0,{"v":27430,"d":"27,430"}]

{"sheet":"政府性基金支出预算表09","index":9,"n_rows":4,"n_cols":7,"rows_kept":4,"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]

{"sheet":"政府性基金预算三公经费预算表10","index":10,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公经费”支出预算表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":6},"单位：元"]
["单位代码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]

{"sheet":"国有资本经营预算支出预算表11","index":11,"n_rows":4,"n_cols":7,"rows_kept":4,"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县红格镇人民政府",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]