{"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"]
[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：盐边县温泉彝族乡人民政府",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2021年预算数","项      目","2021年预算数"]
[null,null,"一、一般公共服务支出",{"v":2244452,"d":"2,244,452"}]
["一、当年财政拨款收入",{"v":5553436,"d":"5,553,436"},"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":150768,"d":"150,768"}]
["二、财政专户管理收入",0,"八、社会保障与就业支出",{"v":531386,"d":"531,386"}]
["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":212103,"d":"212,103"}]
["五、上级补助收入",null,"十一、节能环保支出",0]
["六、政府性基金收入",0,"十二、城乡社区支出",0]
["七、其他收入",0,"十三、农林水支出",{"v":2379085,"d":"2,379,085"}]
["本  年  收  入  合  计",{"v":5553436,"d":"5,553,436"},"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":474250,"d":"474,250"},"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":459892,"d":"459,892"}]
[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":6027686,"d":"6,027,686"}]
[]
[null,null,"二十九、结转下年"]
[]
["收   入   总   计",{"v":6027686,"d":"6,027,686"},"支   出   总   计",{"v":6027686,"d":"6,027,686"}]

{"sheet":"收入总表02","index":2,"n_rows":52,"n_cols":19,"rows_kept":52,"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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":6027686,"d":"6,027,686"},{"v":474250,"d":"474,250"},{"v":5553436,"d":"5,553,436"},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":6027686,"d":"6,027,686"},{"v":474250,"d":"474,250"},{"v":5553436,"d":"5,553,436"},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":2244452,"d":"2,244,452"},{"v":178755,"d":"178,755"},{"v":2065697,"d":"2,065,697"},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":141937,"d":"141,937"},{"v":16170,"d":"16,170"},{"v":125767,"d":"125,767"},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":112037,"d":"112,037"},{"v":16170,"d":"16,170"},{"v":95867,"d":"95,867"},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","813001","      人大会议",{"v":29900,"d":"29,900"},0,{"v":29900,"d":"29,900"},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":1739979,"d":"1,739,979"},{"v":158346,"d":"158,346"},{"v":1581633,"d":"1,581,633"},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":1567077,"d":"1,567,077"},0,{"v":1567077,"d":"1,567,077"},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":172902,"d":"172,902"},{"v":158346,"d":"158,346"},{"v":14556,"d":"14,556"},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":74142,"d":"74,142"},0,{"v":74142,"d":"74,142"},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"}]
["      2010602","813001","      一般行政管理事务（财政）",{"v":2400,"d":"2,400"},0,{"v":2400,"d":"2,400"},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"}]
["      2010650","813001","      事业运行（财政）",{"v":71742,"d":"71,742"},0,{"v":71742,"d":"71,742"},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":4239,"d":"4,239"},{"v":4239,"d":"4,239"},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":4239,"d":"4,239"},{"v":4239,"d":"4,239"},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":284155,"d":"284,155"},0,{"v":284155,"d":"284,155"},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":284155,"d":"284,155"},0,{"v":284155,"d":"284,155"},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":150768,"d":"150,768"},0,{"v":150768,"d":"150,768"},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"}]
["    20701",null,"    文化和旅游",{"v":150768,"d":"150,768"},0,{"v":150768,"d":"150,768"},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"}]
["      2070109","813001","      群众文化",{"v":150768,"d":"150,768"},0,{"v":150768,"d":"150,768"},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"}]
["  208",null,"  社会保障和就业支出",{"v":531386,"d":"531,386"},0,{"v":531386,"d":"531,386"},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":147469,"d":"147,469"},0,{"v":147469,"d":"147,469"},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":147469,"d":"147,469"},0,{"v":147469,"d":"147,469"},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":383917,"d":"383,917"},0,{"v":383917,"d":"383,917"},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":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"}]
["      2080502","813001","      事业单位离退休",{"v":4000,"d":"4,000"},0,{"v":4000,"d":"4,000"},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"}]
["      2080505","813001","      机关事业单位基本养老保险缴费支出",{"v":370917,"d":"370,917"},0,{"v":370917,"d":"370,917"},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":212103,"d":"212,103"},0,{"v":212103,"d":"212,103"},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":212103,"d":"212,103"},0,{"v":212103,"d":"212,103"},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","813001","      行政单位医疗",{"v":98455,"d":"98,455"},0,{"v":98455,"d":"98,455"},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","813001","      事业单位医疗",{"v":80048,"d":"80,048"},0,{"v":80048,"d":"80,048"},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","813001","      公务员医疗补助",{"v":33600,"d":"33,600"},0,{"v":33600,"d":"33,600"},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"}]
["  213",null,"  农林水支出",{"v":2379085,"d":"2,379,085"},{"v":245495,"d":"245,495"},{"v":2133590,"d":"2,133,590"},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":810371,"d":"810,371"},0,{"v":810371,"d":"810,371"},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":810371,"d":"810,371"},0,{"v":810371,"d":"810,371"},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":96195,"d":"96,195"},0,{"v":96195,"d":"96,195"},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":96195,"d":"96,195"},0,{"v":96195,"d":"96,195"},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",695,695,0,0,0,0,0,{"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",695,695,0,0,0,0,0,{"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":1471824,"d":"1,471,824"},{"v":244800,"d":"244,800"},{"v":1227024,"d":"1,227,024"},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","813001","      对村级公益事业建设的补助",{"v":244800,"d":"244,800"},{"v":244800,"d":"244,800"},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","813001","      对村民委员会和村党支部的补助",{"v":1227024,"d":"1,227,024"},0,{"v":1227024,"d":"1,227,024"},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":459892,"d":"459,892"},0,{"v":459892,"d":"459,892"},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":459892,"d":"459,892"},0,{"v":459892,"d":"459,892"},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":459892,"d":"459,892"},0,{"v":459892,"d":"459,892"},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","813001","      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":53,"n_cols":8,"rows_kept":53,"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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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":6027686,"d":"6,027,686"},{"v":4279556,"d":"4,279,556"},{"v":1748130,"d":"1,748,130"},{"v":0,"d":"0.0000"},0]
["813001",null,"盐边县温泉彝族乡人民政府",{"v":6027686,"d":"6,027,686"},{"v":4279556,"d":"4,279,556"},{"v":1748130,"d":"1,748,130"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":2244452,"d":"2,244,452"},{"v":2018841,"d":"2,018,841"},{"v":225611,"d":"225,611"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":141937,"d":"141,937"},{"v":95867,"d":"95,867"},{"v":46070,"d":"46,070"},{"v":0,"d":"0.0000"},0]
["      2010101","813001","      行政运行（人大）",{"v":112037,"d":"112,037"},{"v":95867,"d":"95,867"},{"v":16170,"d":"16,170"},{"v":0,"d":"0.0000"},0]
["      2010104","813001","      人大会议",{"v":29900,"d":"29,900"},0,{"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":1739979,"d":"1,739,979"},{"v":1567077,"d":"1,567,077"},{"v":172902,"d":"172,902"},{"v":0,"d":"0.0000"},0]
["      2010301","813001","      行政运行（政府）",{"v":1567077,"d":"1,567,077"},{"v":1567077,"d":"1,567,077"},0,{"v":0,"d":"0.0000"},0]
["      2010302","813001","      一般行政管理事务（政府）",{"v":172902,"d":"172,902"},0,{"v":172902,"d":"172,902"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":74142,"d":"74,142"},{"v":71742,"d":"71,742"},{"v":2400,"d":"2,400"},{"v":0,"d":"0.0000"},0]
["      2010602","813001","      一般行政管理事务（财政）",{"v":2400,"d":"2,400"},0,{"v":2400,"d":"2,400"},{"v":0,"d":"0.0000"},0]
["      2010650","813001","      事业运行（财政）",{"v":71742,"d":"71,742"},{"v":71742,"d":"71,742"},0,{"v":0,"d":"0.0000"},0]
["    20123",null,"    民族事务",{"v":4239,"d":"4,239"},0,{"v":4239,"d":"4,239"},{"v":0,"d":"0.0000"},0]
["      2012304","813001","      民族工作专项",{"v":4239,"d":"4,239"},0,{"v":4239,"d":"4,239"},{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":284155,"d":"284,155"},{"v":284155,"d":"284,155"},0,{"v":0,"d":"0.0000"},0]
["      2013101","813001","      行政运行（党委）",{"v":284155,"d":"284,155"},{"v":284155,"d":"284,155"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":150768,"d":"150,768"},{"v":150768,"d":"150,768"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":150768,"d":"150,768"},{"v":150768,"d":"150,768"},0,{"v":0,"d":"0.0000"},0]
["      2070109","813001","      群众文化",{"v":150768,"d":"150,768"},{"v":150768,"d":"150,768"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":531386,"d":"531,386"},{"v":531386,"d":"531,386"},0,{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":147469,"d":"147,469"},{"v":147469,"d":"147,469"},0,{"v":0,"d":"0.0000"},0]
["      2080109","813001","      社会保险经办机构",{"v":147469,"d":"147,469"},{"v":147469,"d":"147,469"},0,{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":383917,"d":"383,917"},{"v":383917,"d":"383,917"},0,{"v":0,"d":"0.0000"},0]
["      2080501","813001","      行政单位离退休",{"v":9000,"d":"9,000"},{"v":9000,"d":"9,000"},0,{"v":0,"d":"0.0000"},0]
["      2080502","813001","      事业单位离退休",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},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":370917,"d":"370,917"},{"v":370917,"d":"370,917"},0,{"v":0,"d":"0.0000"},0]
["  210",null,"  卫生健康支出",{"v":212103,"d":"212,103"},{"v":212103,"d":"212,103"},0,{"v":0,"d":"0.0000"},0]
["    21011",null,"    行政事业单位医疗",{"v":212103,"d":"212,103"},{"v":212103,"d":"212,103"},0,{"v":0,"d":"0.0000"},0]
["      2101101","813001","      行政单位医疗",{"v":98455,"d":"98,455"},{"v":98455,"d":"98,455"},0,{"v":0,"d":"0.0000"},0]
["      2101102","813001","      事业单位医疗",{"v":80048,"d":"80,048"},{"v":80048,"d":"80,048"},0,{"v":0,"d":"0.0000"},0]
["      2101103","813001","      公务员医疗补助",{"v":33600,"d":"33,600"},{"v":33600,"d":"33,600"},0,{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":2379085,"d":"2,379,085"},{"v":906566,"d":"906,566"},{"v":1472519,"d":"1,472,519"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":810371,"d":"810,371"},{"v":810371,"d":"810,371"},0,{"v":0,"d":"0.0000"},0]
["      2130104","813001","      事业运行（农业）",{"v":810371,"d":"810,371"},{"v":810371,"d":"810,371"},0,{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":96195,"d":"96,195"},{"v":96195,"d":"96,195"},0,{"v":0,"d":"0.0000"},0]
["      2130204","813001","      事业机构",{"v":96195,"d":"96,195"},{"v":96195,"d":"96,195"},0,{"v":0,"d":"0.0000"},0]
["    21303",null,"    水利",695,0,695,{"v":0,"d":"0.0000"},0]
["      2130399","813001","      其他水利支出",695,0,695,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":1471824,"d":"1,471,824"},0,{"v":1471824,"d":"1,471,824"},{"v":0,"d":"0.0000"},0]
["      2130701","813001","      对村级公益事业建设的补助",{"v":244800,"d":"244,800"},0,{"v":244800,"d":"244,800"},{"v":0,"d":"0.0000"},0]
["      2130705","813001","      对村民委员会和村党支部的补助",{"v":1227024,"d":"1,227,024"},0,{"v":1227024,"d":"1,227,024"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":459892,"d":"459,892"},{"v":459892,"d":"459,892"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":459892,"d":"459,892"},{"v":459892,"d":"459,892"},0,{"v":0,"d":"0.0000"},0]
["      2210201","813001","      住房公积金",{"v":459892,"d":"459,892"},{"v":459892,"d":"459,892"},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","813001","      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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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":5553436,"d":"5,553,436"},"一、本年支出",{"v":6077686,"d":"6,077,686"},{"v":5603436,"d":"5,603,436"},0,0,{"v":474250,"d":"474,250"}]
["   一般公共预算拨款收入",{"v":5553436,"d":"5,553,436"},"  一般公共服务支出",{"v":2244452,"d":"2,244,452"},{"v":2065697,"d":"2,065,697"},0,0,{"v":178755,"d":"178,755"}]
["   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":474250,"d":"474,250"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":474250,"d":"474,250"},"  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":150768,"d":"150,768"},{"v":150768,"d":"150,768"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":531386,"d":"531,386"},{"v":531386,"d":"531,386"},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",{"v":212103,"d":"212,103"},{"v":212103,"d":"212,103"},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":2379085,"d":"2,379,085"},{"v":2133590,"d":"2,133,590"},0,0,{"v":245495,"d":"245,495"}]
[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":459892,"d":"459,892"},{"v":459892,"d":"459,892"},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":6027686,"d":"6,027,686"},"支   出  合  计",{"v":6077686,"d":"6,077,686"},{"v":5603436,"d":"5,603,436"},0,0,{"v":474250,"d":"474,250"}]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":52,"n_cols":110,"rows_kept":52,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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":6027686,"d":"6,027,686"},{"v":3457169,"d":"3,457,169"},{"v":1057668,"d":"1,057,668"},{"v":1076616,"d":"1,076,616"},{"v":49795,"d":"49,795"},0,{"v":134151,"d":"134,151"},{"v":370917,"d":"370,917"},0,{"v":178503,"d":"178,503"},{"v":23200,"d":"23,200"},{"v":14555,"d":"14,555"},{"v":459892,"d":"459,892"},0,{"v":91872,"d":"91,872"},{"v":1499333,"d":"1,499,333"},{"v":261000,"d":"261,000"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":25000,"d":"25,000"},0,0,{"v":116000,"d":"116,000"},0,{"v":2400,"d":"2,400"},0,{"v":146070,"d":"146,070"},{"v":20000,"d":"20,000"},{"v":12027,"d":"12,027"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":46365,"d":"46,365"},{"v":31730,"d":"31,730"},{"v":50000,"d":"50,000"},{"v":130800,"d":"130,800"},0,{"v":471941,"d":"471,941"},{"v":1070489,"d":"1,070,489"},0,{"v":9456,"d":"9,456"},0,0,{"v":1050633,"d":"1,050,633"},0,{"v":10400,"d":"10,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,695,0,0,0,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["813001",null,"盐边县温泉彝族乡人民政府",{"v":6027686,"d":"6,027,686"},{"v":3457169,"d":"3,457,169"},{"v":1057668,"d":"1,057,668"},{"v":1076616,"d":"1,076,616"},{"v":49795,"d":"49,795"},0,{"v":134151,"d":"134,151"},{"v":370917,"d":"370,917"},0,{"v":178503,"d":"178,503"},{"v":23200,"d":"23,200"},{"v":14555,"d":"14,555"},{"v":459892,"d":"459,892"},0,{"v":91872,"d":"91,872"},{"v":1499333,"d":"1,499,333"},{"v":261000,"d":"261,000"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":25000,"d":"25,000"},0,0,{"v":116000,"d":"116,000"},0,{"v":2400,"d":"2,400"},0,{"v":146070,"d":"146,070"},{"v":20000,"d":"20,000"},{"v":12027,"d":"12,027"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":46365,"d":"46,365"},{"v":31730,"d":"31,730"},{"v":50000,"d":"50,000"},{"v":130800,"d":"130,800"},0,{"v":471941,"d":"471,941"},{"v":1070489,"d":"1,070,489"},0,{"v":9456,"d":"9,456"},0,0,{"v":1050633,"d":"1,050,633"},0,{"v":10400,"d":"10,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,695,0,0,0,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",{"v":2244452,"d":"2,244,452"},{"v":1389850,"d":"1,389,850"},{"v":624180,"d":"624,180"},{"v":659268,"d":"659,268"},{"v":49795,"d":"49,795"},0,{"v":8208,"d":"8,208"},0,0,0,0,879,0,0,{"v":47520,"d":"47,520"},{"v":840993,"d":"840,993"},{"v":32000,"d":"32,000"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":25000,"d":"25,000"},0,0,{"v":64000,"d":"64,000"},0,{"v":2400,"d":"2,400"},0,{"v":96070,"d":"96,070"},{"v":20000,"d":"20,000"},{"v":12027,"d":"12,027"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":26830,"d":"26,830"},{"v":18725,"d":"18,725"},{"v":50000,"d":"50,000"},{"v":130800,"d":"130,800"},0,{"v":177141,"d":"177,141"},{"v":13609,"d":"13,609"},0,0,0,0,{"v":13609,"d":"13,609"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":141937,"d":"141,937"},{"v":86934,"d":"86,934"},{"v":39816,"d":"39,816"},{"v":43800,"d":"43,800"},{"v":3318,"d":"3,318"},0,0,0,0,0,0,0,0,0,0,{"v":55003,"d":"55,003"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,{"v":4000,"d":"4,000"},0,0,0,{"v":46070,"d":"46,070"},0,0,0,0,0,0,0,{"v":1739,"d":"1,739"},{"v":1194,"d":"1,194"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","813001","      行政运行（人大）",{"v":112037,"d":"112,037"},{"v":86934,"d":"86,934"},{"v":39816,"d":"39,816"},{"v":43800,"d":"43,800"},{"v":3318,"d":"3,318"},0,0,0,0,0,0,0,0,0,0,{"v":25103,"d":"25,103"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,{"v":4000,"d":"4,000"},0,0,0,{"v":16170,"d":"16,170"},0,0,0,0,0,0,0,{"v":1739,"d":"1,739"},{"v":1194,"d":"1,194"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010104","813001","      人大会议",{"v":29900,"d":"29,900"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29900,"d":"29,900"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29900,"d":"29,900"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":1739979,"d":"1,739,979"},{"v":981845,"d":"981,845"},{"v":436956,"d":"436,956"},{"v":460956,"d":"460,956"},{"v":36413,"d":"36,413"},0,0,0,0,0,0,0,0,0,{"v":47520,"d":"47,520"},{"v":744525,"d":"744,525"},{"v":22000,"d":"22,000"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":25000,"d":"25,000"},0,0,{"v":44000,"d":"44,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":12027,"d":"12,027"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":18687,"d":"18,687"},{"v":13109,"d":"13,109"},{"v":50000,"d":"50,000"},{"v":130800,"d":"130,800"},0,{"v":172902,"d":"172,902"},{"v":13609,"d":"13,609"},0,0,0,0,{"v":13609,"d":"13,609"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","813001","      行政运行（政府）",{"v":1567077,"d":"1,567,077"},{"v":981845,"d":"981,845"},{"v":436956,"d":"436,956"},{"v":460956,"d":"460,956"},{"v":36413,"d":"36,413"},0,0,0,0,0,0,0,0,0,{"v":47520,"d":"47,520"},{"v":571623,"d":"571,623"},{"v":22000,"d":"22,000"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":25000,"d":"25,000"},0,0,{"v":44000,"d":"44,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":20000,"d":"20,000"},{"v":12027,"d":"12,027"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":18687,"d":"18,687"},{"v":13109,"d":"13,109"},{"v":50000,"d":"50,000"},{"v":130800,"d":"130,800"},0,0,{"v":13609,"d":"13,609"},0,0,0,0,{"v":13609,"d":"13,609"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","813001","      一般行政管理事务（政府）",{"v":172902,"d":"172,902"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":172902,"d":"172,902"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":172902,"d":"172,902"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":74142,"d":"74,142"},{"v":63687,"d":"63,687"},{"v":26640,"d":"26,640"},{"v":27960,"d":"27,960"},0,0,{"v":8208,"d":"8,208"},0,0,0,0,879,0,0,0,{"v":10455,"d":"10,455"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,{"v":4000,"d":"4,000"},0,{"v":2400,"d":"2,400"},0,0,0,0,0,0,0,0,0,{"v":1256,"d":"1,256"},799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010602","813001","      一般行政管理事务（财政）",{"v":2400,"d":"2,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2400,"d":"2,400"},0,0,0,0,0,0,0,0,0,0,0,{"v":2400,"d":"2,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010650","813001","      事业运行（财政）",{"v":71742,"d":"71,742"},{"v":63687,"d":"63,687"},{"v":26640,"d":"26,640"},{"v":27960,"d":"27,960"},0,0,{"v":8208,"d":"8,208"},0,0,0,0,879,0,0,0,{"v":8055,"d":"8,055"},{"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":1256,"d":"1,256"},799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20123",null,"    民族事务",{"v":4239,"d":"4,239"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4239,"d":"4,239"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4239,"d":"4,239"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2012304","813001","      民族工作专项",{"v":4239,"d":"4,239"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4239,"d":"4,239"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4239,"d":"4,239"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":284155,"d":"284,155"},{"v":257384,"d":"257,384"},{"v":120768,"d":"120,768"},{"v":126552,"d":"126,552"},{"v":10064,"d":"10,064"},0,0,0,0,0,0,0,0,0,0,{"v":26771,"d":"26,771"},{"v":6000,"d":"6,000"},0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":5148,"d":"5,148"},{"v":3623,"d":"3,623"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","813001","      行政运行（党委）",{"v":284155,"d":"284,155"},{"v":257384,"d":"257,384"},{"v":120768,"d":"120,768"},{"v":126552,"d":"126,552"},{"v":10064,"d":"10,064"},0,0,0,0,0,0,0,0,0,0,{"v":26771,"d":"26,771"},{"v":6000,"d":"6,000"},0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":5148,"d":"5,148"},{"v":3623,"d":"3,623"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":150768,"d":"150,768"},{"v":134532,"d":"134,532"},{"v":52728,"d":"52,728"},{"v":61248,"d":"61,248"},0,0,{"v":18699,"d":"18,699"},0,0,0,0,{"v":1857,"d":"1,857"},0,0,0,{"v":16236,"d":"16,236"},{"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":2654,"d":"2,654"},{"v":1582,"d":"1,582"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":150768,"d":"150,768"},{"v":134532,"d":"134,532"},{"v":52728,"d":"52,728"},{"v":61248,"d":"61,248"},0,0,{"v":18699,"d":"18,699"},0,0,0,0,{"v":1857,"d":"1,857"},0,0,0,{"v":16236,"d":"16,236"},{"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":2654,"d":"2,654"},{"v":1582,"d":"1,582"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","813001","      群众文化",{"v":150768,"d":"150,768"},{"v":134532,"d":"134,532"},{"v":52728,"d":"52,728"},{"v":61248,"d":"61,248"},0,0,{"v":18699,"d":"18,699"},0,0,0,0,{"v":1857,"d":"1,857"},0,0,0,{"v":16236,"d":"16,236"},{"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":2654,"d":"2,654"},{"v":1582,"d":"1,582"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":531386,"d":"531,386"},{"v":502352,"d":"502,352"},{"v":48060,"d":"48,060"},{"v":62376,"d":"62,376"},0,0,{"v":19183,"d":"19,183"},{"v":370917,"d":"370,917"},0,0,0,{"v":1816,"d":"1,816"},0,0,0,{"v":29034,"d":"29,034"},{"v":17000,"d":"17,000"},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":2592,"d":"2,592"},{"v":1442,"d":"1,442"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":147469,"d":"147,469"},{"v":131435,"d":"131,435"},{"v":48060,"d":"48,060"},{"v":62376,"d":"62,376"},0,0,{"v":19183,"d":"19,183"},0,0,0,0,{"v":1816,"d":"1,816"},0,0,0,{"v":16034,"d":"16,034"},{"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":2592,"d":"2,592"},{"v":1442,"d":"1,442"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","813001","      社会保险经办机构",{"v":147469,"d":"147,469"},{"v":131435,"d":"131,435"},{"v":48060,"d":"48,060"},{"v":62376,"d":"62,376"},0,0,{"v":19183,"d":"19,183"},0,0,0,0,{"v":1816,"d":"1,816"},0,0,0,{"v":16034,"d":"16,034"},{"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":2592,"d":"2,592"},{"v":1442,"d":"1,442"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":383917,"d":"383,917"},{"v":370917,"d":"370,917"},0,0,0,0,0,{"v":370917,"d":"370,917"},0,0,0,0,0,0,0,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},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]
["      2080501","813001","      行政单位离退休",{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9000,"d":"9,000"},{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080502","813001","      事业单位离退休",{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},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]
["      2080505","813001","      机关事业单位基本养老保险缴费支出",{"v":370917,"d":"370,917"},{"v":370917,"d":"370,917"},0,0,0,0,0,{"v":370917,"d":"370,917"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  卫生健康支出",{"v":212103,"d":"212,103"},{"v":201703,"d":"201,703"},0,0,0,0,0,0,0,{"v":178503,"d":"178,503"},{"v":23200,"d":"23,200"},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,{"v":10400,"d":"10,400"},0,0,0,0,0,0,{"v":10400,"d":"10,400"},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":212103,"d":"212,103"},{"v":201703,"d":"201,703"},0,0,0,0,0,0,0,{"v":178503,"d":"178,503"},{"v":23200,"d":"23,200"},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,{"v":10400,"d":"10,400"},0,0,0,0,0,0,{"v":10400,"d":"10,400"},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","813001","      行政单位医疗",{"v":98455,"d":"98,455"},{"v":98455,"d":"98,455"},0,0,0,0,0,0,0,{"v":98455,"d":"98,455"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101102","813001","      事业单位医疗",{"v":80048,"d":"80,048"},{"v":80048,"d":"80,048"},0,0,0,0,0,0,0,{"v":80048,"d":"80,048"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101103","813001","      公务员医疗补助",{"v":33600,"d":"33,600"},{"v":23200,"d":"23,200"},0,0,0,0,0,0,0,0,{"v":23200,"d":"23,200"},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,{"v":10400,"d":"10,400"},0,0,0,0,0,0,{"v":10400,"d":"10,400"},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]
["  213",null,"  农林水支出",{"v":2379085,"d":"2,379,085"},{"v":768840,"d":"768,840"},{"v":332700,"d":"332,700"},{"v":293724,"d":"293,724"},0,0,{"v":88061,"d":"88,061"},0,0,0,0,{"v":10003,"d":"10,003"},0,0,{"v":44352,"d":"44,352"},{"v":563070,"d":"563,070"},{"v":208000,"d":"208,000"},0,0,0,0,0,0,0,0,{"v":36000,"d":"36,000"},0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,{"v":14289,"d":"14,289"},{"v":9981,"d":"9,981"},0,0,0,{"v":244800,"d":"244,800"},{"v":1046480,"d":"1,046,480"},0,{"v":9456,"d":"9,456"},0,0,{"v":1037024,"d":"1,037,024"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,695,0,0,0,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21301",null,"    农业农村",{"v":810371,"d":"810,371"},{"v":681730,"d":"681,730"},{"v":287136,"d":"287,136"},{"v":262488,"d":"262,488"},0,0,{"v":78953,"d":"78,953"},0,0,0,0,{"v":8801,"d":"8,801"},0,0,{"v":44352,"d":"44,352"},{"v":119185,"d":"119,185"},{"v":16000,"d":"16,000"},0,0,0,0,0,0,0,0,{"v":32000,"d":"32,000"},0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,{"v":12571,"d":"12,571"},{"v":8614,"d":"8,614"},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":810371,"d":"810,371"},{"v":681730,"d":"681,730"},{"v":287136,"d":"287,136"},{"v":262488,"d":"262,488"},0,0,{"v":78953,"d":"78,953"},0,0,0,0,{"v":8801,"d":"8,801"},0,0,{"v":44352,"d":"44,352"},{"v":119185,"d":"119,185"},{"v":16000,"d":"16,000"},0,0,0,0,0,0,0,0,{"v":32000,"d":"32,000"},0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,{"v":12571,"d":"12,571"},{"v":8614,"d":"8,614"},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":96195,"d":"96,195"},{"v":87110,"d":"87,110"},{"v":45564,"d":"45,564"},{"v":31236,"d":"31,236"},0,0,{"v":9108,"d":"9,108"},0,0,0,0,{"v":1202,"d":"1,202"},0,0,0,{"v":9085,"d":"9,085"},{"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":1718,"d":"1,718"},{"v":1367,"d":"1,367"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","813001","      事业机构",{"v":96195,"d":"96,195"},{"v":87110,"d":"87,110"},{"v":45564,"d":"45,564"},{"v":31236,"d":"31,236"},0,0,{"v":9108,"d":"9,108"},0,0,0,0,{"v":1202,"d":"1,202"},0,0,0,{"v":9085,"d":"9,085"},{"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":1718,"d":"1,718"},{"v":1367,"d":"1,367"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21303",null,"    水利",695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,695,0,0,0,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130399","813001","      其他水利支出",695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,695,0,0,0,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":1471824,"d":"1,471,824"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":434800,"d":"434,800"},{"v":190000,"d":"190,000"},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":244800,"d":"244,800"},{"v":1037024,"d":"1,037,024"},0,0,0,0,{"v":1037024,"d":"1,037,024"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130701","813001","      对村级公益事业建设的补助",{"v":244800,"d":"244,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":244800,"d":"244,800"},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,{"v":244800,"d":"244,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130705","813001","      对村民委员会和村党支部的补助",{"v":1227024,"d":"1,227,024"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":190000,"d":"190,000"},{"v":190000,"d":"190,000"},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":1037024,"d":"1,037,024"},0,0,0,0,{"v":1037024,"d":"1,037,024"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":459892,"d":"459,892"},{"v":459892,"d":"459,892"},0,0,0,0,0,0,0,0,0,0,{"v":459892,"d":"459,892"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":459892,"d":"459,892"},{"v":459892,"d":"459,892"},0,0,0,0,0,0,0,0,0,0,{"v":459892,"d":"459,892"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","813001","      住房公积金",{"v":459892,"d":"459,892"},{"v":459892,"d":"459,892"},0,0,0,0,0,0,0,0,0,0,{"v":459892,"d":"459,892"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":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]
["    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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":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]
["      2240602","813001","      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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":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]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":35,"n_cols":7,"rows_kept":35,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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":4279556,"d":"4,279,556"},{"v":3490634,"d":"3,490,634"},{"v":788922,"d":"788,922"},0]
["813001",null,"盐边县温泉彝族乡人民政府",{"v":4279556,"d":"4,279,556"},{"v":3490634,"d":"3,490,634"},{"v":788922,"d":"788,922"},0]
["  301",null,"  工资福利支出",{"v":3457169,"d":"3,457,169"},{"v":3457169,"d":"3,457,169"},0,0]
["    30101","813001","    基本工资",{"v":1057668,"d":"1,057,668"},{"v":1057668,"d":"1,057,668"},0,0]
["    30102","813001","    津贴补贴",{"v":1076616,"d":"1,076,616"},{"v":1076616,"d":"1,076,616"},0,0]
["    30103","813001","    奖金",{"v":49795,"d":"49,795"},{"v":49795,"d":"49,795"},0,0]
["    30107","813001","    绩效工资",{"v":134151,"d":"134,151"},{"v":134151,"d":"134,151"},0,0]
["    30108","813001","    机关事业单位基本养老保险缴费",{"v":370917,"d":"370,917"},{"v":370917,"d":"370,917"},0,0]
["    30110","813001","    职工基本医疗保险缴费",{"v":178503,"d":"178,503"},{"v":178503,"d":"178,503"},0,0]
["    30111","813001","    公务员医疗补助缴费",{"v":23200,"d":"23,200"},{"v":23200,"d":"23,200"},0,0]
["    30112","813001","    其他社会保障缴费",{"v":14555,"d":"14,555"},{"v":14555,"d":"14,555"},0,0]
["    30113","813001","    住房公积金",{"v":459892,"d":"459,892"},{"v":459892,"d":"459,892"},0,0]
["    30199","813001","    其他工资福利支出",{"v":91872,"d":"91,872"},{"v":91872,"d":"91,872"},0,0]
["  302",null,"  商品和服务支出",{"v":788922,"d":"788,922"},0,{"v":788922,"d":"788,922"},0]
["    30201","813001","    办公费",{"v":71000,"d":"71,000"},0,{"v":71000,"d":"71,000"},0]
["    30206","813001","    电费",{"v":36000,"d":"36,000"},0,{"v":36000,"d":"36,000"},0]
["    30207","813001","    邮电费",{"v":25000,"d":"25,000"},0,{"v":25000,"d":"25,000"},0]
["    30211","813001","    差旅费",{"v":116000,"d":"116,000"},0,{"v":116000,"d":"116,000"},0]
["    30215","813001","    会议费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},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":12027,"d":"12,027"},0,{"v":12027,"d":"12,027"},0]
["    30226","813001","    劳务费",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0]
["    30228","813001","    工会经费",{"v":46365,"d":"46,365"},0,{"v":46365,"d":"46,365"},0]
["    30229","813001","    福利费",{"v":31730,"d":"31,730"},0,{"v":31730,"d":"31,730"},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":130800,"d":"130,800"},0,{"v":130800,"d":"130,800"},0]
["  303",null,"  对个人和家庭的补助",{"v":33465,"d":"33,465"},{"v":33465,"d":"33,465"},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":13609,"d":"13,609"},{"v":13609,"d":"13,609"},0,0]
["    30307","813001","    医疗费补助",{"v":10400,"d":"10,400"},{"v":10400,"d":"10,400"},0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":26,"n_cols":5,"rows_kept":26,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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":1748130,"d":"1,748,130"}]
["813001",null,"盐边县温泉彝族乡人民政府",null,{"v":1748130,"d":"1,748,130"}]
["  201",null,"  一般公共服务支出",null,{"v":225611,"d":"225,611"}]
["    20101",null,"    人大事务",null,{"v":46070,"d":"46,070"}]
["      2010101","813001","      行政运行（人大）","（2021年财返）乡人大代表活动经费及人代会经费",{"v":16170,"d":"16,170"}]
["      2010104","813001","      人大会议","人大会议费",{"v":29900,"d":"29,900"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":172902,"d":"172,902"}]
["      2010302","813001","      一般行政管理事务（政府）","（2021年财返）追减指标用于全乡基础设施及水毁恢复资金",{"v":158346,"d":"158,346"}]
["      2010302","813001","      一般行政管理事务（政府）","乡村治理补助",{"v":14556,"d":"14,556"}]
["    20106",null,"    财政事务",null,{"v":2400,"d":"2,400"}]
["      2010602","813001","      一般行政管理事务（财政）","大平台维护费用",{"v":2400,"d":"2,400"}]
["    20123",null,"    民族事务",null,{"v":4239,"d":"4,239"}]
["      2012304","813001","      民族工作专项","（2021年财返）根据盐财资行【2020】364号下达火把节系列活动经费",{"v":4239,"d":"4,239"}]
["  213",null,"  农林水支出",null,{"v":1472519,"d":"1,472,519"}]
["    21303",null,"    水利",null,695]
["      2130399","813001","      其他水利支出","（2021年财返）追减指标用于全乡基础设施建设及水毁恢复项目",695]
["    21307",null,"    农村综合改革",null,{"v":1471824,"d":"1,471,824"}]
["      2130701","813001","      对村级公益事业建设的补助","（2021年财返）2020年中央和省级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":244800,"d":"244,800"}]
["      2130705","813001","      对村民委员会和村党支部的补助","2021年村组干部报酬（保险，工资，绩效，办公费）",{"v":1227024,"d":"1,227,024"}]
["  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","813001","      森林草原防灾减灾","（2021年财返）根据盐财资建【2020】203号用于森林草原防灭火专项整治工作领导小组办公室专项整治工作经费",{"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":62027,"d":"62,027"},0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":12027,"d":"12,027"}]
["813001","盐边县温泉彝族乡人民政府",{"v":62027,"d":"62,027"},0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":12027,"d":"12,027"}]

{"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"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公经费”支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县温泉彝族乡人民政府",{"$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"]