{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支总表","收入预算总表","支出预算总表","征收计划","项目支出","工资福利支出","公用支出","补助支出","三公经费支出预算表","支出预算政府经济科目明细表"],"not_rendered":{"external_links":1,"defined_names":62},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"flags":["formulas_cached_only"]}
[]
[]
[]
["盐边县红果彝族乡党政办"]
["2019年部门预算报表"]

{"sheet":"收支总表","index":1,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[1,0,1,3],[2,0,2,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表1"]
["收支预算总表"]
["单位:盐边县红果彝族乡党政办",null,null,"单位：元"]
["收          入",null,"支             出"]
["项              目","2019年预算数","项              目","2019年预算数"]
["一、当年财政拨款收入",{"v":5754390,"d":"5,754,390"},"一、工资福利支出",{"v":4730155,"d":"4,730,155"}]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",{"v":949851,"d":"949,851"}]
["   其中：成品油价格和税费改革税收返还收入",0,"三、对个人和家庭的补助支出",{"v":74384,"d":"74,384"}]
["   其中：义务教育等转移支付收入",0,"四、项目支出",{"v":1989843.76,"d":"1,989,844"}]
["二、财政专户管理收入",0,"五、上缴上级支出"]
["三、政府性基金",0,"六、对附属单位补助支出"]
["四、事业单位经营收入",0]
["五、上级补助收入"]
["六、附属单位上缴收入"]
["七、其他收入",0]
["本  年  收  入  合  计",{"v":5754390,"d":"5,754,390"},"本  年  支  出  合  计",{"v":7744233.76,"d":"7,744,234"}]
["八、上年预算外资金财政专户结余安排",null,"七、结转下年",0]
["九、用事业基金弥补收支差额",null,null,0]
["十、上年结转",{"v":1989843.76,"d":"1,989,844"},null,0]
["    其中：专项资金"]
["          事业单位经营亏损",null,"       ",0]
[]
[]
["收      入      总      计",{"v":7744233.76,"d":"7,744,234"},"支      出      总      计",{"v":7744233.76,"d":"7,744,234"}]

{"sheet":"收入预算总表","index":2,"n_rows":35,"n_cols":22,"rows_kept":35,"merged":[[3,5,5,5],[3,10,3,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[4,3,5,3],[4,4,5,4],[4,6,5,6],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算表2"]
["收入预算表"]
["",{"$nulls":20},"单位：元"]
["项    目",{"$nulls":4},"合计","上年结转",{"$nulls":3},"当年财政拨款(补助)收入",{"$nulls":3},"财政专户管理","上年预算外资金财政专户结余安排","事业收入(不含事业单位预算外收入的部分)","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称(科目)",null,"小计","其中：",null,null,"小计","其中：农村税费改革补助支出","其中：成品油价格和税费改革税收返还收入","义务教育等转移支付收入"]
["类","款","项",{"$nulls":4},"上年预算内结转","上年预算外结转","政府性基金结转"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":10796713.76,"d":"10,796,714"},{"v":1989843.76,"d":"1,989,844"},{"v":1989843.76,"d":"1,989,844"},0,{"v":0,"d":"0.00"},{"v":8806870,"d":"8,806,870"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"809001","盐边县红果彝族乡党政办",{"v":10796713.76,"d":"10,796,714"},{"v":1989843.76,"d":"1,989,844"},{"v":1989843.76,"d":"1,989,844"},0,{"v":0,"d":"0.00"},{"v":8806870,"d":"8,806,870"},0,0,0,0,0,0,0,0,0,0,0]
["201","01","01","  809001","  行政运行（人大）",{"v":272241,"d":"272,241"},0,0,0,{"v":0,"d":"0.00"},{"v":272241,"d":"272,241"},0,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  809001","  人大会议",{"v":32500,"d":"32,500"},0,0,0,{"v":0,"d":"0.00"},{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","01","  809001","  行政运行（政府）",{"v":2234877,"d":"2,234,877"},0,0,0,{"v":0,"d":"0.00"},{"v":2234877,"d":"2,234,877"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","  809001","  一般行政管理事务（政府）",{"v":131658.27,"d":"131,658"},{"v":106600.27,"d":"106,600"},{"v":106600.27,"d":"106,600"},0,{"v":0,"d":"0.00"},{"v":25058,"d":"25,058"},0,0,0,0,0,0,0,0,0,0,0]
["201","03","50","  809001","  事业运行（政府）",{"v":100423,"d":"100,423"},0,0,0,{"v":0,"d":"0.00"},{"v":100423,"d":"100,423"},0,0,0,0,0,0,0,0,0,0,0]
["201","06","02","  809001","  一般行政管理事务（财政）",{"v":15920,"d":"15,920"},520,520,0,{"v":0,"d":"0.00"},{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0]
["201","29","01","  809001","  行政运行（群众）",{"v":240204,"d":"240,204"},0,0,0,{"v":0,"d":"0.00"},{"v":240204,"d":"240,204"},0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  809001","  行政运行（党委）",{"v":233797,"d":"233,797"},0,0,0,{"v":0,"d":"0.00"},{"v":233797,"d":"233,797"},0,0,0,0,0,0,0,0,0,0,0]
["207","01","09","  809001","  群众文化",{"v":101916,"d":"101,916"},0,0,0,{"v":0,"d":"0.00"},{"v":101916,"d":"101,916"},0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  809001","  社会保险经办机构",{"v":166362,"d":"166,362"},0,0,0,{"v":0,"d":"0.00"},{"v":166362,"d":"166,362"},0,0,0,0,0,0,0,0,0,0,0]
["208","02","08","  809001","  基层政权和社区建设",{"v":519830,"d":"519,830"},0,0,0,{"v":0,"d":"0.00"},{"v":519830,"d":"519,830"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","04","  809001","  未归口管理的行政单位离退休",{"v":23400,"d":"23,400"},0,0,0,{"v":0,"d":"0.00"},{"v":23400,"d":"23,400"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","  809001","  机关事业单位基本养老保险缴费支出",{"v":626082,"d":"626,082"},0,0,0,{"v":0,"d":"0.00"},{"v":626082,"d":"626,082"},0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  809001","  农村特困人员救助供养支出",{"v":281560,"d":"281,560"},0,0,0,{"v":0,"d":"0.00"},{"v":281560,"d":"281,560"},0,0,0,0,0,0,0,0,0,0,0]
["210","07","99","  809001","  其他计划生育事务支出",{"v":193677,"d":"193,677"},{"v":131032,"d":"131,032"},{"v":131032,"d":"131,032"},0,{"v":0,"d":"0.00"},{"v":62645,"d":"62,645"},0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","  809001","  城乡社区环境卫生",{"v":490483.2,"d":"490,483"},{"v":490483.2,"d":"490,483"},{"v":490483.2,"d":"490,483"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","  809001","  事业运行（农业）",{"v":971789,"d":"971,789"},0,0,0,{"v":0,"d":"0.00"},{"v":971789,"d":"971,789"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","52","  809001","  对高校毕业生到基层任职补助",{"v":5647.4,"d":"5,647"},{"v":5647.4,"d":"5,647"},{"v":5647.4,"d":"5,647"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","02","04","  809001","  事业机构",{"v":134623,"d":"134,623"},0,0,0,{"v":0,"d":"0.00"},{"v":134623,"d":"134,623"},0,0,0,0,0,0,0,0,0,0,0]
["213","05","99","  809001","  其他扶贫支出",{"v":37500,"d":"37,500"},{"v":37500,"d":"37,500"},{"v":37500,"d":"37,500"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","01","  809001","  对村级一事一议的补助",{"v":158800,"d":"158,800"},{"v":158800,"d":"158,800"},{"v":158800,"d":"158,800"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","  809001","  对村民委员会和村党支部的补助",{"v":2738132,"d":"2,738,132"},{"v":560000,"d":"560,000"},{"v":560000,"d":"560,000"},0,{"v":0,"d":"0.00"},{"v":2178132,"d":"2,178,132"},0,0,0,0,0,0,0,0,0,0,0]
["214","01","04","  809001","  公路建设",{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["214","01","06","  809001","  公路养护",{"v":345520.89,"d":"345,521"},{"v":345520.89,"d":"345,521"},{"v":345520.89,"d":"345,521"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","  809001","  住房公积金",{"v":586031,"d":"586,031"},0,0,0,{"v":0,"d":"0.00"},{"v":586031,"d":"586,031"},0,0,0,0,0,0,0,0,0,0,0]
["224","07","01","  809001","  中央自然灾害生活补助",{"v":3740,"d":"3,740"},{"v":3740,"d":"3,740"},{"v":3740,"d":"3,740"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出预算总表","index":3,"n_rows":35,"n_cols":19,"rows_kept":35,"merged":[[1,0,1,18],[3,5,5,5],[3,17,5,17],[3,18,5,18],[4,3,5,3],[4,4,5,4],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表3"]
["支出预算表"]
["",{"$nulls":17},"单位：元"]
["项    目",{"$nulls":4},"合计","基本支出",{"$nulls":3},"项目支出",{"$nulls":6},"上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称(科目)",null,"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出","小计","基础设施建设及大修理","会议培训大型活动","民生工程","专项业务","偿债资金","其他项目"]
["类","款","项"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":10796713.76,"d":"10,796,714"},{"v":5754390,"d":"5,754,390"},{"v":4730155,"d":"4,730,155"},{"v":949851,"d":"949,851"},{"v":74384,"d":"74,384"},{"v":5042323.76,"d":"5,042,324"},0,{"v":5042323.76,"d":"5,042,324"},0,0,0,0,0,0]
[{"$nulls":3},"809001","盐边县红果彝族乡党政办",{"v":10796713.76,"d":"10,796,714"},{"v":5754390,"d":"5,754,390"},{"v":4730155,"d":"4,730,155"},{"v":949851,"d":"949,851"},{"v":74384,"d":"74,384"},{"v":5042323.76,"d":"5,042,324"},0,{"v":5042323.76,"d":"5,042,324"},0,0,0,0,0,0]
["201","01","01","  809001","  行政运行（人大）",{"v":272241,"d":"272,241"},{"v":272241,"d":"272,241"},{"v":234241,"d":"234,241"},{"v":38000,"d":"38,000"},0,0,0,0,0,0,0,0,0,0]
["201","01","04","  809001","  人大会议",{"v":32500,"d":"32,500"},0,0,0,0,{"v":32500,"d":"32,500"},0,{"v":32500,"d":"32,500"},0,0,0,0,0,0]
["201","03","01","  809001","  行政运行（政府）",{"v":2234877,"d":"2,234,877"},{"v":2234877,"d":"2,234,877"},{"v":1603963,"d":"1,603,963"},{"v":570806,"d":"570,806"},{"v":60108,"d":"60,108"},0,0,0,0,0,0,0,0,0]
["201","03","02","  809001","  一般行政管理事务（政府）",{"v":131658.27,"d":"131,658"},0,0,0,0,{"v":131658.27,"d":"131,658"},0,{"v":131658.27,"d":"131,658"},0,0,0,0,0,0]
["201","03","50","  809001","  事业运行（政府）",{"v":100423,"d":"100,423"},{"v":100423,"d":"100,423"},{"v":90423,"d":"90,423"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
["201","06","02","  809001","  一般行政管理事务（财政）",{"v":15920,"d":"15,920"},0,0,0,0,{"v":15920,"d":"15,920"},0,{"v":15920,"d":"15,920"},0,0,0,0,0,0]
["201","29","01","  809001","  行政运行（群众）",{"v":240204,"d":"240,204"},{"v":240204,"d":"240,204"},{"v":195804,"d":"195,804"},{"v":44400,"d":"44,400"},0,0,0,0,0,0,0,0,0,0]
["201","31","01","  809001","  行政运行（党委）",{"v":233797,"d":"233,797"},{"v":233797,"d":"233,797"},{"v":195797,"d":"195,797"},{"v":38000,"d":"38,000"},0,0,0,0,0,0,0,0,0,0]
["207","01","09","  809001","  群众文化",{"v":101916,"d":"101,916"},{"v":101916,"d":"101,916"},{"v":91916,"d":"91,916"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
["208","01","09","  809001","  社会保险经办机构",{"v":166362,"d":"166,362"},{"v":166362,"d":"166,362"},{"v":146362,"d":"146,362"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
["208","02","08","  809001","  基层政权和社区建设",{"v":519830,"d":"519,830"},0,0,0,0,{"v":519830,"d":"519,830"},0,{"v":519830,"d":"519,830"},0,0,0,0,0,0]
["208","05","04","  809001","  未归口管理的行政单位离退休",{"v":23400,"d":"23,400"},{"v":23400,"d":"23,400"},0,{"v":13000,"d":"13,000"},{"v":10400,"d":"10,400"},0,0,0,0,0,0,0,0,0]
["208","05","05","  809001","  机关事业单位基本养老保险缴费支出",{"v":626082,"d":"626,082"},{"v":626082,"d":"626,082"},{"v":626082,"d":"626,082"},0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  809001","  农村特困人员救助供养支出",{"v":281560,"d":"281,560"},0,0,0,0,{"v":281560,"d":"281,560"},0,{"v":281560,"d":"281,560"},0,0,0,0,0,0]
["210","07","99","  809001","  其他计划生育事务支出",{"v":193677,"d":"193,677"},{"v":62645,"d":"62,645"},0,{"v":62645,"d":"62,645"},0,{"v":131032,"d":"131,032"},0,{"v":131032,"d":"131,032"},0,0,0,0,0,0]
["212","05","01","  809001","  城乡社区环境卫生",{"v":490483.2,"d":"490,483"},0,0,0,0,{"v":490483.2,"d":"490,483"},0,{"v":490483.2,"d":"490,483"},0,0,0,0,0,0]
["213","01","04","  809001","  事业运行（农业）",{"v":971789,"d":"971,789"},{"v":971789,"d":"971,789"},{"v":867097,"d":"867,097"},{"v":102000,"d":"102,000"},{"v":2692,"d":"2,692"},0,0,0,0,0,0,0,0,0]
["213","01","52","  809001","  对高校毕业生到基层任职补助",{"v":5647.4,"d":"5,647"},0,0,0,0,{"v":5647.4,"d":"5,647"},0,{"v":5647.4,"d":"5,647"},0,0,0,0,0,0]
["213","02","04","  809001","  事业机构",{"v":134623,"d":"134,623"},{"v":134623,"d":"134,623"},{"v":92439,"d":"92,439"},{"v":41000,"d":"41,000"},{"v":1184,"d":"1,184"},0,0,0,0,0,0,0,0,0]
["213","05","99","  809001","  其他扶贫支出",{"v":37500,"d":"37,500"},0,0,0,0,{"v":37500,"d":"37,500"},0,{"v":37500,"d":"37,500"},0,0,0,0,0,0]
["213","07","01","  809001","  对村级一事一议的补助",{"v":158800,"d":"158,800"},0,0,0,0,{"v":158800,"d":"158,800"},0,{"v":158800,"d":"158,800"},0,0,0,0,0,0]
["213","07","05","  809001","  对村民委员会和村党支部的补助",{"v":2738132,"d":"2,738,132"},0,0,0,0,{"v":2738132,"d":"2,738,132"},0,{"v":2738132,"d":"2,738,132"},0,0,0,0,0,0]
["214","01","04","  809001","  公路建设",{"v":150000,"d":"150,000"},0,0,0,0,{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0,0,0,0,0,0]
["214","01","06","  809001","  公路养护",{"v":345520.89,"d":"345,521"},0,0,0,0,{"v":345520.89,"d":"345,521"},0,{"v":345520.89,"d":"345,521"},0,0,0,0,0,0]
["221","02","01","  809001","  住房公积金",{"v":586031,"d":"586,031"},{"v":586031,"d":"586,031"},{"v":586031,"d":"586,031"},0,0,0,0,0,0,0,0,0,0,0]
["224","07","01","  809001","  中央自然灾害生活补助",{"v":3740,"d":"3,740"},0,0,0,0,{"v":3740,"d":"3,740"},0,{"v":3740,"d":"3,740"},0,0,0,0,0,0]

{"sheet":"征收计划","index":4,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,4,9],[3,10,4,12],[4,3,4,4],[4,5,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算表2-1"]
["行政事业性收费、基金、专项收入和其他预算外资金征收计划表"]
["",{"$nulls":11},"单位：元"]
["单位代码","项  目  名  称","上年预算外资金财政专户结余","2018年征收情况",{"$nulls":3},"2019年征收计划",null,null,"2019年对应安排"]
[{"$nulls":3},"预算内",null,"财政专户管理"]
[{"$nulls":3},"预算内计划收取数","预算内实际收取数","预算外计划收取数","预算外实际收取数","合计","预算内征收","财政专户征收","合计","预算内征收","财政专户征收"]
["**","**","**","**","**","**","**","**","**","**","**","**","**"]

{"sheet":"项目支出","index":5,"n_rows":34,"n_cols":23,"rows_kept":34,"merged":[[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,15,5,15],[3,16,5,16],[3,17,5,17],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算表3-5"]
["项目支出预算表"]
["",{"$nulls":21},"单位：元"]
["项    目",{"$nulls":5},"项目内容","是否政府采购","总计","当年财政拨款（补助）",{"$nulls":5},"财政专户管理","事业单位经营收入安排","其他资金安排","上年结转安排"]
["科目编码",null,null,"单位代码","单位名称  ","科目、项目",{"$nulls":12},"合计","上年预算内结转安排","上年财政专户管理结转安排","上年其他资金结转安排","政府性基金结转安排"]
["类","款","项",{"$nulls":6},"小计","一般性财政拨款（补助）安排","农村税费改革补助收入","成品油价格和税费改革税收返还收入","义务教育等转移支付收入","政府性基金收入安排"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},"合计",null,null,{"v":1989843.76,"d":"1,989,844"},{"v":3052480,"d":"3,052,480"},{"v":3052480,"d":"3,052,480"},0,0,0,0,0,0,0,{"v":1989843.76,"d":"1,989,844"},{"v":1989843.76,"d":"1,989,844"},0,0,0]
[{"$nulls":5},"大型会议及其他项目支出（行政）",null,null,{"v":1989843.76,"d":"1,989,844"},{"v":3052480,"d":"3,052,480"},{"v":3052480,"d":"3,052,480"},0,0,0,0,0,0,0,{"v":1989843.76,"d":"1,989,844"},{"v":1989843.76,"d":"1,989,844"},0,0,0]
["201","01","04","809001","盐边县红果彝族乡党政办","  人代会会议费",null,"否",0,{"v":32500,"d":"32,500"},{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","809001","盐边县红果彝族乡党政办","  乡村治理",null,null,0,{"v":25058,"d":"25,058"},{"v":25058,"d":"25,058"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","809001","盐边县红果彝族乡党政办","  用于红果村一社水毁管道恢复","支付红果乡红果村水毁管道恢复。",null,{"v":36600,"d":"36,600"},0,0,0,0,0,0,0,0,0,{"v":36600,"d":"36,600"},{"v":36600,"d":"36,600"},0,0,0]
["201","03","02","809001","盐边县红果彝族乡党政办","  支付临时工工资","用于支付2019年度临时工工资",null,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,0,0]
["201","03","02","809001","盐边县红果彝族乡党政办","  临时工劳务费",null,null,{"v":0.27,"d":"0"},0,0,0,0,0,0,0,0,0,{"v":0.27,"d":"0"},{"v":0.27,"d":"0"},0,0,0]
["201","06","02","809001","盐边县红果彝族乡党政办","  经财网维护",null,null,0,{"v":15400,"d":"15,400"},{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","02","809001","盐边县红果彝族乡党政办","  经财网维护费",null,null,520,0,0,0,0,0,0,0,0,0,520,520,0,0,0]
["208","02","08","809001","盐边县红果彝族乡党政办","  社区工资社保住房公积金","根据盐财资预【2019】3号下达省2019年乡镇财政村级转移支付补助",null,0,{"v":519830,"d":"519,830"},{"v":519830,"d":"519,830"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","809001","盐边县红果彝族乡党政办","  五保户生活费丧葬费御寒费",null,null,0,{"v":281560,"d":"281,560"},{"v":281560,"d":"281,560"},0,0,0,0,0,0,0,0,0,0,0,0]
["210","07","99","809001","盐边县红果彝族乡党政办","  计生员补助",null,null,{"v":2200,"d":"2,200"},0,0,0,0,0,0,0,0,0,{"v":2200,"d":"2,200"},{"v":2200,"d":"2,200"},0,0,0]
["210","07","99","809001","盐边县红果彝族乡党政办","  计生员补助2018财反",null,null,{"v":128832,"d":"128,832"},0,0,0,0,0,0,0,0,0,{"v":128832,"d":"128,832"},{"v":128832,"d":"128,832"},0,0,0]
["212","05","01","809001","盐边县红果彝族乡党政办","  用于清运垃圾费用劳务费",null,null,{"v":40483.2,"d":"40,483"},0,0,0,0,0,0,0,0,0,{"v":40483.2,"d":"40,483"},{"v":40483.2,"d":"40,483"},0,0,0]
["212","05","01","809001","盐边县红果彝族乡党政办","  垃圾车采购",null,null,{"v":450000,"d":"450,000"},0,0,0,0,0,0,0,0,0,{"v":450000,"d":"450,000"},{"v":450000,"d":"450,000"},0,0,0]
["213","01","52","809001","盐边县红果彝族乡党政办","  村官报酬和社保",null,null,{"v":5647.4,"d":"5,647"},0,0,0,0,0,0,0,0,0,{"v":5647.4,"d":"5,647"},{"v":5647.4,"d":"5,647"},0,0,0]
["213","05","99","809001","盐边县红果彝族乡党政办","  脱贫攻坚专项工作经费",null,null,{"v":37500,"d":"37,500"},0,0,0,0,0,0,0,0,0,{"v":37500,"d":"37,500"},{"v":37500,"d":"37,500"},0,0,0]
["213","07","01","809001","盐边县红果彝族乡党政办","  一事一议补助",null,null,{"v":158800,"d":"158,800"},0,0,0,0,0,0,0,0,0,{"v":158800,"d":"158,800"},{"v":158800,"d":"158,800"},0,0,0]
["213","07","05","809001","盐边县红果彝族乡党政办","  村社干部补助及办公费","根据盐财资预【2019】3号下达省2019年乡镇财政村级转移支付补助",null,0,{"v":1838132,"d":"1,838,132"},{"v":1838132,"d":"1,838,132"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","809001","盐边县红果彝族乡党政办","  公共运行费2018年的财政返还款",null,null,{"v":230000,"d":"230,000"},0,0,0,0,0,0,0,0,0,{"v":230000,"d":"230,000"},{"v":230000,"d":"230,000"},0,0,0]
["213","07","05","809001","盐边县红果彝族乡党政办","  公共运行2018年财政返还",null,null,{"v":330000,"d":"330,000"},0,0,0,0,0,0,0,0,0,{"v":330000,"d":"330,000"},{"v":330000,"d":"330,000"},0,0,0]
["213","07","05","809001","盐边县红果彝族乡党政办","  农村公共运行盐财资预【2019】2号下达省级2019年基层组织活动和公共服务运行经费（农村）","根据盐财资预【2019】2号下达省级2019年基层组织活动和公共服务运行经费（农村）",null,0,{"v":330000,"d":"330,000"},{"v":330000,"d":"330,000"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","809001","盐边县红果彝族乡党政办","  社区盐财资预【2019】2号下达省级2019年基层组织活动和公共服务运行经费（社区）","根据盐财资预【2019】2号下达省级2019年基层组织活动和公共服务运行经费（社区）",null,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0]
["214","01","04","809001","盐边县红果彝族乡党政办","  支付红果乡水毁道路工程款",null,null,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},0,0,0]
["214","01","06","809001","盐边县红果彝族乡党政办","  水毁道路恢复","红果乡从2016年以来水毁道路的债务化解。",null,{"v":16344,"d":"16,344"},0,0,0,0,0,0,0,0,0,{"v":16344,"d":"16,344"},{"v":16344,"d":"16,344"},0,0,0]
["214","01","06","809001","盐边县红果彝族乡党政办","  支付红果乡水毁道路项目款",null,null,{"v":329176.89,"d":"329,177"},0,0,0,0,0,0,0,0,0,{"v":329176.89,"d":"329,177"},{"v":329176.89,"d":"329,177"},0,0,0]
["224","07","01","809001","盐边县红果彝族乡党政办","  中央自然灾害补助",null,null,{"v":3740,"d":"3,740"},0,0,0,0,0,0,0,0,0,{"v":3740,"d":"3,740"},{"v":3740,"d":"3,740"},0,0,0]

{"sheet":"工资福利支出","index":6,"n_rows":20,"n_cols":25,"rows_kept":20,"merged":[[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,3,24],[4,3,5,3],[4,4,5,4],[4,19,5,19],[4,20,4,22],[4,23,5,23],[4,24,5,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算表3-4"]
["工资福利支出预算表"]
["",{"$nulls":23},"单位：元"]
["项    目",{"$nulls":4},"合计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称(科目)",{"$nulls":14},"总计","当年财政拨款（补助）",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":17},"小计","一般性财政拨款(补助)安排","政府性基金收入安排"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},{"v":4730155,"d":"4,730,155"},{"v":1468980,"d":"1,468,980"},{"v":1538868,"d":"1,538,868"},{"v":79778,"d":"79,778"},0,{"v":143107,"d":"143,107"},{"v":626082,"d":"626,082"},0,{"v":234781,"d":"234,781"},{"v":30400,"d":"30,400"},{"v":22128,"d":"22,128"},{"v":586031,"d":"586,031"},0,0,{"v":4730155,"d":"4,730,155"},{"v":4730155,"d":"4,730,155"},{"v":4730155,"d":"4,730,155"},0,0,0]
[{"$nulls":3},"809001","盐边县红果彝族乡党政办",{"v":4730155,"d":"4,730,155"},{"v":1468980,"d":"1,468,980"},{"v":1538868,"d":"1,538,868"},{"v":79778,"d":"79,778"},0,{"v":143107,"d":"143,107"},{"v":626082,"d":"626,082"},0,{"v":234781,"d":"234,781"},{"v":30400,"d":"30,400"},{"v":22128,"d":"22,128"},{"v":586031,"d":"586,031"},0,0,{"v":4730155,"d":"4,730,155"},{"v":4730155,"d":"4,730,155"},{"v":4730155,"d":"4,730,155"},0,0,0]
["201","01","01","  809001","  行政运行（人大）",{"v":234241,"d":"234,241"},{"v":109320,"d":"109,320"},{"v":97956,"d":"97,956"},{"v":9110,"d":"9,110"},0,0,0,0,{"v":15833,"d":"15,833"},{"v":1600,"d":"1,600"},422,0,0,0,{"v":234241,"d":"234,241"},{"v":234241,"d":"234,241"},{"v":234241,"d":"234,241"},0,0,0]
["201","03","01","  809001","  行政运行（政府）",{"v":1603963,"d":"1,603,963"},{"v":684060,"d":"684,060"},{"v":738804,"d":"738,804"},{"v":57005,"d":"57,005"},0,0,0,0,{"v":107624,"d":"107,624"},{"v":13600,"d":"13,600"},{"v":2870,"d":"2,870"},0,0,0,{"v":1603963,"d":"1,603,963"},{"v":1603963,"d":"1,603,963"},{"v":1603963,"d":"1,603,963"},0,0,0]
["201","03","50","  809001","  事业运行（政府）",{"v":90423,"d":"90,423"},{"v":37680,"d":"37,680"},{"v":34716,"d":"34,716"},0,0,{"v":9972,"d":"9,972"},0,0,{"v":5980,"d":"5,980"},800,{"v":1275,"d":"1,275"},0,0,0,{"v":90423,"d":"90,423"},{"v":90423,"d":"90,423"},{"v":90423,"d":"90,423"},0,0,0]
["201","29","01","  809001","  行政运行（群众）",{"v":195804,"d":"195,804"},{"v":83100,"d":"83,100"},{"v":90672,"d":"90,672"},{"v":6925,"d":"6,925"},0,0,0,0,{"v":13156,"d":"13,156"},{"v":1600,"d":"1,600"},351,0,0,0,{"v":195804,"d":"195,804"},{"v":195804,"d":"195,804"},{"v":195804,"d":"195,804"},0,0,0]
["201","31","01","  809001","  行政运行（党委）",{"v":195797,"d":"195,797"},{"v":80856,"d":"80,856"},{"v":93096,"d":"93,096"},{"v":6738,"d":"6,738"},0,0,0,0,{"v":13156,"d":"13,156"},{"v":1600,"d":"1,600"},351,0,0,0,{"v":195797,"d":"195,797"},{"v":195797,"d":"195,797"},{"v":195797,"d":"195,797"},0,0,0]
["207","01","09","  809001","  群众文化",{"v":91916,"d":"91,916"},{"v":38760,"d":"38,760"},{"v":35004,"d":"35,004"},0,0,{"v":9972,"d":"9,972"},0,0,{"v":6082,"d":"6,082"},800,{"v":1298,"d":"1,298"},0,0,0,{"v":91916,"d":"91,916"},{"v":91916,"d":"91,916"},{"v":91916,"d":"91,916"},0,0,0]
["208","01","09","  809001","  社会保险经办机构",{"v":146362,"d":"146,362"},{"v":52512,"d":"52,512"},{"v":63300,"d":"63,300"},0,0,{"v":17316,"d":"17,316"},0,0,{"v":9589,"d":"9,589"},{"v":1600,"d":"1,600"},{"v":2045,"d":"2,045"},0,0,0,{"v":146362,"d":"146,362"},{"v":146362,"d":"146,362"},{"v":146362,"d":"146,362"},0,0,0]
["208","05","05","  809001","  机关事业单位基本养老保险缴费支出",{"v":626082,"d":"626,082"},0,0,0,0,0,{"v":626082,"d":"626,082"},0,0,0,0,0,0,0,{"v":626082,"d":"626,082"},{"v":626082,"d":"626,082"},{"v":626082,"d":"626,082"},0,0,0]
["213","01","04","  809001","  事业运行（农业）",{"v":867097,"d":"867,097"},{"v":341772,"d":"341,772"},{"v":351132,"d":"351,132"},0,0,{"v":96739,"d":"96,739"},0,0,{"v":57243,"d":"57,243"},{"v":8000,"d":"8,000"},{"v":12211,"d":"12,211"},0,0,0,{"v":867097,"d":"867,097"},{"v":867097,"d":"867,097"},{"v":867097,"d":"867,097"},0,0,0]
["213","02","04","  809001","  事业机构",{"v":92439,"d":"92,439"},{"v":40920,"d":"40,920"},{"v":34188,"d":"34,188"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":6118,"d":"6,118"},800,{"v":1305,"d":"1,305"},0,0,0,{"v":92439,"d":"92,439"},{"v":92439,"d":"92,439"},{"v":92439,"d":"92,439"},0,0,0]
["221","02","01","  809001","  住房公积金",{"v":586031,"d":"586,031"},0,0,0,0,0,0,0,0,0,0,{"v":586031,"d":"586,031"},0,0,{"v":586031,"d":"586,031"},{"v":586031,"d":"586,031"},{"v":586031,"d":"586,031"},0,0,0]

{"sheet":"公用支出","index":7,"n_rows":20,"n_cols":39,"rows_kept":20,"merged":[[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32],[3,33,3,38],[4,3,5,3],[4,4,5,4],[4,33,5,33],[4,34,4,36],[4,37,5,37],[4,38,5,38]],"flags":["formulas_cached_only"]}
[{"$nulls":38},"预算表3-3"]
["日常公用支出预算表"]
["",{"$nulls":37},"单位：元"]
["项    目",{"$nulls":4},"合计","办公费","印刷费","咨询费","手续费","水电","电费","邮电费","取暖费","物业管理费","差旅费","因公出国(境)费","维修费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","税金及附加费用","其他交通费用","其他商品和服务支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称(科目)",{"$nulls":28},"总计","财政拨款（补助）安排",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":31},"小计","一般性财政拨款(补助)安排","政府性基金收入安排"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},{"v":949851,"d":"949,851"},{"v":120000,"d":"120,000"},0,0,0,0,{"v":22000,"d":"22,000"},{"v":22000,"d":"22,000"},0,0,{"v":186889,"d":"186,889"},0,0,0,{"v":100000,"d":"100,000"},{"v":20000,"d":"20,000"},{"v":14723,"d":"14,723"},0,0,0,{"v":104561,"d":"104,561"},0,{"v":62608,"d":"62,608"},{"v":44070,"d":"44,070"},{"v":70000,"d":"70,000"},0,{"v":183000,"d":"183,000"},0,{"v":949851,"d":"949,851"},{"v":949851,"d":"949,851"},{"v":949851,"d":"949,851"},0,0,0]
[{"$nulls":3},"809001","盐边县红果彝族乡党政办",{"v":949851,"d":"949,851"},{"v":120000,"d":"120,000"},0,0,0,0,{"v":22000,"d":"22,000"},{"v":22000,"d":"22,000"},0,0,{"v":186889,"d":"186,889"},0,0,0,{"v":100000,"d":"100,000"},{"v":20000,"d":"20,000"},{"v":14723,"d":"14,723"},0,0,0,{"v":104561,"d":"104,561"},0,{"v":62608,"d":"62,608"},{"v":44070,"d":"44,070"},{"v":70000,"d":"70,000"},0,{"v":183000,"d":"183,000"},0,{"v":949851,"d":"949,851"},{"v":949851,"d":"949,851"},{"v":949851,"d":"949,851"},0,0,0]
["201","01","01","  809001","  行政运行（人大）",{"v":38000,"d":"38,000"},{"v":2600,"d":"2,600"},0,0,0,0,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,0,{"v":7898,"d":"7,898"},0,0,0,0,0,0,0,0,0,0,0,{"v":4222,"d":"4,222"},{"v":3280,"d":"3,280"},0,0,{"v":18000,"d":"18,000"},0,{"v":38000,"d":"38,000"},{"v":38000,"d":"38,000"},{"v":38000,"d":"38,000"},0,0,0]
["201","03","01","  809001","  行政运行（政府）",{"v":570806,"d":"570,806"},{"v":56700,"d":"56,700"},0,0,0,0,{"v":11500,"d":"11,500"},{"v":11500,"d":"11,500"},0,0,{"v":50000,"d":"50,000"},0,0,0,{"v":80000,"d":"80,000"},{"v":20000,"d":"20,000"},{"v":14723,"d":"14,723"},0,0,0,{"v":74561,"d":"74,561"},0,{"v":28700,"d":"28,700"},{"v":20522,"d":"20,522"},{"v":70000,"d":"70,000"},0,{"v":132600,"d":"132,600"},0,{"v":570806,"d":"570,806"},{"v":570806,"d":"570,806"},{"v":570806,"d":"570,806"},0,0,0]
["201","03","50","  809001","  事业运行（政府）",{"v":10000,"d":"10,000"},{"v":1300,"d":"1,300"},0,0,0,0,500,500,0,0,{"v":4975,"d":"4,975"},0,0,0,0,0,0,0,0,0,0,0,{"v":1595,"d":"1,595"},{"v":1130,"d":"1,130"},0,0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0]
["201","29","01","  809001","  行政运行（群众）",{"v":44400,"d":"44,400"},{"v":2600,"d":"2,600"},0,0,0,0,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,0,{"v":9399,"d":"9,399"},0,0,0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,{"v":3508,"d":"3,508"},{"v":2493,"d":"2,493"},0,0,{"v":14400,"d":"14,400"},0,{"v":44400,"d":"44,400"},{"v":44400,"d":"44,400"},{"v":44400,"d":"44,400"},0,0,0]
["201","31","01","  809001","  行政运行（党委）",{"v":38000,"d":"38,000"},{"v":2600,"d":"2,600"},0,0,0,0,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,0,{"v":9466,"d":"9,466"},0,0,0,0,0,0,0,0,0,0,0,{"v":3508,"d":"3,508"},{"v":2426,"d":"2,426"},0,0,{"v":18000,"d":"18,000"},0,{"v":38000,"d":"38,000"},{"v":38000,"d":"38,000"},{"v":38000,"d":"38,000"},0,0,0]
["207","01","09","  809001","  群众文化",{"v":10000,"d":"10,000"},{"v":1300,"d":"1,300"},0,0,0,0,500,500,0,0,{"v":4915,"d":"4,915"},0,0,0,0,0,0,0,0,0,0,0,{"v":1622,"d":"1,622"},{"v":1163,"d":"1,163"},0,0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0]
["208","01","09","  809001","  社会保险经办机构",{"v":20000,"d":"20,000"},{"v":2600,"d":"2,600"},0,0,0,0,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,0,{"v":11268,"d":"11,268"},0,0,0,0,0,0,0,0,0,0,0,{"v":2557,"d":"2,557"},{"v":1575,"d":"1,575"},0,0,0,0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0]
["208","05","04","  809001","  未归口管理的行政单位离退休",{"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,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0]
["210","07","99","  809001","  其他计划生育事务支出",{"v":62645,"d":"62,645"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,{"v":32645,"d":"32,645"},0,0,0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":62645,"d":"62,645"},{"v":62645,"d":"62,645"},{"v":62645,"d":"62,645"},0,0,0]
["213","01","04","  809001","  事业运行（农业）",{"v":102000,"d":"102,000"},{"v":15000,"d":"15,000"},0,0,0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,{"v":51482,"d":"51,482"},0,0,0,0,0,0,0,0,0,0,0,{"v":15265,"d":"15,265"},{"v":10253,"d":"10,253"},0,0,0,0,{"v":102000,"d":"102,000"},{"v":102000,"d":"102,000"},{"v":102000,"d":"102,000"},0,0,0]
["213","02","04","  809001","  事业机构",{"v":41000,"d":"41,000"},{"v":2300,"d":"2,300"},0,0,0,0,500,500,0,0,{"v":4841,"d":"4,841"},0,0,0,0,0,0,0,0,0,{"v":30000,"d":"30,000"},0,{"v":1631,"d":"1,631"},{"v":1228,"d":"1,228"},0,0,0,0,{"v":41000,"d":"41,000"},{"v":41000,"d":"41,000"},{"v":41000,"d":"41,000"},0,0,0]

{"sheet":"补助支出","index":8,"n_rows":13,"n_cols":23,"rows_kept":13,"merged":[[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,3,22],[4,3,5,3],[4,4,5,4],[4,17,5,17],[4,18,4,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算表3-4"]
["对个人和家庭的补助支出预算表"]
["",{"$nulls":21},"单位：元"]
["项    目",{"$nulls":4},"合计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭补助支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称(科目)",{"$nulls":12},"总计","当年财政拨款（补助）",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":15},"小计","一般性财政拨款(补助)安排","政府性基金收入安排"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},{"v":74384,"d":"74,384"},0,{"v":1476,"d":"1,476"},0,0,{"v":59868,"d":"59,868"},0,{"v":12800,"d":"12,800"},0,240,0,0,{"v":74384,"d":"74,384"},{"v":74384,"d":"74,384"},{"v":74384,"d":"74,384"},0,0,0]
[{"$nulls":3},"809001","盐边县红果彝族乡党政办",{"v":74384,"d":"74,384"},0,{"v":1476,"d":"1,476"},0,0,{"v":59868,"d":"59,868"},0,{"v":12800,"d":"12,800"},0,240,0,0,{"v":74384,"d":"74,384"},{"v":74384,"d":"74,384"},{"v":74384,"d":"74,384"},0,0,0]
["201","03","01","  809001","  行政运行（政府）",{"v":60108,"d":"60,108"},0,0,0,0,{"v":59868,"d":"59,868"},0,0,0,240,0,0,{"v":60108,"d":"60,108"},{"v":60108,"d":"60,108"},{"v":60108,"d":"60,108"},0,0,0]
["208","05","04","  809001","  未归口管理的行政单位离退休",{"v":10400,"d":"10,400"},0,0,0,0,0,0,{"v":10400,"d":"10,400"},0,0,0,0,{"v":10400,"d":"10,400"},{"v":10400,"d":"10,400"},{"v":10400,"d":"10,400"},0,0,0]
["213","01","04","  809001","  事业运行（农业）",{"v":2692,"d":"2,692"},0,{"v":1092,"d":"1,092"},0,0,0,0,{"v":1600,"d":"1,600"},0,0,0,0,{"v":2692,"d":"2,692"},{"v":2692,"d":"2,692"},{"v":2692,"d":"2,692"},0,0,0]
["213","02","04","  809001","  事业机构",{"v":1184,"d":"1,184"},0,384,0,0,0,0,800,0,0,0,0,{"v":1184,"d":"1,184"},{"v":1184,"d":"1,184"},{"v":1184,"d":"1,184"},0,0,0]

{"sheet":"三公经费支出预算表","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[4,4,5,4],[4,5,5,5],[4,9,5,9]],"flags":["formulas_cached_only"]}
[]
["2018年“三公”经费支出预算表"]
["单位名称：盐边县红果彝族乡党政办",{"$nulls":8},"单位：元"]
["单位编码","单位名称","功能科目编码","功能科目名称","“三公”经费财政拨款支出"]
[{"$nulls":4},"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":6},"小计","公务用车购置","公务用车运行维护费"]
[null,"合计",null,null,{"v":84723,"d":"84,723"},0,{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},{"v":14723,"d":"14,723"}]
["809001","盐边县红果彝族乡党政办","2010301","行政运行（政府）",{"v":84723,"d":"84,723"},0,{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},{"v":14723,"d":"14,723"}]

{"sheet":"支出预算政府经济科目明细表","index":10,"n_rows":62,"n_cols":78,"rows_kept":62,"merged":[[0,0,0,8],[2,0,3,0],[2,1,3,1],[2,2,3,2]],"flags":["formulas_cached_only"]}
["支出预算政府经济科目明细表"]
[{"$nulls":77},"单位：元"]
["功能科目编码","单位名称(功能科目)","总计","机关工资福利支出",{"$nulls":4},"机关商品和服务支出",{"$nulls":10},"机关资本性支出（一）",{"$nulls":7},"机关资本性支出（二）",{"$nulls":6},"对事业单位经常性补助",{"$nulls":3},"对事业单位资本性补助",null,null,"对企业补助",{"$nulls":3},"对企业资本性支出",null,null,"对个人和家庭的补助",{"$nulls":5},"对社会保障基金补助",null,null,"债务利息及费用支出",{"$nulls":4},"债务还本支出",null,null,"转移性支出",{"$nulls":4},"预备费及预留",null,null,"其他支出"]
[{"$nulls":3},"小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","小计","办公经费","会议费","培训费","专用材料购置","委托业务费","公务接待费","因公出国(境)费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","土地征迁补偿和安置支出","设备购置","大型维修","其他资本性支出","小计","房屋建筑物购建","基础设施建设","公务用车购置","设备购置","大型维修","其他资本性支出","小计","工资福利支出","商品和服务支出","其他对事业单位补助","小计","资本性支出(一)","资本性支出(二)","小计","费用补贴","利息补贴","其他对企业补助","小计","资本性支出(一)","资本性支出(二)","小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","国内债务还本","国外债务还本","小计","上下级政府间转移性支出","援助其他地区支出","债务转贷","调出资金","小计","预备费","预留","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[null,"合计",{"v":10796713.76,"d":"10,796,714"},{"v":3015006,"d":"3,015,006"},{"v":2057642,"d":"2,057,642"},{"v":571547,"d":"571,547"},{"v":385817,"d":"385,817"},0,{"v":2313784.27,"d":"2,313,784"},{"v":784922,"d":"784,922"},{"v":122500,"d":"122,500"},{"v":20000,"d":"20,000"},0,{"v":159961.27,"d":"159,961"},{"v":14723,"d":"14,723"},0,{"v":70000,"d":"70,000"},520,{"v":1141158,"d":"1,141,158"},{"v":1030920.89,"d":"1,030,921"},0,{"v":1030920.89,"d":"1,030,921"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1960794,"d":"1,960,794"},{"v":1715149,"d":"1,715,149"},{"v":245645,"d":"245,645"},0,0,0,0,0,0,0,0,0,0,0,{"v":2476208.6,"d":"2,476,209"},{"v":2317667.4,"d":"2,317,667"},0,0,{"v":1476,"d":"1,476"},{"v":157065.2,"d":"157,065"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["809","盐边县红果彝族乡",{"v":10796713.76,"d":"10,796,714"},{"v":3015006,"d":"3,015,006"},{"v":2057642,"d":"2,057,642"},{"v":571547,"d":"571,547"},{"v":385817,"d":"385,817"},0,{"v":2313784.27,"d":"2,313,784"},{"v":784922,"d":"784,922"},{"v":122500,"d":"122,500"},{"v":20000,"d":"20,000"},0,{"v":159961.27,"d":"159,961"},{"v":14723,"d":"14,723"},0,{"v":70000,"d":"70,000"},520,{"v":1141158,"d":"1,141,158"},{"v":1030920.89,"d":"1,030,921"},0,{"v":1030920.89,"d":"1,030,921"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1960794,"d":"1,960,794"},{"v":1715149,"d":"1,715,149"},{"v":245645,"d":"245,645"},0,0,0,0,0,0,0,0,0,0,0,{"v":2476208.6,"d":"2,476,209"},{"v":2317667.4,"d":"2,317,667"},0,0,{"v":1476,"d":"1,476"},{"v":157065.2,"d":"157,065"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  809001","  盐边县红果彝族乡党政办",{"v":10796713.76,"d":"10,796,714"},{"v":3015006,"d":"3,015,006"},{"v":2057642,"d":"2,057,642"},{"v":571547,"d":"571,547"},{"v":385817,"d":"385,817"},0,{"v":2313784.27,"d":"2,313,784"},{"v":784922,"d":"784,922"},{"v":122500,"d":"122,500"},{"v":20000,"d":"20,000"},0,{"v":159961.27,"d":"159,961"},{"v":14723,"d":"14,723"},0,{"v":70000,"d":"70,000"},520,{"v":1141158,"d":"1,141,158"},{"v":1030920.89,"d":"1,030,921"},0,{"v":1030920.89,"d":"1,030,921"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1960794,"d":"1,960,794"},{"v":1715149,"d":"1,715,149"},{"v":245645,"d":"245,645"},0,0,0,0,0,0,0,0,0,0,0,{"v":2476208.6,"d":"2,476,209"},{"v":2317667.4,"d":"2,317,667"},0,0,{"v":1476,"d":"1,476"},{"v":157065.2,"d":"157,065"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    201","    一般公共服务支出",{"v":3261620.27,"d":"3,261,620"},{"v":2229805,"d":"2,229,805"},{"v":2057642,"d":"2,057,642"},{"v":172163,"d":"172,163"},0,0,{"v":834684.27,"d":"834,684"},{"v":421922,"d":"421,922"},{"v":122500,"d":"122,500"},{"v":20000,"d":"20,000"},0,{"v":159961.27,"d":"159,961"},{"v":14723,"d":"14,723"},0,{"v":70000,"d":"70,000"},520,{"v":25058,"d":"25,058"},{"v":36600,"d":"36,600"},0,{"v":36600,"d":"36,600"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":100423,"d":"100,423"},{"v":90423,"d":"90,423"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":60108,"d":"60,108"},{"v":60108,"d":"60,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20101","      人大事务",{"v":304741,"d":"304,741"},{"v":234241,"d":"234,241"},{"v":216386,"d":"216,386"},{"v":17855,"d":"17,855"},0,0,{"v":70500,"d":"70,500"},{"v":38000,"d":"38,000"},{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010101","        行政运行（人大）",{"v":272241,"d":"272,241"},{"v":234241,"d":"234,241"},{"v":216386,"d":"216,386"},{"v":17855,"d":"17,855"},0,0,{"v":38000,"d":"38,000"},{"v":38000,"d":"38,000"},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]
["        2010104","        人大会议",{"v":32500,"d":"32,500"},0,0,0,0,0,{"v":32500,"d":"32,500"},0,{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20103","      政府办公厅（室）及相关机构事务",{"v":2466958.27,"d":"2,466,958"},{"v":1603963,"d":"1,603,963"},{"v":1479869,"d":"1,479,869"},{"v":124094,"d":"124,094"},0,0,{"v":665864.27,"d":"665,864"},{"v":311522,"d":"311,522"},{"v":80000,"d":"80,000"},{"v":20000,"d":"20,000"},0,{"v":144561.27,"d":"144,561"},{"v":14723,"d":"14,723"},0,{"v":70000,"d":"70,000"},0,{"v":25058,"d":"25,058"},{"v":36600,"d":"36,600"},0,{"v":36600,"d":"36,600"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":100423,"d":"100,423"},{"v":90423,"d":"90,423"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":60108,"d":"60,108"},{"v":60108,"d":"60,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010301","        行政运行（政府）",{"v":2234877,"d":"2,234,877"},{"v":1603963,"d":"1,603,963"},{"v":1479869,"d":"1,479,869"},{"v":124094,"d":"124,094"},0,0,{"v":570806,"d":"570,806"},{"v":311522,"d":"311,522"},{"v":80000,"d":"80,000"},{"v":20000,"d":"20,000"},0,{"v":74561,"d":"74,561"},{"v":14723,"d":"14,723"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60108,"d":"60,108"},{"v":60108,"d":"60,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010302","        一般行政管理事务（政府）",{"v":131658.27,"d":"131,658"},0,0,0,0,0,{"v":95058.27,"d":"95,058"},0,0,0,0,{"v":70000.27,"d":"70,000"},0,0,0,0,{"v":25058,"d":"25,058"},{"v":36600,"d":"36,600"},0,{"v":36600,"d":"36,600"},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]
["        2010350","        事业运行（政府）",{"v":100423,"d":"100,423"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":100423,"d":"100,423"},{"v":90423,"d":"90,423"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20106","      财政事务",{"v":15920,"d":"15,920"},0,0,0,0,0,{"v":15920,"d":"15,920"},0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010602","        一般行政管理事务（财政）",{"v":15920,"d":"15,920"},0,0,0,0,0,{"v":15920,"d":"15,920"},0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20129","      群众团体事务",{"v":240204,"d":"240,204"},{"v":195804,"d":"195,804"},{"v":180697,"d":"180,697"},{"v":15107,"d":"15,107"},0,0,{"v":44400,"d":"44,400"},{"v":34400,"d":"34,400"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2012901","        行政运行（群众）",{"v":240204,"d":"240,204"},{"v":195804,"d":"195,804"},{"v":180697,"d":"180,697"},{"v":15107,"d":"15,107"},0,0,{"v":44400,"d":"44,400"},{"v":34400,"d":"34,400"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20131","      党委办公厅（室）及相关机构事务",{"v":233797,"d":"233,797"},{"v":195797,"d":"195,797"},{"v":180690,"d":"180,690"},{"v":15107,"d":"15,107"},0,0,{"v":38000,"d":"38,000"},{"v":38000,"d":"38,000"},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]
["        2013101","        行政运行（党委）",{"v":233797,"d":"233,797"},{"v":195797,"d":"195,797"},{"v":180690,"d":"180,690"},{"v":15107,"d":"15,107"},0,0,{"v":38000,"d":"38,000"},{"v":38000,"d":"38,000"},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]
["    207","    文化旅游体育与传媒支出",{"v":101916,"d":"101,916"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":101916,"d":"101,916"},{"v":91916,"d":"91,916"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20701","      文化和旅游",{"v":101916,"d":"101,916"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":101916,"d":"101,916"},{"v":91916,"d":"91,916"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2070109","        群众文化",{"v":101916,"d":"101,916"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":101916,"d":"101,916"},{"v":91916,"d":"91,916"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    208","    社会保障和就业支出",{"v":1617234,"d":"1,617,234"},{"v":399384,"d":"399,384"},0,{"v":399384,"d":"399,384"},0,0,{"v":81600,"d":"81,600"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0,{"v":68600,"d":"68,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":393060,"d":"393,060"},{"v":373060,"d":"373,060"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":743190,"d":"743,190"},{"v":628808,"d":"628,808"},0,0,0,{"v":114382,"d":"114,382"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20801","      人力资源和社会保障管理事务",{"v":166362,"d":"166,362"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":166362,"d":"166,362"},{"v":146362,"d":"146,362"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080109","        社会保险经办机构",{"v":166362,"d":"166,362"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":166362,"d":"166,362"},{"v":146362,"d":"146,362"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20802","      民政管理事务",{"v":519830,"d":"519,830"},0,0,0,0,0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":479830,"d":"479,830"},{"v":365448,"d":"365,448"},0,0,0,{"v":114382,"d":"114,382"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080208","        基层政权和社区建设",{"v":519830,"d":"519,830"},0,0,0,0,0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":479830,"d":"479,830"},{"v":365448,"d":"365,448"},0,0,0,{"v":114382,"d":"114,382"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20805","      行政事业单位离退休",{"v":649482,"d":"649,482"},{"v":399384,"d":"399,384"},0,{"v":399384,"d":"399,384"},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,{"v":226698,"d":"226,698"},{"v":226698,"d":"226,698"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":10400,"d":"10,400"},{"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]
["        2080504","        未归口管理的行政单位离退休",{"v":23400,"d":"23,400"},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,{"v":10400,"d":"10,400"},{"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]
["        2080505","        机关事业单位基本养老保险缴费支出",{"v":626082,"d":"626,082"},{"v":399384,"d":"399,384"},0,{"v":399384,"d":"399,384"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":226698,"d":"226,698"},{"v":226698,"d":"226,698"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20821","      特困人员救助供养",{"v":281560,"d":"281,560"},0,0,0,0,0,{"v":28600,"d":"28,600"},0,0,0,0,0,0,0,0,0,{"v":28600,"d":"28,600"},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,{"v":252960,"d":"252,960"},{"v":252960,"d":"252,960"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2082102","        农村特困人员救助供养支出",{"v":281560,"d":"281,560"},0,0,0,0,0,{"v":28600,"d":"28,600"},0,0,0,0,0,0,0,0,0,{"v":28600,"d":"28,600"},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,{"v":252960,"d":"252,960"},{"v":252960,"d":"252,960"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    210","    卫生健康支出",{"v":193677,"d":"193,677"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":62645,"d":"62,645"},0,{"v":62645,"d":"62,645"},0,0,0,0,0,0,0,0,0,0,0,{"v":131032,"d":"131,032"},{"v":128832,"d":"128,832"},0,0,0,{"v":2200,"d":"2,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21007","      计划生育事务",{"v":193677,"d":"193,677"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":62645,"d":"62,645"},0,{"v":62645,"d":"62,645"},0,0,0,0,0,0,0,0,0,0,0,{"v":131032,"d":"131,032"},{"v":128832,"d":"128,832"},0,0,0,{"v":2200,"d":"2,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2100799","        其他计划生育事务支出",{"v":193677,"d":"193,677"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":62645,"d":"62,645"},0,{"v":62645,"d":"62,645"},0,0,0,0,0,0,0,0,0,0,0,{"v":131032,"d":"131,032"},{"v":128832,"d":"128,832"},0,0,0,{"v":2200,"d":"2,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    212","    城乡社区支出",{"v":490483.2,"d":"490,483"},0,0,0,0,0,{"v":450000,"d":"450,000"},0,0,0,0,0,0,0,0,0,{"v":450000,"d":"450,000"},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,{"v":40483.2,"d":"40,483"},0,0,0,0,{"v":40483.2,"d":"40,483"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21205","      城乡社区环境卫生",{"v":490483.2,"d":"490,483"},0,0,0,0,0,{"v":450000,"d":"450,000"},0,0,0,0,0,0,0,0,0,{"v":450000,"d":"450,000"},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,{"v":40483.2,"d":"40,483"},0,0,0,0,{"v":40483.2,"d":"40,483"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2120501","        城乡社区环境卫生",{"v":490483.2,"d":"490,483"},0,0,0,0,0,{"v":450000,"d":"450,000"},0,0,0,0,0,0,0,0,0,{"v":450000,"d":"450,000"},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,{"v":40483.2,"d":"40,483"},0,0,0,0,{"v":40483.2,"d":"40,483"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    213","    农林水支出",{"v":4046491.4,"d":"4,046,491"},0,0,0,0,0,{"v":947500,"d":"947,500"},{"v":350000,"d":"350,000"},0,0,0,0,0,0,0,0,{"v":597500,"d":"597,500"},{"v":498800,"d":"498,800"},0,{"v":498800,"d":"498,800"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1102536,"d":"1,102,536"},{"v":959536,"d":"959,536"},{"v":143000,"d":"143,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1497655.4,"d":"1,497,655"},{"v":1496179.4,"d":"1,496,179"},0,0,{"v":1476,"d":"1,476"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21301","      农业",{"v":977436.4,"d":"977,436"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":969097,"d":"969,097"},{"v":867097,"d":"867,097"},{"v":102000,"d":"102,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":8339.4,"d":"8,339"},{"v":7247.4,"d":"7,247"},0,0,{"v":1092,"d":"1,092"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130104","        事业运行（农业）",{"v":971789,"d":"971,789"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":969097,"d":"969,097"},{"v":867097,"d":"867,097"},{"v":102000,"d":"102,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":2692,"d":"2,692"},{"v":1600,"d":"1,600"},0,0,{"v":1092,"d":"1,092"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130152","        对高校毕业生到基层任职补助",{"v":5647.4,"d":"5,647"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5647.4,"d":"5,647"},{"v":5647.4,"d":"5,647"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21302","      林业和草原",{"v":134623,"d":"134,623"},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,{"v":133439,"d":"133,439"},{"v":92439,"d":"92,439"},{"v":41000,"d":"41,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1184,"d":"1,184"},800,0,0,384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130204","        事业机构",{"v":134623,"d":"134,623"},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,{"v":133439,"d":"133,439"},{"v":92439,"d":"92,439"},{"v":41000,"d":"41,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1184,"d":"1,184"},800,0,0,384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21305","      扶贫",{"v":37500,"d":"37,500"},0,0,0,0,0,{"v":37500,"d":"37,500"},0,0,0,0,0,0,0,0,0,{"v":37500,"d":"37,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130599","        其他扶贫支出",{"v":37500,"d":"37,500"},0,0,0,0,0,{"v":37500,"d":"37,500"},0,0,0,0,0,0,0,0,0,{"v":37500,"d":"37,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21307","      农村综合改革",{"v":2896932,"d":"2,896,932"},0,0,0,0,0,{"v":910000,"d":"910,000"},{"v":350000,"d":"350,000"},0,0,0,0,0,0,0,0,{"v":560000,"d":"560,000"},{"v":498800,"d":"498,800"},0,{"v":498800,"d":"498,800"},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":1488132,"d":"1,488,132"},{"v":1488132,"d":"1,488,132"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130701","        对村级一事一议的补助",{"v":158800,"d":"158,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":158800,"d":"158,800"},0,{"v":158800,"d":"158,800"},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]
["        2130705","        对村民委员会和村党支部的补助",{"v":2738132,"d":"2,738,132"},0,0,0,0,0,{"v":910000,"d":"910,000"},{"v":350000,"d":"350,000"},0,0,0,0,0,0,0,0,{"v":560000,"d":"560,000"},{"v":340000,"d":"340,000"},0,{"v":340000,"d":"340,000"},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":1488132,"d":"1,488,132"},{"v":1488132,"d":"1,488,132"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    214","    交通运输支出",{"v":495520.89,"d":"495,521"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":495520.89,"d":"495,521"},0,{"v":495520.89,"d":"495,521"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21401","      公路水路运输",{"v":495520.89,"d":"495,521"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":495520.89,"d":"495,521"},0,{"v":495520.89,"d":"495,521"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2140104","        公路建设",{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},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]
["        2140106","        公路养护",{"v":345520.89,"d":"345,521"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":345520.89,"d":"345,521"},0,{"v":345520.89,"d":"345,521"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    221","    住房保障支出",{"v":586031,"d":"586,031"},{"v":385817,"d":"385,817"},0,0,{"v":385817,"d":"385,817"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200214,"d":"200,214"},{"v":200214,"d":"200,214"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22102","      住房改革支出",{"v":586031,"d":"586,031"},{"v":385817,"d":"385,817"},0,0,{"v":385817,"d":"385,817"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200214,"d":"200,214"},{"v":200214,"d":"200,214"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2210201","        住房公积金",{"v":586031,"d":"586,031"},{"v":385817,"d":"385,817"},0,0,{"v":385817,"d":"385,817"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200214,"d":"200,214"},{"v":200214,"d":"200,214"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    224","    灾害防治及应急管理支出",{"v":3740,"d":"3,740"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3740,"d":"3,740"},{"v":3740,"d":"3,740"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22407","      自然灾害救灾及恢复重建支出",{"v":3740,"d":"3,740"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3740,"d":"3,740"},{"v":3740,"d":"3,740"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2240701","        中央自然灾害生活补助",{"v":3740,"d":"3,740"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3740,"d":"3,740"},{"v":3740,"d":"3,740"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]