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

{"sheet":"封面","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"merged":[[3,0,3,7],[4,0,4,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
["盐边县桐子林镇党政办"]
["2021年部门预算批复表"]

{"sheet":"收支总表","index":1,"n_rows":26,"n_cols":4,"rows_kept":26,"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表1"]
["收支预算总表"]
["单位:盐边县桐子林镇党政办",null,null,"单位：元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","2021年预算数"]
["一、当年财政拨款收入",11736615,"一、工资福利支出",6834208]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",1062013]
["   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",83612]
["   其中：义务教育等转移支付收入",0,"四、项目支出",7428588]
["   其中：医疗事业收入调入",0]
["   其中：教育收费调入",0]
["二、财政专户管理收入",0,"五、上缴上级支出"]
["三、事业收入",null,"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",11736615,"本  年  支  出  合  计",15408421]
["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",3671806,null,0]
["    其中：专项资金"]
["          事业单位经营亏损",null,"       ",0]
[]
[]
["收      入      总      计",15408421,"支      出      总      计",15408421]

{"sheet":"收入预算总表","index":2,"n_rows":36,"n_cols":24,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算表2"]
["收入预算表"]
["",{"$nulls":22},"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",{"$nulls":5},"财政专户管理","上年预算外资金财政专户结余安排","事业收入(不含事业单位预算外收入的部分)","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称(科目)",null,"小计","其中：",null,null,"小计","其中：农村税费改革补助支出","其中：成品油价格和税费改革税收返还收入","义务教育等转移支付收入","医疗事业收入调入","教育收费调入"]
["类","款","项",{"$nulls":4},"上年预算内结转","上年预算外结转","政府性基金结转"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",15408421,3671806,3671806,0,0,11736615,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"800001","盐边县桐子林镇人民政府",15408421,3671806,3671806,0,0,11736615,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","01","  800001","  行政运行（人大）",114945,0,0,0,0,114945,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  800001","  人大会议",35100,0,0,0,0,35100,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","01","  800001","  行政运行（政府）",3704414,0,0,0,0,3704414,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","  800001","  一般行政管理事务（政府）",86440,42000,42000,0,0,44440,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","50","  800001","  事业运行（政府）",204972,0,0,0,0,204972,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","50","  800001","  事业运行（财政）",98878,0,0,0,0,98878,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","23","04","  800001","  民族工作专项",11540,0,0,0,0,11540,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","29","01","  800001","  行政运行（群众）",110664,0,0,0,0,110664,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  800001","  行政运行（党委）",94626,0,0,0,0,94626,0,0,0,0,0,0,0,0,0,0,0,0,0]
["207","01","09","  800001","  群众文化",205799,0,0,0,0,205799,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  800001","  社会保险经办机构",257971,0,0,0,0,257971,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","07","  800001","  行政区划和地名管理",59468,59468,59468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","08","  800001","  基层政权建设和社区治理",3275436,5394,5394,0,0,3270042,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","  800001","  行政单位离退休",23000,0,0,0,0,23000,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","  800001","  事业单位离退休",6968,0,0,0,0,6968,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","  800001","  机关事业单位基本养老保险缴费支出",702048,0,0,0,0,702048,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","04","99","  800001","  其他公共卫生支出",111100,0,0,0,0,111100,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","  800001","  行政单位医疗",209015,0,0,0,0,209015,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","  800001","  事业单位医疗",128846,0,0,0,0,128846,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","  800001","  公务员医疗补助",64800,0,0,0,0,64800,0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","08","01","  800001","  征地和拆迁补偿支出",3237944,3237944,3237944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","  800001","  事业运行（农业）",1076558,0,0,0,0,1076558,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","99","  800001","  其他水利支出",107590,0,0,0,0,107590,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","01","  800001","  对村级公益事业建设的补助",277000,277000,277000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","  800001","  对村民委员会和村党支部的补助",284560,0,0,0,0,284560,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","  800001","  住房公积金",868739,0,0,0,0,868739,0,0,0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","  800001","  森林草原防灾减灾",50000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出预算总表","index":3,"n_rows":36,"n_cols":19,"rows_kept":36,"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",15408421,7979833,6834208,1062013,83612,7428588,0,7428588,0,0,0,0,0,0]
[{"$nulls":3},"800001","盐边县桐子林镇人民政府",15408421,7979833,6834208,1062013,83612,7428588,0,7428588,0,0,0,0,0,0]
["201","01","01","  800001","  行政运行（人大）",114945,114945,101325,13620,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  800001","  人大会议",35100,0,0,0,0,35100,0,35100,0,0,0,0,0,0]
["201","03","01","  800001","  行政运行（政府）",3704414,3704414,2873280,771890,59244,0,0,0,0,0,0,0,0,0]
["201","03","02","  800001","  一般行政管理事务（政府）",86440,0,0,0,0,86440,0,86440,0,0,0,0,0,0]
["201","03","50","  800001","  事业运行（政府）",204972,204972,178753,26219,0,0,0,0,0,0,0,0,0,0]
["201","06","50","  800001","  事业运行（财政）",98878,98878,85972,12906,0,0,0,0,0,0,0,0,0,0]
["201","23","04","  800001","  民族工作专项",11540,0,0,0,0,11540,0,11540,0,0,0,0,0,0]
["201","29","01","  800001","  行政运行（群众）",110664,110664,87630,23034,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  800001","  行政运行（党委）",94626,94626,81937,12689,0,0,0,0,0,0,0,0,0,0]
["207","01","09","  800001","  群众文化",205799,205799,179610,26189,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  800001","  社会保险经办机构",257971,257971,220933,37038,0,0,0,0,0,0,0,0,0,0]
["208","02","07","  800001","  行政区划和地名管理",59468,0,0,0,0,59468,0,59468,0,0,0,0,0,0]
["208","02","08","  800001","  基层政权建设和社区治理",3275436,0,0,0,0,3275436,0,3275436,0,0,0,0,0,0]
["208","05","01","  800001","  行政单位离退休",23000,23000,0,23000,0,0,0,0,0,0,0,0,0,0]
["208","05","02","  800001","  事业单位离退休",6968,6968,0,5000,1968,0,0,0,0,0,0,0,0,0]
["208","05","05","  800001","  机关事业单位基本养老保险缴费支出",702048,702048,702048,0,0,0,0,0,0,0,0,0,0,0]
["210","04","99","  800001","  其他公共卫生支出",111100,0,0,0,0,111100,0,111100,0,0,0,0,0,0]
["210","11","01","  800001","  行政单位医疗",209015,209015,209015,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","  800001","  事业单位医疗",128846,128846,128846,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","  800001","  公务员医疗补助",64800,64800,42400,0,22400,0,0,0,0,0,0,0,0,0]
["212","08","01","  800001","  征地和拆迁补偿支出",3237944,0,0,0,0,3237944,0,3237944,0,0,0,0,0,0]
["213","01","04","  800001","  事业运行（农业）",1076558,1076558,979421,97137,0,0,0,0,0,0,0,0,0,0]
["213","03","99","  800001","  其他水利支出",107590,107590,94299,13291,0,0,0,0,0,0,0,0,0,0]
["213","07","01","  800001","  对村级公益事业建设的补助",277000,0,0,0,0,277000,0,277000,0,0,0,0,0,0]
["213","07","05","  800001","  对村民委员会和村党支部的补助",284560,0,0,0,0,284560,0,284560,0,0,0,0,0,0]
["221","02","01","  800001","  住房公积金",868739,868739,868739,0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","  800001","  森林草原防灾减灾",50000,0,0,0,0,50000,0,50000,0,0,0,0,0,0]

{"sheet":"征收计划","index":4,"n_rows":7,"n_cols":13,"rows_kept":7,"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","2021年征收情况",{"$nulls":3},"2021年征收计划",null,null,"2021年对应安排"]
[{"$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":27,"n_cols":23,"rows_kept":27,"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",{"$nulls":3},"小计","一般性财政拨款（补助）安排","农村税费改革补助收入","成品油价格和税费改革税收返还收入","义务教育等转移支付收入","政府性基金收入安排",{"$nulls":3},"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},"合计",null,null,7428588,3756782,3756782,0,0,0,0,0,0,0,3671806,3671806,0,0,0]
[{"$nulls":5},"大型会议及其他项目支出（行政）",null,null,7428588,3756782,3756782,0,0,0,0,0,0,0,3671806,3671806,0,0,0]
["201","01","04","800001","盐边县桐子林镇人民政府","  2021年人大会议费",null,"否",35100,35100,35100,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","800001","盐边县桐子林镇人民政府","  2021年乡村治理补助",null,null,44440,44440,44440,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","800001","盐边县桐子林镇人民政府","  财返2020年根据盐财资预[2019]71号下达用作盐边县城国庆氛围营造购买国旗及安装费用","2020113080092号根据盐财资预[2019]71号下达用作盐边县城国庆氛围营造购买国旗及安装费用",null,42000,0,0,0,0,0,0,0,0,0,42000,42000,0,0,0]
["201","23","04","800001","盐边县桐子林镇人民政府","  2021年少数民族工作经费补助",null,null,11540,11540,11540,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","07","800001","盐边县桐子林镇人民政府","  财返2020年根据盐财资预【2020】36号川财预【2020】4号下达乡镇区划调整改革补助资金","根据盐财资预【2020】36号川财预【2020】4号下达乡镇区划调整改革补助资金",null,59468,0,0,0,0,0,0,0,0,0,59468,59468,0,0,0]
["208","02","08","800001","盐边县桐子林镇人民政府","  2021年四个社区工资、保险、公积金、绩效等",null,null,3270042,3270042,3270042,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","08","800001","盐边县桐子林镇人民政府","  财返2020年根据盐财资预[2020]57号文件下达追加社区工资等","根据盐财资预[2020]57号文件下达追加社区工资等",null,5394,0,0,0,0,0,0,0,0,0,5394,5394,0,0,0]
["210","04","99","800001","盐边县桐子林镇人民政府","  2021年基本公共卫生服务经费",null,null,111100,111100,111100,0,0,0,0,0,0,0,0,0,0,0,0]
["212","08","01","800001","盐边县桐子林镇人民政府","  财返2019年根据盐财资投【2019】44号下达桐源飞瀑湿地公园征占土地补偿费支出预算","根据盐财资投【2019】44号下达桐源飞瀑湿地公园征占土地补偿费支出预算",null,1203954,0,0,0,0,0,0,0,0,0,1203954,1203954,0,0,0]
["212","08","01","800001","盐边县桐子林镇人民政府","  财返2019年根据盐财资投【2019】11号下达2019年土地出让金预算（簸箕鲊开发区安置人员商屋返租费）","根据盐财资投【2019】11号下达2019年土地出让金预算（簸箕鲊开发区安置人员商屋返租费）",null,873250,0,0,0,0,0,0,0,0,0,873250,873250,0,0,0]
["212","08","01","800001","盐边县桐子林镇人民政府","  财返2019年根据盐财资投[2019]68号下达蜀郡地产等项目青苗补偿支出","根据盐财资投[2019]68号下达蜀郡地产等项目青苗补偿支出",null,598607,0,0,0,0,0,0,0,0,0,598607,598607,0,0,0]
["212","08","01","800001","盐边县桐子林镇人民政府","  财返2018年根据盐财资投[2018]25号下达2018年土地出让金，用于回购清源小区安置房和商屋专项经费","根据盐财资投[2018]25号下达2018年土地出让金，用于回购清源小区安置房和商屋专项经费",null,269753,0,0,0,0,0,0,0,0,0,269753,269753,0,0,0]
["212","08","01","800001","盐边县桐子林镇人民政府","  财返2019年根据盐财资投【2019】38号下达用于解决龙佰集团50万吨钛渣创新工程项目征地补偿费","根据盐财资投【2019】38号下达2019年土地出让金预算（用于解决龙佰集团50万吨钛渣创新工程项目征地补偿费）",null,186687,0,0,0,0,0,0,0,0,0,186687,186687,0,0,0]
["212","08","01","800001","盐边县桐子林镇人民政府","  财返2019年根据盐财资投【2019】58号2019年解决龙蟒50万吨氯化钛渣项目污水处理厂建设费用","根据盐财资投【2019】58号下达2019年园区征地补偿款（解决龙蟒50万吨氯化钛渣项目污水处理厂建设费用）",null,105693,0,0,0,0,0,0,0,0,0,105693,105693,0,0,0]
["213","07","01","800001","盐边县桐子林镇人民政府","  财返2020年根据盐财资农【2020】124号下达2020年一事一议财政奖补资金桐子林社区芭蕉湾村民小组新建提灌站","根据盐财资农【2020】124号下达2020年一事一议财政奖补资金桐子林社区芭蕉湾村民小组新建提灌站",null,204500,0,0,0,0,0,0,0,0,0,204500,204500,0,0,0]
["213","07","01","800001","盐边县桐子林镇人民政府","  财返2020年根据盐财资农【2020】124号一事一议财政奖补资金清源社区石船组指路碑梁子300米产业路硬化项目","根据盐财资农【2020】124号下达2020年一事一议财政奖补资金清源社区石船组指路碑梁子300米产业路硬化项目",null,72500,0,0,0,0,0,0,0,0,0,72500,72500,0,0,0]
["213","07","05","800001","盐边县桐子林镇人民政府","  2021年村干部报酬、绩效、保险",null,null,284560,284560,284560,0,0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","800001","盐边县桐子林镇人民政府","  财返2020年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","根据盐财资建【2020】203号将原省级资金盘活（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）",null,50000,0,0,0,0,0,0,0,0,0,50000,50000,0,0,0]

{"sheet":"工资福利支出","index":6,"n_rows":24,"n_cols":25,"rows_kept":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},6834208,2043132,2031156,105268,0,208241,702048,0,337861,42400,23427,868739,0,471936,6834208,6834208,6834208,0,0,0]
[{"$nulls":3},"800001","盐边县桐子林镇人民政府",6834208,2043132,2031156,105268,0,208241,702048,0,337861,42400,23427,868739,0,471936,6834208,6834208,6834208,0,0,0]
["201","01","01","  800001","  行政运行（人大）",101325,53100,43800,4425,0,0,0,0,0,0,0,0,0,0,101325,101325,101325,0,0,0]
["201","03","01","  800001","  行政运行（政府）",2873280,1132416,1216800,94368,0,0,0,0,0,0,0,0,0,429696,2873280,2873280,2873280,0,0,0]
["201","03","50","  800001","  事业运行（政府）",178753,89772,66096,0,0,20417,0,0,0,0,2468,0,0,0,178753,178753,178753,0,0,0]
["201","06","50","  800001","  事业运行（财政）",85972,40320,34020,0,0,10445,0,0,0,0,1187,0,0,0,85972,85972,85972,0,0,0]
["201","29","01","  800001","  行政运行（群众）",87630,42696,41376,3558,0,0,0,0,0,0,0,0,0,0,87630,87630,87630,0,0,0]
["201","31","01","  800001","  行政运行（党委）",81937,35004,44016,2917,0,0,0,0,0,0,0,0,0,0,81937,81937,81937,0,0,0]
["207","01","09","  800001","  群众文化",179610,88200,68040,0,0,20890,0,0,0,0,2480,0,0,0,179610,179610,179610,0,0,0]
["208","01","09","  800001","  社会保险经办机构",220933,89352,98172,0,0,30389,0,0,0,0,3020,0,0,0,220933,220933,220933,0,0,0]
["208","05","05","  800001","  机关事业单位基本养老保险缴费支出",702048,0,0,0,0,0,702048,0,0,0,0,0,0,0,702048,702048,702048,0,0,0]
["210","11","01","  800001","  行政单位医疗",209015,0,0,0,0,0,0,0,209015,0,0,0,0,0,209015,209015,209015,0,0,0]
["210","11","02","  800001","  事业单位医疗",128846,0,0,0,0,0,0,0,128846,0,0,0,0,0,128846,128846,128846,0,0,0]
["210","11","03","  800001","  公务员医疗补助",42400,0,0,0,0,0,0,0,0,42400,0,0,0,0,42400,42400,42400,0,0,0]
["213","01","04","  800001","  事业运行（农业）",979421,424584,383844,0,0,115783,0,0,0,0,12970,0,0,42240,979421,979421,979421,0,0,0]
["213","03","99","  800001","  其他水利支出",94299,47688,34992,0,0,10317,0,0,0,0,1302,0,0,0,94299,94299,94299,0,0,0]
["221","02","01","  800001","  住房公积金",868739,0,0,0,0,0,0,0,0,0,0,868739,0,0,868739,868739,868739,0,0,0]

{"sheet":"公用支出","index":7,"n_rows":21,"n_cols":39,"rows_kept":21,"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},1062013,223008,0,35000,0,22000,20000,60000,0,0,150000,0,0,0,20000,10000,13755,0,0,0,0,0,87756,89294,60000,0,271200,0,1062013,1062013,1062013,0,0,0]
[{"$nulls":3},"800001","盐边县桐子林镇人民政府",1062013,223008,0,35000,0,22000,20000,60000,0,0,150000,0,0,0,20000,10000,13755,0,0,0,0,0,87756,89294,60000,0,271200,0,1062013,1062013,1062013,0,0,0]
["201","01","01","  800001","  行政运行（人大）",13620,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2027,1593,0,0,0,0,13620,13620,13620,0,0,0]
["201","03","01","  800001","  行政运行（政府）",771890,57060,0,35000,0,22000,20000,60000,0,0,120000,0,0,0,20000,10000,13755,0,0,0,0,0,48904,33971,60000,0,271200,0,771890,771890,771890,0,0,0]
["201","03","50","  800001","  事业运行（政府）",26219,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3526,2693,0,0,0,0,26219,26219,26219,0,0,0]
["201","06","50","  800001","  事业运行（财政）",12906,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1696,1210,0,0,0,0,12906,12906,12906,0,0,0]
["201","29","01","  800001","  行政运行（群众）",23034,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1753,1281,0,0,0,0,23034,23034,23034,0,0,0]
["201","31","01","  800001","  行政运行（党委）",12689,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1639,1050,0,0,0,0,12689,12689,12689,0,0,0]
["207","01","09","  800001","  群众文化",26189,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3543,2646,0,0,0,0,26189,26189,26189,0,0,0]
["208","01","09","  800001","  社会保险经办机构",37038,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4358,2680,0,0,0,0,37038,37038,37038,0,0,0]
["208","05","01","  800001","  行政单位离退休",23000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23000,0,0,0,0,23000,23000,23000,0,0,0]
["208","05","02","  800001","  事业单位离退休",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,0,0,0,5000,5000,5000,0,0,0]
["213","01","04","  800001","  事业运行（农业）",97137,35948,0,0,0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,0,0,0,18450,12739,0,0,0,0,97137,97137,97137,0,0,0]
["213","03","99","  800001","  其他水利支出",13291,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1860,1431,0,0,0,0,13291,13291,13291,0,0,0]

{"sheet":"补助支出","index":8,"n_rows":12,"n_cols":23,"rows_kept":12,"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},83612,0,1968,0,0,58584,0,22400,0,660,0,0,83612,83612,83612,0,0,0]
[{"$nulls":3},"800001","盐边县桐子林镇人民政府",83612,0,1968,0,0,58584,0,22400,0,660,0,0,83612,83612,83612,0,0,0]
["201","03","01","  800001","  行政运行（政府）",59244,0,0,0,0,58584,0,0,0,660,0,0,59244,59244,59244,0,0,0]
["208","05","02","  800001","  事业单位离退休",1968,0,1968,0,0,0,0,0,0,0,0,0,1968,1968,1968,0,0,0]
["210","11","03","  800001","  公务员医疗补助",22400,0,0,0,0,0,0,22400,0,0,0,0,22400,22400,22400,0,0,0]

{"sheet":"三公经费支出预算表","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"flags":["formulas_cached_only"]}
[]
["2021年“三公”经费支出预算表"]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","功能科目编码","功能科目名称","“三公”经费财政拨款支出"]
[{"$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,73755,0,60000,0,60000,13755]
["800001","盐边县桐子林镇人民政府","2010301","行政运行（政府）",73755,0,60000,0,60000,13755]

{"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,"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",15408421,7435762,2714476,669732,566422,3485132,1477881,985478,55100,10000,0,35000,13755,0,60000,0,318548,3514944,0,277000,0,3237944,0,0,0,0,0,0,0,0,0,0,2671662,2453882,217780,0,0,0,0,0,0,0,0,0,0,0,83612,81644,0,0,1968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224560,0,0,224560,0]
["800","盐边县桐子林镇人民政府",15408421,7435762,2714476,669732,566422,3485132,1477881,985478,55100,10000,0,35000,13755,0,60000,0,318548,3514944,0,277000,0,3237944,0,0,0,0,0,0,0,0,0,0,2671662,2453882,217780,0,0,0,0,0,0,0,0,0,0,0,83612,81644,0,0,1968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224560,0,0,224560,0]
["  800001","  盐边县桐子林镇人民政府",15408421,7435762,2714476,669732,566422,3485132,1477881,985478,55100,10000,0,35000,13755,0,60000,0,318548,3514944,0,277000,0,3237944,0,0,0,0,0,0,0,0,0,0,2671662,2453882,217780,0,0,0,0,0,0,0,0,0,0,0,83612,81644,0,0,1968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224560,0,0,224560,0]
["    201","    一般公共服务支出",4461579,3144172,2714476,0,0,429696,954313,682478,55100,10000,0,35000,13755,0,60000,0,97980,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303850,264725,39125,0,0,0,0,0,0,0,0,0,0,0,59244,59244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20101","      人大事务",150045,101325,101325,0,0,0,48720,13620,35100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010101","        行政运行（人大）",114945,101325,101325,0,0,0,13620,13620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010104","        人大会议",35100,0,0,0,0,0,35100,0,35100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20103","      政府办公厅（室）及相关机构事务",3995826,2873280,2443584,0,0,429696,858330,633135,20000,10000,0,35000,13755,0,60000,0,86440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204972,178753,26219,0,0,0,0,0,0,0,0,0,0,0,59244,59244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010301","        行政运行（政府）",3704414,2873280,2443584,0,0,429696,771890,633135,20000,10000,0,35000,13755,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59244,59244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010302","        一般行政管理事务（政府）",86440,0,0,0,0,0,86440,0,0,0,0,0,0,0,0,0,86440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010350","        事业运行（政府）",204972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204972,178753,26219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20106","      财政事务",98878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98878,85972,12906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010650","        事业运行（财政）",98878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98878,85972,12906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20123","      民族事务",11540,0,0,0,0,0,11540,0,0,0,0,0,0,0,0,0,11540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2012304","        民族工作专项",11540,0,0,0,0,0,11540,0,0,0,0,0,0,0,0,0,11540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20129","      群众团体事务",110664,87630,87630,0,0,0,23034,23034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2012901","        行政运行（群众）",110664,87630,87630,0,0,0,23034,23034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20131","      党委办公厅（室）及相关机构事务",94626,81937,81937,0,0,0,12689,12689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2013101","        行政运行（党委）",94626,81937,81937,0,0,0,12689,12689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    207","    文化旅游体育与传媒支出",205799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205799,179610,26189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20701","      文化和旅游",205799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205799,179610,26189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2070109","        群众文化",205799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205799,179610,26189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    208","    社会保障和就业支出",4324891,3489753,0,434317,0,3055436,302468,243000,0,0,0,0,0,0,0,0,59468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530702,488664,42038,0,0,0,0,0,0,0,0,0,0,0,1968,0,0,0,1968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20801","      人力资源和社会保障管理事务",257971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257971,220933,37038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080109","        社会保险经办机构",257971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257971,220933,37038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20802","      民政管理事务",3334904,3055436,0,0,0,3055436,279468,220000,0,0,0,0,0,0,0,0,59468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080207","        行政区划和地名管理",59468,0,0,0,0,0,59468,0,0,0,0,0,0,0,0,0,59468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080208","        基层政权建设和社区治理",3275436,3055436,0,0,0,3055436,220000,220000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20805","      行政事业单位养老支出",732016,434317,0,434317,0,0,23000,23000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272731,267731,5000,0,0,0,0,0,0,0,0,0,0,0,1968,0,0,0,1968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080501","        行政单位离退休",23000,0,0,0,0,0,23000,23000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080502","        事业单位离退休",6968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,5000,0,0,0,0,0,0,0,0,0,0,0,1968,0,0,0,1968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080505","        机关事业单位基本养老保险缴费支出",702048,434317,0,434317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267731,267731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    210","    卫生健康支出",513761,235415,0,235415,0,0,111100,0,0,0,0,0,0,0,0,0,111100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144846,144846,0,0,0,0,0,0,0,0,0,0,0,0,22400,22400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21004","      公共卫生",111100,0,0,0,0,0,111100,0,0,0,0,0,0,0,0,0,111100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2100499","        其他公共卫生支出",111100,0,0,0,0,0,111100,0,0,0,0,0,0,0,0,0,111100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21011","      行政事业单位医疗",402661,235415,0,235415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144846,144846,0,0,0,0,0,0,0,0,0,0,0,0,22400,22400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101101","        行政单位医疗",209015,209015,0,209015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101102","        事业单位医疗",128846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128846,128846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101103","        公务员医疗补助",64800,26400,0,26400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16000,16000,0,0,0,0,0,0,0,0,0,0,0,0,22400,22400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    212","    城乡社区支出",3237944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3237944,0,0,0,3237944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21208","      国有土地使用权出让收入安排的支出",3237944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3237944,0,0,0,3237944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2120801","        征地和拆迁补偿支出",3237944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3237944,0,0,0,3237944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    213","    农林水支出",1745708,0,0,0,0,0,60000,60000,0,0,0,0,0,0,0,0,0,277000,0,277000,0,0,0,0,0,0,0,0,0,0,0,0,1184148,1073720,110428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224560,0,0,224560,0]
["      21301","      农业农村",1076558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1076558,979421,97137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130104","        事业运行（农业）",1076558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1076558,979421,97137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21303","      水利",107590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107590,94299,13291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130399","        其他水利支出",107590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107590,94299,13291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21307","      农村综合改革",561560,0,0,0,0,0,60000,60000,0,0,0,0,0,0,0,0,0,277000,0,277000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224560,0,0,224560,0]
["        2130701","        对村级公益事业建设的补助",277000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277000,0,277000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130705","        对村民委员会和村党支部的补助",284560,0,0,0,0,0,60000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224560,0,0,224560,0]
["    221","    住房保障支出",868739,566422,0,0,566422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302317,302317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22102","      住房改革支出",868739,566422,0,0,566422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302317,302317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2210201","        住房公积金",868739,566422,0,0,566422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302317,302317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    224","    灾害防治及应急管理支出",50000,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22406","      自然灾害防治",50000,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2240602","        森林草原防灾减灾",50000,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]