{"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":17},"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,"盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府"]
[null,"2020年部门预算"]
[null,"日期：2020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：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2020年预算数","项      目","2020年预算数"]
[null,null,"一、一般公共服务支出",{"v":2354874,"d":"2,354,874"}]
["一、一般公共预算拨款收入",{"v":5032878,"d":"5,032,878"},"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",{"v":80083,"d":"80,083"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":497874,"d":"497,874"}]
[null,null,"九、社会保险基金支出",0]
[null,null,"十、医疗卫生与计划生育支出",0]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",{"v":2077251.52,"d":"2,077,252"}]
[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",{"v":405479,"d":"405,479"}]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、灾害防治及应急管理支出",0]
[null,null,"二十四、预备费",0]
[null,null,"二十五、其他支出",0]
[null,null,"二十六、债务还本支出",0]
[null,null,"二十七、债务付息支出",0]
[null,null,"二十八、债务发行费用支出",0]
[null,null,"二十九、转移性支出",0]
[]
["本   年   收  入  合  计",{"v":5032878,"d":"5,032,878"},"本   年   支   出  合  计",{"v":5415561.52,"d":"5,415,562"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":382683.52,"d":"382,684"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":5415561.52,"d":"5,415,562"},"支   出   总   计",{"v":5415561.52,"d":"5,415,562"}]

{"sheet":"收入总表02","index":2,"n_rows":44,"n_cols":19,"rows_kept":44,"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",{"$nulls":17},"单位：元"]
["项             目",null,null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",{"$nulls":6},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
[{"$nulls":3},{"v":5415561.52,"d":"5,415,562"},{"v":382683.52,"d":"382,684"},{"v":5032878,"d":"5,032,878"},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"}]
["813001",null,"盐边县温泉彝族乡人民政府",{"v":5415561.52,"d":"5,415,562"},{"v":382683.52,"d":"382,684"},{"v":5032878,"d":"5,032,878"},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":2354874,"d":"2,354,874"},{"v":381989,"d":"381,989"},{"v":1972885,"d":"1,972,885"},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":300131,"d":"300,131"},0,{"v":300131,"d":"300,131"},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","813001","      行政运行（人大）",{"v":300131,"d":"300,131"},0,{"v":300131,"d":"300,131"},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":1765939,"d":"1,765,939"},{"v":378169,"d":"378,169"},{"v":1387770,"d":"1,387,770"},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","813001","      行政运行（政府）",{"v":1387770,"d":"1,387,770"},0,{"v":1387770,"d":"1,387,770"},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","813001","      一般行政管理事务（政府）",{"v":378169,"d":"378,169"},{"v":378169,"d":"378,169"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20106",null,"    财政事务",{"v":76750,"d":"76,750"},0,{"v":76750,"d":"76,750"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010650","813001","      事业运行（财政）",{"v":76750,"d":"76,750"},0,{"v":76750,"d":"76,750"},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"}]
["    20123",null,"    民族事务",{"v":3820,"d":"3,820"},{"v":3820,"d":"3,820"},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"}]
["      2012304","813001","      民族工作专项",{"v":3820,"d":"3,820"},{"v":3820,"d":"3,820"},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"}]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":208234,"d":"208,234"},0,{"v":208234,"d":"208,234"},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","813001","      行政运行（党委）",{"v":208234,"d":"208,234"},0,{"v":208234,"d":"208,234"},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":80083,"d":"80,083"},0,{"v":80083,"d":"80,083"},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":80083,"d":"80,083"},0,{"v":80083,"d":"80,083"},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","813001","      群众文化",{"v":80083,"d":"80,083"},0,{"v":80083,"d":"80,083"},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":497874,"d":"497,874"},0,{"v":497874,"d":"497,874"},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":147747,"d":"147,747"},0,{"v":147747,"d":"147,747"},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","813001","      社会保险经办机构",{"v":147747,"d":"147,747"},0,{"v":147747,"d":"147,747"},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":341127,"d":"341,127"},0,{"v":341127,"d":"341,127"},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","813001","      行政单位离退休",{"v":16200,"d":"16,200"},0,{"v":16200,"d":"16,200"},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","813001","      事业单位离退休",{"v":3600,"d":"3,600"},0,{"v":3600,"d":"3,600"},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","813001","      机关事业单位基本养老保险缴费支出",{"v":321327,"d":"321,327"},0,{"v":321327,"d":"321,327"},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":9000,"d":"9,000"},0,{"v":9000,"d":"9,000"},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","813001","      农村特困人员救助供养支出",{"v":9000,"d":"9,000"},0,{"v":9000,"d":"9,000"},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":2077251.52,"d":"2,077,252"},{"v":694.52,"d":"695"},{"v":2076557,"d":"2,076,557"},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":742134,"d":"742,134"},0,{"v":742134,"d":"742,134"},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","813001","      事业运行（农业）",{"v":38016,"d":"38,016"},0,{"v":38016,"d":"38,016"},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","813001","      事业运行（农业）",{"v":704118,"d":"704,118"},0,{"v":704118,"d":"704,118"},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":102655,"d":"102,655"},0,{"v":102655,"d":"102,655"},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","813001","      事业机构",{"v":102655,"d":"102,655"},0,{"v":102655,"d":"102,655"},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"}]
["    21303",null,"    水利",{"v":694.52,"d":"695"},{"v":694.52,"d":"695"},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"}]
["      2130399","813001","      其他水利支出",{"v":694.52,"d":"695"},{"v":694.52,"d":"695"},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":1231768,"d":"1,231,768"},0,{"v":1231768,"d":"1,231,768"},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","813001","      对村民委员会和村党支部的补助",{"v":1231768,"d":"1,231,768"},0,{"v":1231768,"d":"1,231,768"},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":405479,"d":"405,479"},0,{"v":405479,"d":"405,479"},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":405479,"d":"405,479"},0,{"v":405479,"d":"405,479"},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","813001","      住房公积金",{"v":405479,"d":"405,479"},0,{"v":405479,"d":"405,479"},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":44,"n_cols":8,"rows_kept":44,"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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",{"$nulls":6},"单位：元"]
["项目",null,null,"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)"]
[]
[null,null,"合计",{"v":5415561.52,"d":"5,415,562"},{"v":3762210,"d":"3,762,210"},{"v":1653351.52,"d":"1,653,352"},{"v":0,"d":"0.0000"},0]
["813001",null,"盐边县温泉彝族乡人民政府",{"v":5415561.52,"d":"5,415,562"},{"v":3762210,"d":"3,762,210"},{"v":1653351.52,"d":"1,653,352"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":2354874,"d":"2,354,874"},{"v":1942985,"d":"1,942,985"},{"v":411889,"d":"411,889"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":300131,"d":"300,131"},{"v":270231,"d":"270,231"},{"v":29900,"d":"29,900"},{"v":0,"d":"0.0000"},0]
["      2010101","813001","      行政运行（人大）",{"v":300131,"d":"300,131"},{"v":270231,"d":"270,231"},{"v":29900,"d":"29,900"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":1765939,"d":"1,765,939"},{"v":1387770,"d":"1,387,770"},{"v":378169,"d":"378,169"},{"v":0,"d":"0.0000"},0]
["      2010301","813001","      行政运行（政府）",{"v":1387770,"d":"1,387,770"},{"v":1387770,"d":"1,387,770"},0,{"v":0,"d":"0.0000"},0]
["      2010302","813001","      一般行政管理事务（政府）",{"v":378169,"d":"378,169"},0,{"v":378169,"d":"378,169"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":76750,"d":"76,750"},{"v":76750,"d":"76,750"},0,{"v":0,"d":"0.0000"},0]
["      2010650","813001","      事业运行（财政）",{"v":76750,"d":"76,750"},{"v":76750,"d":"76,750"},0,{"v":0,"d":"0.0000"},0]
["    20123",null,"    民族事务",{"v":3820,"d":"3,820"},0,{"v":3820,"d":"3,820"},{"v":0,"d":"0.0000"},0]
["      2012304","813001","      民族工作专项",{"v":3820,"d":"3,820"},0,{"v":3820,"d":"3,820"},{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":208234,"d":"208,234"},{"v":208234,"d":"208,234"},0,{"v":0,"d":"0.0000"},0]
["      2013101","813001","      行政运行（党委）",{"v":208234,"d":"208,234"},{"v":208234,"d":"208,234"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":80083,"d":"80,083"},{"v":80083,"d":"80,083"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":80083,"d":"80,083"},{"v":80083,"d":"80,083"},0,{"v":0,"d":"0.0000"},0]
["      2070109","813001","      群众文化",{"v":80083,"d":"80,083"},{"v":80083,"d":"80,083"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":497874,"d":"497,874"},{"v":488874,"d":"488,874"},{"v":9000,"d":"9,000"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":147747,"d":"147,747"},{"v":147747,"d":"147,747"},0,{"v":0,"d":"0.0000"},0]
["      2080109","813001","      社会保险经办机构",{"v":147747,"d":"147,747"},{"v":147747,"d":"147,747"},0,{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":341127,"d":"341,127"},{"v":341127,"d":"341,127"},0,{"v":0,"d":"0.0000"},0]
["      2080501","813001","      行政单位离退休",{"v":16200,"d":"16,200"},{"v":16200,"d":"16,200"},0,{"v":0,"d":"0.0000"},0]
["      2080502","813001","      事业单位离退休",{"v":3600,"d":"3,600"},{"v":3600,"d":"3,600"},0,{"v":0,"d":"0.0000"},0]
["      2080505","813001","      机关事业单位基本养老保险缴费支出",{"v":321327,"d":"321,327"},{"v":321327,"d":"321,327"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":9000,"d":"9,000"},0,{"v":9000,"d":"9,000"},{"v":0,"d":"0.0000"},0]
["      2082102","813001","      农村特困人员救助供养支出",{"v":9000,"d":"9,000"},0,{"v":9000,"d":"9,000"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":2077251.52,"d":"2,077,252"},{"v":844789,"d":"844,789"},{"v":1232462.52,"d":"1,232,463"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":742134,"d":"742,134"},{"v":742134,"d":"742,134"},0,{"v":0,"d":"0.0000"},0]
["      2130104","813001","      事业运行（农业）",{"v":742134,"d":"742,134"},{"v":742134,"d":"742,134"},0,{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":102655,"d":"102,655"},{"v":102655,"d":"102,655"},0,{"v":0,"d":"0.0000"},0]
["      2130204","813001","      事业机构",{"v":102655,"d":"102,655"},{"v":102655,"d":"102,655"},0,{"v":0,"d":"0.0000"},0]
["    21303",null,"    水利",{"v":694.52,"d":"695"},0,{"v":694.52,"d":"695"},{"v":0,"d":"0.0000"},0]
["      2130399","813001","      其他水利支出",{"v":694.52,"d":"695"},0,{"v":694.52,"d":"695"},{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":1231768,"d":"1,231,768"},0,{"v":1231768,"d":"1,231,768"},{"v":0,"d":"0.0000"},0]
["      2130705","813001","      对村民委员会和村党支部的补助",{"v":1231768,"d":"1,231,768"},0,{"v":1231768,"d":"1,231,768"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":405479,"d":"405,479"},{"v":405479,"d":"405,479"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":405479,"d":"405,479"},{"v":405479,"d":"405,479"},0,{"v":0,"d":"0.0000"},0]
["      2210201","813001","      住房公积金",{"v":405479,"d":"405,479"},{"v":405479,"d":"405,479"},0,{"v":0,"d":"0.0000"},0]

{"sheet":"财政拨款收支预算总表04","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2020年预算数","项      目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",{"v":5032878,"d":"5,032,878"},"一、本年支出",{"v":5415561.52,"d":"5,415,562"},{"v":5032878,"d":"5,032,878"},0,0,{"v":382683.52,"d":"382,684"}]
["   一般公共预算拨款收入",{"v":5032878,"d":"5,032,878"},"  一般公共服务支出",{"v":2354874,"d":"2,354,874"},{"v":1972885,"d":"1,972,885"},0,0,{"v":381989,"d":"381,989"}]
["   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":382683.52,"d":"382,684"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":382683.52,"d":"382,684"},"  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":80083,"d":"80,083"},{"v":80083,"d":"80,083"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":497874,"d":"497,874"},{"v":497874,"d":"497,874"},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",0,0,0,0,0]
[null,null,"  节能环保支出",0,0,0,0,0]
[null,null,"  城乡社区支出",0,0,0,0,0]
[null,null,"  农林水支出",{"v":2077251.52,"d":"2,077,252"},{"v":2076557,"d":"2,076,557"},0,0,{"v":694.52,"d":"695"}]
[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":405479,"d":"405,479"},{"v":405479,"d":"405,479"},0,0,0]
[null,null,"  粮油物资储备支出",0,0,0,0,0]
[null,null,"  国有资本经营预算支出",0,0,0,0,0]
[null,null,"  灾害防治及应急管理支出",0,0,0,0,0]
[null,null,"  预备费",0,0,0,0,0]
[null,null,"  其他支出",0,0,0,0,0]
[null,null,"  转移性支出",0,0,0,0,0]
[null,null,"  债务还本支出",0,0,0,0,0]
[null,null,"  债务付息支出",0,0,0,0,0]
[null,null,"  债务发行费用支出",0,0,0,0,0]
[]
[null,null,"二、结转下年"]
[]
["收  入  合  计",{"v":5415561.52,"d":"5,415,562"},"支   出  合  计",{"v":5415561.52,"d":"5,415,562"},{"v":5032878,"d":"5,032,878"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":43,"n_cols":110,"rows_kept":43,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",{"$nulls":108},"单位：元"]
["项              目",null,null,"总计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$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":5415561.52,"d":"5,415,562"},{"v":3001219,"d":"3,001,219"},{"v":924372,"d":"924,372"},{"v":929784,"d":"929,784"},{"v":44023,"d":"44,023"},0,{"v":110115,"d":"110,115"},{"v":321327,"d":"321,327"},0,{"v":150622,"d":"150,622"},{"v":20000,"d":"20,000"},{"v":16297,"d":"16,297"},{"v":405479,"d":"405,479"},0,{"v":79200,"d":"79,200"},{"v":1154547.52,"d":"1,154,548"},{"v":75684,"d":"75,684"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,{"v":104000,"d":"104,000"},0,0,0,{"v":109900,"d":"109,900"},{"v":20000,"d":"20,000"},{"v":11183,"d":"11,183"},0,0,0,{"v":200000,"d":"200,000"},0,{"v":40165,"d":"40,165"},{"v":27732,"d":"27,732"},{"v":50000,"d":"50,000"},{"v":118200,"d":"118,200"},0,{"v":382683.52,"d":"382,684"},{"v":42711,"d":"42,711"},0,{"v":9456,"d":"9,456"},0,0,{"v":15455,"d":"15,455"},{"v":9000,"d":"9,000"},{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1217084,"d":"1,217,084"},0,0,{"v":1217084,"d":"1,217,084"},0]
["813001",null,"盐边县温泉彝族乡人民政府",{"v":5415561.52,"d":"5,415,562"},{"v":3001219,"d":"3,001,219"},{"v":924372,"d":"924,372"},{"v":929784,"d":"929,784"},{"v":44023,"d":"44,023"},0,{"v":110115,"d":"110,115"},{"v":321327,"d":"321,327"},0,{"v":150622,"d":"150,622"},{"v":20000,"d":"20,000"},{"v":16297,"d":"16,297"},{"v":405479,"d":"405,479"},0,{"v":79200,"d":"79,200"},{"v":1154547.52,"d":"1,154,548"},{"v":75684,"d":"75,684"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,{"v":104000,"d":"104,000"},0,0,0,{"v":109900,"d":"109,900"},{"v":20000,"d":"20,000"},{"v":11183,"d":"11,183"},0,0,0,{"v":200000,"d":"200,000"},0,{"v":40165,"d":"40,165"},{"v":27732,"d":"27,732"},{"v":50000,"d":"50,000"},{"v":118200,"d":"118,200"},0,{"v":382683.52,"d":"382,684"},{"v":42711,"d":"42,711"},0,{"v":9456,"d":"9,456"},0,0,{"v":15455,"d":"15,455"},{"v":9000,"d":"9,000"},{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1217084,"d":"1,217,084"},0,0,{"v":1217084,"d":"1,217,084"},0]
["  201",null,"  一般公共服务支出",{"v":2354874,"d":"2,354,874"},{"v":1338646,"d":"1,338,646"},{"v":554364,"d":"554,364"},{"v":586896,"d":"586,896"},{"v":44023,"d":"44,023"},0,{"v":8208,"d":"8,208"},0,0,{"v":89512,"d":"89,512"},{"v":11200,"d":"11,200"},{"v":3259,"d":"3,259"},0,0,{"v":41184,"d":"41,184"},{"v":1000773,"d":"1,000,773"},{"v":28000,"d":"28,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,{"v":56000,"d":"56,000"},0,0,0,{"v":79900,"d":"79,900"},{"v":20000,"d":"20,000"},{"v":11183,"d":"11,183"},0,0,0,{"v":200000,"d":"200,000"},0,{"v":23869,"d":"23,869"},{"v":16632,"d":"16,632"},{"v":50000,"d":"50,000"},{"v":118200,"d":"118,200"},0,{"v":381989,"d":"381,989"},{"v":15455,"d":"15,455"},0,0,0,0,{"v":15455,"d":"15,455"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":300131,"d":"300,131"},{"v":251552,"d":"251,552"},{"v":93384,"d":"93,384"},{"v":92676,"d":"92,676"},{"v":7782,"d":"7,782"},0,0,0,0,{"v":14538,"d":"14,538"},{"v":1600,"d":"1,600"},388,0,0,{"v":41184,"d":"41,184"},{"v":48579,"d":"48,579"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},0,0,0,{"v":29900,"d":"29,900"},0,0,0,0,0,0,0,{"v":3877,"d":"3,877"},{"v":2802,"d":"2,802"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","813001","      行政运行（人大）",{"v":300131,"d":"300,131"},{"v":251552,"d":"251,552"},{"v":93384,"d":"93,384"},{"v":92676,"d":"92,676"},{"v":7782,"d":"7,782"},0,0,0,0,{"v":14538,"d":"14,538"},{"v":1600,"d":"1,600"},388,0,0,{"v":41184,"d":"41,184"},{"v":48579,"d":"48,579"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},0,0,0,{"v":29900,"d":"29,900"},0,0,0,0,0,0,0,{"v":3877,"d":"3,877"},{"v":2802,"d":"2,802"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":1765939,"d":"1,765,939"},{"v":828057,"d":"828,057"},{"v":354408,"d":"354,408"},{"v":378228,"d":"378,228"},{"v":29534,"d":"29,534"},0,0,0,0,{"v":57163,"d":"57,163"},{"v":7200,"d":"7,200"},{"v":1524,"d":"1,524"},0,0,0,{"v":922427,"d":"922,427"},{"v":18000,"d":"18,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,{"v":36000,"d":"36,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":11183,"d":"11,183"},0,0,0,{"v":200000,"d":"200,000"},0,{"v":15243,"d":"15,243"},{"v":10632,"d":"10,632"},{"v":50000,"d":"50,000"},{"v":118200,"d":"118,200"},0,{"v":378169,"d":"378,169"},{"v":15455,"d":"15,455"},0,0,0,0,{"v":15455,"d":"15,455"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","813001","      行政运行（政府）",{"v":1387770,"d":"1,387,770"},{"v":828057,"d":"828,057"},{"v":354408,"d":"354,408"},{"v":378228,"d":"378,228"},{"v":29534,"d":"29,534"},0,0,0,0,{"v":57163,"d":"57,163"},{"v":7200,"d":"7,200"},{"v":1524,"d":"1,524"},0,0,0,{"v":544258,"d":"544,258"},{"v":18000,"d":"18,000"},0,0,0,0,{"v":15000,"d":"15,000"},0,0,0,{"v":36000,"d":"36,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":11183,"d":"11,183"},0,0,0,{"v":200000,"d":"200,000"},0,{"v":15243,"d":"15,243"},{"v":10632,"d":"10,632"},{"v":50000,"d":"50,000"},{"v":118200,"d":"118,200"},0,0,{"v":15455,"d":"15,455"},0,0,0,0,{"v":15455,"d":"15,455"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","813001","      一般行政管理事务（政府）",{"v":378169,"d":"378,169"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":378169,"d":"378,169"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":378169,"d":"378,169"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":76750,"d":"76,750"},{"v":68722,"d":"68,722"},{"v":26088,"d":"26,088"},{"v":27960,"d":"27,960"},0,0,{"v":8208,"d":"8,208"},0,0,{"v":4669,"d":"4,669"},800,997,0,0,0,{"v":8028,"d":"8,028"},{"v":2000,"d":"2,000"},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":1245,"d":"1,245"},783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010650","813001","      事业运行（财政）",{"v":76750,"d":"76,750"},{"v":68722,"d":"68,722"},{"v":26088,"d":"26,088"},{"v":27960,"d":"27,960"},0,0,{"v":8208,"d":"8,208"},0,0,{"v":4669,"d":"4,669"},800,997,0,0,0,{"v":8028,"d":"8,028"},{"v":2000,"d":"2,000"},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":1245,"d":"1,245"},783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20123",null,"    民族事务",{"v":3820,"d":"3,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3820,"d":"3,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3820,"d":"3,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2012304","813001","      民族工作专项",{"v":3820,"d":"3,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3820,"d":"3,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3820,"d":"3,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":208234,"d":"208,234"},{"v":190315,"d":"190,315"},{"v":80484,"d":"80,484"},{"v":88032,"d":"88,032"},{"v":6707,"d":"6,707"},0,0,0,0,{"v":13142,"d":"13,142"},{"v":1600,"d":"1,600"},350,0,0,0,{"v":17919,"d":"17,919"},{"v":4000,"d":"4,000"},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":3504,"d":"3,504"},{"v":2415,"d":"2,415"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","813001","      行政运行（党委）",{"v":208234,"d":"208,234"},{"v":190315,"d":"190,315"},{"v":80484,"d":"80,484"},{"v":88032,"d":"88,032"},{"v":6707,"d":"6,707"},0,0,0,0,{"v":13142,"d":"13,142"},{"v":1600,"d":"1,600"},350,0,0,0,{"v":17919,"d":"17,919"},{"v":4000,"d":"4,000"},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":3504,"d":"3,504"},{"v":2415,"d":"2,415"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":80083,"d":"80,083"},{"v":71995,"d":"71,995"},{"v":26088,"d":"26,088"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":4894,"d":"4,894"},800,{"v":1045,"d":"1,045"},0,0,0,{"v":8088,"d":"8,088"},{"v":2000,"d":"2,000"},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":1305,"d":"1,305"},783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":80083,"d":"80,083"},{"v":71995,"d":"71,995"},{"v":26088,"d":"26,088"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":4894,"d":"4,894"},800,{"v":1045,"d":"1,045"},0,0,0,{"v":8088,"d":"8,088"},{"v":2000,"d":"2,000"},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":1305,"d":"1,305"},783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","813001","      群众文化",{"v":80083,"d":"80,083"},{"v":71995,"d":"71,995"},{"v":26088,"d":"26,088"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":4894,"d":"4,894"},800,{"v":1045,"d":"1,045"},0,0,0,{"v":8088,"d":"8,088"},{"v":2000,"d":"2,000"},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":1305,"d":"1,305"},783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":497874,"d":"497,874"},{"v":453271,"d":"453,271"},{"v":47136,"d":"47,136"},{"v":55920,"d":"55,920"},0,0,{"v":16416,"d":"16,416"},{"v":321327,"d":"321,327"},0,{"v":8960,"d":"8,960"},{"v":1600,"d":"1,600"},{"v":1912,"d":"1,912"},0,0,0,{"v":26803,"d":"26,803"},{"v":15000,"d":"15,000"},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":2389,"d":"2,389"},{"v":1414,"d":"1,414"},0,0,0,0,{"v":17800,"d":"17,800"},0,0,0,0,0,{"v":9000,"d":"9,000"},{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":147747,"d":"147,747"},{"v":131944,"d":"131,944"},{"v":47136,"d":"47,136"},{"v":55920,"d":"55,920"},0,0,{"v":16416,"d":"16,416"},0,0,{"v":8960,"d":"8,960"},{"v":1600,"d":"1,600"},{"v":1912,"d":"1,912"},0,0,0,{"v":15803,"d":"15,803"},{"v":4000,"d":"4,000"},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":2389,"d":"2,389"},{"v":1414,"d":"1,414"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","813001","      社会保险经办机构",{"v":147747,"d":"147,747"},{"v":131944,"d":"131,944"},{"v":47136,"d":"47,136"},{"v":55920,"d":"55,920"},0,0,{"v":16416,"d":"16,416"},0,0,{"v":8960,"d":"8,960"},{"v":1600,"d":"1,600"},{"v":1912,"d":"1,912"},0,0,0,{"v":15803,"d":"15,803"},{"v":4000,"d":"4,000"},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":2389,"d":"2,389"},{"v":1414,"d":"1,414"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":341127,"d":"341,127"},{"v":321327,"d":"321,327"},0,0,0,0,0,{"v":321327,"d":"321,327"},0,0,0,0,0,0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},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":8800,"d":"8,800"},0,0,0,0,0,0,{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080501","813001","      行政单位离退休",{"v":16200,"d":"16,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9000,"d":"9,000"},{"v":9000,"d":"9,000"},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":7200,"d":"7,200"},0,0,0,0,0,0,{"v":7200,"d":"7,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080502","813001","      事业单位离退休",{"v":3600,"d":"3,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},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":1600,"d":"1,600"},0,0,0,0,0,0,{"v":1600,"d":"1,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","813001","      机关事业单位基本养老保险缴费支出",{"v":321327,"d":"321,327"},{"v":321327,"d":"321,327"},0,0,0,0,0,{"v":321327,"d":"321,327"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":9000,"d":"9,000"},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,{"v":9000,"d":"9,000"},0,0,0,0,0,{"v":9000,"d":"9,000"},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]
["      2082102","813001","      农村特困人员救助供养支出",{"v":9000,"d":"9,000"},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,{"v":9000,"d":"9,000"},0,0,0,0,0,{"v":9000,"d":"9,000"},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]
["  213",null,"  农林水支出",{"v":2077251.52,"d":"2,077,252"},{"v":731828,"d":"731,828"},{"v":296784,"d":"296,784"},{"v":256908,"d":"256,908"},0,0,{"v":76383,"d":"76,383"},0,0,{"v":47256,"d":"47,256"},{"v":6400,"d":"6,400"},{"v":10081,"d":"10,081"},0,0,{"v":38016,"d":"38,016"},{"v":118883.52,"d":"118,884"},{"v":30684,"d":"30,684"},0,0,0,0,0,0,0,0,{"v":36000,"d":"36,000"},0,0,0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,{"v":12602,"d":"12,602"},{"v":8903,"d":"8,903"},0,0,0,{"v":694.52,"d":"695"},{"v":9456,"d":"9,456"},0,{"v":9456,"d":"9,456"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1217084,"d":"1,217,084"},0,0,{"v":1217084,"d":"1,217,084"},0]
["    21301",null,"    农业农村",{"v":742134,"d":"742,134"},{"v":638206,"d":"638,206"},{"v":252408,"d":"252,408"},{"v":225312,"d":"225,312"},0,0,{"v":67275,"d":"67,275"},0,0,{"v":40875,"d":"40,875"},{"v":5600,"d":"5,600"},{"v":8720,"d":"8,720"},0,0,{"v":38016,"d":"38,016"},{"v":94472,"d":"94,472"},{"v":14000,"d":"14,000"},0,0,0,0,0,0,0,0,{"v":32000,"d":"32,000"},0,0,0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,{"v":10900,"d":"10,900"},{"v":7572,"d":"7,572"},0,0,0,0,{"v":9456,"d":"9,456"},0,{"v":9456,"d":"9,456"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","813001","      事业运行（农业）",{"v":742134,"d":"742,134"},{"v":638206,"d":"638,206"},{"v":252408,"d":"252,408"},{"v":225312,"d":"225,312"},0,0,{"v":67275,"d":"67,275"},0,0,{"v":40875,"d":"40,875"},{"v":5600,"d":"5,600"},{"v":8720,"d":"8,720"},0,0,{"v":38016,"d":"38,016"},{"v":94472,"d":"94,472"},{"v":14000,"d":"14,000"},0,0,0,0,0,0,0,0,{"v":32000,"d":"32,000"},0,0,0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,{"v":10900,"d":"10,900"},{"v":7572,"d":"7,572"},0,0,0,0,{"v":9456,"d":"9,456"},0,{"v":9456,"d":"9,456"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21302",null,"    林业和草原",{"v":102655,"d":"102,655"},{"v":93622,"d":"93,622"},{"v":44376,"d":"44,376"},{"v":31596,"d":"31,596"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":6381,"d":"6,381"},800,{"v":1361,"d":"1,361"},0,0,0,{"v":9033,"d":"9,033"},{"v":2000,"d":"2,000"},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":1702,"d":"1,702"},{"v":1331,"d":"1,331"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","813001","      事业机构",{"v":102655,"d":"102,655"},{"v":93622,"d":"93,622"},{"v":44376,"d":"44,376"},{"v":31596,"d":"31,596"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":6381,"d":"6,381"},800,{"v":1361,"d":"1,361"},0,0,0,{"v":9033,"d":"9,033"},{"v":2000,"d":"2,000"},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":1702,"d":"1,702"},{"v":1331,"d":"1,331"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21303",null,"    水利",{"v":694.52,"d":"695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":694.52,"d":"695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":694.52,"d":"695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130399","813001","      其他水利支出",{"v":694.52,"d":"695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":694.52,"d":"695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":694.52,"d":"695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":1231768,"d":"1,231,768"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":14684,"d":"14,684"},{"v":14684,"d":"14,684"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1217084,"d":"1,217,084"},0,0,{"v":1217084,"d":"1,217,084"},0]
["      2130705","813001","      对村民委员会和村党支部的补助",{"v":1231768,"d":"1,231,768"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":14684,"d":"14,684"},{"v":14684,"d":"14,684"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1217084,"d":"1,217,084"},0,0,{"v":1217084,"d":"1,217,084"},0]
["  221",null,"  住房保障支出",{"v":405479,"d":"405,479"},{"v":405479,"d":"405,479"},0,0,0,0,0,0,0,0,0,0,{"v":405479,"d":"405,479"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":405479,"d":"405,479"},{"v":405479,"d":"405,479"},0,0,0,0,0,0,0,0,0,0,{"v":405479,"d":"405,479"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","813001","      住房公积金",{"v":405479,"d":"405,479"},{"v":405479,"d":"405,479"},0,0,0,0,0,0,0,0,0,0,{"v":405479,"d":"405,479"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":34,"n_cols":7,"rows_kept":34,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",{"$nulls":4},"单位：元"]
["项           目",null,null,"基本支出"]
["经济科目编码(类款)","单位代码","单位名称(经济科目)","合计","人员经费","公用经费"]
[null,null,"合计",{"v":3762210,"d":"3,762,210"},{"v":3034930,"d":"3,034,930"},{"v":727280,"d":"727,280"},0]
["813001",null,"盐边县温泉彝族乡人民政府",{"v":3762210,"d":"3,762,210"},{"v":3034930,"d":"3,034,930"},{"v":727280,"d":"727,280"},0]
["  301",null,"  工资福利支出",{"v":3001219,"d":"3,001,219"},{"v":3001219,"d":"3,001,219"},0,0]
["    30101","813001","    基本工资",{"v":924372,"d":"924,372"},{"v":924372,"d":"924,372"},0,0]
["    30102","813001","    津贴补贴",{"v":929784,"d":"929,784"},{"v":929784,"d":"929,784"},0,0]
["    30103","813001","    奖金",{"v":44023,"d":"44,023"},{"v":44023,"d":"44,023"},0,0]
["    30107","813001","    绩效工资",{"v":110115,"d":"110,115"},{"v":110115,"d":"110,115"},0,0]
["    30108","813001","    机关事业单位基本养老保险缴费",{"v":321327,"d":"321,327"},{"v":321327,"d":"321,327"},0,0]
["    30110","813001","    职工基本医疗保险缴费",{"v":150622,"d":"150,622"},{"v":150622,"d":"150,622"},0,0]
["    30111","813001","    公务员医疗补助缴费",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0]
["    30112","813001","    其他社会保障缴费",{"v":16297,"d":"16,297"},{"v":16297,"d":"16,297"},0,0]
["    30113","813001","    住房公积金",{"v":405479,"d":"405,479"},{"v":405479,"d":"405,479"},0,0]
["    30199","813001","    其他工资福利支出",{"v":79200,"d":"79,200"},{"v":79200,"d":"79,200"},0,0]
["  302",null,"  商品和服务支出",{"v":727280,"d":"727,280"},0,{"v":727280,"d":"727,280"},0]
["    30201","813001","    办公费",{"v":61000,"d":"61,000"},0,{"v":61000,"d":"61,000"},0]
["    30206","813001","    电费",{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"},0]
["    30211","813001","    差旅费",{"v":104000,"d":"104,000"},0,{"v":104000,"d":"104,000"},0]
["    30215","813001","    会议费",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},0]
["    30216","813001","    培训费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0]
["    30217","813001","    公务接待费",{"v":11183,"d":"11,183"},0,{"v":11183,"d":"11,183"},0]
["    30226","813001","    劳务费",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0]
["    30228","813001","    工会经费",{"v":40165,"d":"40,165"},0,{"v":40165,"d":"40,165"},0]
["    30229","813001","    福利费",{"v":27732,"d":"27,732"},0,{"v":27732,"d":"27,732"},0]
["    30231","813001","    公务用车运行维护费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0]
["    30239","813001","    其他交通费用",{"v":118200,"d":"118,200"},0,{"v":118200,"d":"118,200"},0]
["  303",null,"  对个人和家庭的补助",{"v":33711,"d":"33,711"},{"v":33711,"d":"33,711"},0,0]
["    30302","813001","    退休费",{"v":9456,"d":"9,456"},{"v":9456,"d":"9,456"},0,0]
["    30305","813001","    生活补助",{"v":15455,"d":"15,455"},{"v":15455,"d":"15,455"},0,0]
["    30307","813001","    医疗费补助",{"v":8800,"d":"8,800"},{"v":8800,"d":"8,800"},0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":23,"n_cols":5,"rows_kept":23,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",{"$nulls":3},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","金额"]
[null,null,"合计",null,{"v":1653351.52,"d":"1,653,352"}]
["813001",null,"盐边县温泉彝族乡人民政府",null,{"v":1653351.52,"d":"1,653,352"}]
["  201",null,"  一般公共服务支出",null,{"v":411889,"d":"411,889"}]
["    20101",null,"    人大事务",null,{"v":29900,"d":"29,900"}]
["      2010101","813001","      行政运行（人大）","2020年乡人大代表活动经费及人代会经费",{"v":29900,"d":"29,900"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":378169,"d":"378,169"}]
["      2010302","813001","      一般行政管理事务（政府）","（2020财返）根据盐财资预【2019】68号下达温泉乡2019年基础设施水毁恢复资金",{"v":34850,"d":"34,850"}]
["      2010302","813001","      一般行政管理事务（政府）","（2020财返）根据盐财资预【2019】1号下达追减指标用于全乡基础设施水毁恢复工程",{"v":343319,"d":"343,319"}]
["    20123",null,"    民族事务",null,{"v":3820,"d":"3,820"}]
["      2012304","813001","      民族工作专项","（2020财返）根据盐财资行【2019】180号下达2019火把节系列活动补助经费",{"v":3820,"d":"3,820"}]
["  208",null,"  社会保障和就业支出",null,{"v":9000,"d":"9,000"}]
["    20821",null,"    特困人员救助供养",null,{"v":9000,"d":"9,000"}]
["      2082102","813001","      农村特困人员救助供养支出","2020年特困人员供养经费（农村五保户经费）",{"v":9000,"d":"9,000"}]
["  213",null,"  农林水支出",null,{"v":1232462.52,"d":"1,232,463"}]
["    21303",null,"    水利",null,{"v":694.52,"d":"695"}]
["      2130399","813001","      其他水利支出","（2020年财返）根据盐边财预【2017】20号追减指标用于全乡基础设施建设及水毁恢复",{"v":694.52,"d":"695"}]
["    21307",null,"    农村综合改革",null,{"v":1231768,"d":"1,231,768"}]
["      2130705","813001","      对村民委员会和村党支部的补助","2020年村社干部补贴保险及2019年村干部绩效",{"v":1217084,"d":"1,217,084"}]
["      2130705","813001","      对村民委员会和村党支部的补助","2020年乡村治理补助（2元/年.人）",{"v":14684,"d":"14,684"}]

{"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"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公经费”支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",{"$nulls":6},"单位：元"]
["单位代码","单位名称","本级当年财政拨款收入"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]
[null,"合计",{"v":61183,"d":"61,183"},0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":11183,"d":"11,183"}]
["813001","盐边县温泉彝族乡人民政府",{"v":61183,"d":"61,183"},0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":11183,"d":"11,183"}]

{"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"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府 和 盐边县温泉彝族乡人民政府",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]

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

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