{"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":{"defined_names":24},"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"]}
[]
[]
[]
["盐边县格萨拉乡人民政府"]
["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,"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:盐边县格萨拉乡人民政府",null,null,"单位：元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","2021年预算数"]
["一、当年财政拨款收入",{"v":7370040,"d":"7,370,040"},"一、工资福利支出",{"v":4208290,"d":"4,208,290"}]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",{"v":968434,"d":"968,434"}]
["   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":160328,"d":"160,328"}]
["   其中：义务教育等转移支付收入",0,"四、项目支出",{"v":2840488,"d":"2,840,488"}]
["   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",{"v":7370040,"d":"7,370,040"},"本  年  支  出  合  计",{"v":8177540,"d":"8,177,540"}]
["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":807500,"d":"807,500"},null,0]
["    其中：专项资金"]
["          事业单位经营亏损",null,"       ",0]
[]
[]
["收      入      总      计",{"v":8177540,"d":"8,177,540"},"支      出      总      计",{"v":8177540,"d":"8,177,540"}]

{"sheet":"收入预算总表","index":2,"n_rows":32,"n_cols":24,"rows_kept":32,"merged":[[3,5,5,5],[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],[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],[4,14,5,14],[4,15,5,15]],"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":8177540,"d":"8,177,540"},{"v":807500,"d":"807,500"},{"v":807500,"d":"807,500"},0,{"v":0,"d":"0.00"},{"v":7370040,"d":"7,370,040"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"811001","盐边县格萨拉乡人民政府",{"v":8177540,"d":"8,177,540"},{"v":807500,"d":"807,500"},{"v":807500,"d":"807,500"},0,{"v":0,"d":"0.00"},{"v":7370040,"d":"7,370,040"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","01","  811001","  行政运行（人大）",{"v":97829,"d":"97,829"},0,0,0,{"v":0,"d":"0.00"},{"v":97829,"d":"97,829"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  811001","  人大会议",{"v":32500,"d":"32,500"},0,0,0,{"v":0,"d":"0.00"},{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","01","  811001","  行政运行（政府）",{"v":2003523,"d":"2,003,523"},0,0,0,{"v":0,"d":"0.00"},{"v":2003523,"d":"2,003,523"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","  811001","  一般行政管理事务（政府）",{"v":95626,"d":"95,626"},0,0,0,{"v":0,"d":"0.00"},{"v":95626,"d":"95,626"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","01","  811001","  行政运行（财政）",{"v":145408,"d":"145,408"},0,0,0,{"v":0,"d":"0.00"},{"v":145408,"d":"145,408"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","29","01","  811001","  行政运行（群众）",{"v":105260,"d":"105,260"},0,0,0,{"v":0,"d":"0.00"},{"v":105260,"d":"105,260"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  811001","  行政运行（党委）",{"v":249688,"d":"249,688"},0,0,0,{"v":0,"d":"0.00"},{"v":249688,"d":"249,688"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["207","01","09","  811001","  群众文化",{"v":262247,"d":"262,247"},0,0,0,{"v":0,"d":"0.00"},{"v":262247,"d":"262,247"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  811001","  社会保险经办机构",{"v":254481,"d":"254,481"},0,0,0,{"v":0,"d":"0.00"},{"v":254481,"d":"254,481"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","  811001","  其他民政管理事务支出",{"v":129766,"d":"129,766"},0,0,0,{"v":0,"d":"0.00"},{"v":129766,"d":"129,766"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","  811001","  行政单位离退休",{"v":11000,"d":"11,000"},0,0,0,{"v":0,"d":"0.00"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","  811001","  事业单位离退休",{"v":23972,"d":"23,972"},0,0,0,{"v":0,"d":"0.00"},{"v":23972,"d":"23,972"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","  811001","  机关事业单位基本养老保险缴费支出",{"v":449716,"d":"449,716"},0,0,0,{"v":0,"d":"0.00"},{"v":449716,"d":"449,716"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  811001","  农村特困人员救助供养支出",{"v":146520,"d":"146,520"},0,0,0,{"v":0,"d":"0.00"},{"v":146520,"d":"146,520"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","  811001","  行政单位医疗",{"v":127693,"d":"127,693"},0,0,0,{"v":0,"d":"0.00"},{"v":127693,"d":"127,693"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","  811001","  事业单位医疗",{"v":88734,"d":"88,734"},0,0,0,{"v":0,"d":"0.00"},{"v":88734,"d":"88,734"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","  811001","  公务员医疗补助",{"v":41600,"d":"41,600"},0,0,0,{"v":0,"d":"0.00"},{"v":41600,"d":"41,600"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","  811001","  事业运行（农业）",{"v":798669,"d":"798,669"},0,0,0,{"v":0,"d":"0.00"},{"v":798669,"d":"798,669"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","02","04","  811001","  事业机构",{"v":101620,"d":"101,620"},0,0,0,{"v":0,"d":"0.00"},{"v":101620,"d":"101,620"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","01","  811001","  对村级公益事业建设的补助",{"v":757500,"d":"757,500"},{"v":757500,"d":"757,500"},{"v":757500,"d":"757,500"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","  811001","  对村民委员会和村党支部的补助",{"v":1628576,"d":"1,628,576"},0,0,0,{"v":0,"d":"0.00"},{"v":1628576,"d":"1,628,576"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","  811001","  住房公积金",{"v":575612,"d":"575,612"},0,0,0,{"v":0,"d":"0.00"},{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","  811001","  森林草原防灾减灾",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":0,"d":"0.00"},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":32,"n_cols":19,"rows_kept":32,"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":8177540,"d":"8,177,540"},{"v":5337052,"d":"5,337,052"},{"v":4208290,"d":"4,208,290"},{"v":968434,"d":"968,434"},{"v":160328,"d":"160,328"},{"v":2840488,"d":"2,840,488"},0,{"v":2840488,"d":"2,840,488"},0,0,0,0,0,0]
[{"$nulls":3},"811001","盐边县格萨拉乡人民政府",{"v":8177540,"d":"8,177,540"},{"v":5337052,"d":"5,337,052"},{"v":4208290,"d":"4,208,290"},{"v":968434,"d":"968,434"},{"v":160328,"d":"160,328"},{"v":2840488,"d":"2,840,488"},0,{"v":2840488,"d":"2,840,488"},0,0,0,0,0,0]
["201","01","01","  811001","  行政运行（人大）",{"v":97829,"d":"97,829"},{"v":97829,"d":"97,829"},{"v":82482,"d":"82,482"},{"v":15347,"d":"15,347"},0,0,0,0,0,0,0,0,0,0]
["201","01","04","  811001","  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","  811001","  行政运行（政府）",{"v":2003523,"d":"2,003,523"},{"v":2003523,"d":"2,003,523"},{"v":1179811,"d":"1,179,811"},{"v":695156,"d":"695,156"},{"v":128556,"d":"128,556"},0,0,0,0,0,0,0,0,0]
["201","03","02","  811001","  一般行政管理事务（政府）",{"v":95626,"d":"95,626"},0,0,0,0,{"v":95626,"d":"95,626"},0,{"v":95626,"d":"95,626"},0,0,0,0,0,0]
["201","06","01","  811001","  行政运行（财政）",{"v":145408,"d":"145,408"},{"v":145408,"d":"145,408"},{"v":131655,"d":"131,655"},{"v":13753,"d":"13,753"},0,0,0,0,0,0,0,0,0,0]
["201","29","01","  811001","  行政运行（群众）",{"v":105260,"d":"105,260"},{"v":105260,"d":"105,260"},{"v":90243,"d":"90,243"},{"v":15017,"d":"15,017"},0,0,0,0,0,0,0,0,0,0]
["201","31","01","  811001","  行政运行（党委）",{"v":249688,"d":"249,688"},{"v":249688,"d":"249,688"},{"v":234341,"d":"234,341"},{"v":15347,"d":"15,347"},0,0,0,0,0,0,0,0,0,0]
["207","01","09","  811001","  群众文化",{"v":262247,"d":"262,247"},{"v":262247,"d":"262,247"},{"v":186900,"d":"186,900"},{"v":75347,"d":"75,347"},0,0,0,0,0,0,0,0,0,0]
["208","01","09","  811001","  社会保险经办机构",{"v":254481,"d":"254,481"},{"v":254481,"d":"254,481"},{"v":211461,"d":"211,461"},{"v":43020,"d":"43,020"},0,0,0,0,0,0,0,0,0,0]
["208","02","99","  811001","  其他民政管理事务支出",{"v":129766,"d":"129,766"},0,0,0,0,{"v":129766,"d":"129,766"},0,{"v":129766,"d":"129,766"},0,0,0,0,0,0]
["208","05","01","  811001","  行政单位离退休",{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0]
["208","05","02","  811001","  事业单位离退休",{"v":23972,"d":"23,972"},{"v":23972,"d":"23,972"},0,{"v":5000,"d":"5,000"},{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0]
["208","05","05","  811001","  机关事业单位基本养老保险缴费支出",{"v":449716,"d":"449,716"},{"v":449716,"d":"449,716"},{"v":449716,"d":"449,716"},0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  811001","  农村特困人员救助供养支出",{"v":146520,"d":"146,520"},0,0,0,0,{"v":146520,"d":"146,520"},0,{"v":146520,"d":"146,520"},0,0,0,0,0,0]
["210","11","01","  811001","  行政单位医疗",{"v":127693,"d":"127,693"},{"v":127693,"d":"127,693"},{"v":127693,"d":"127,693"},0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","  811001","  事业单位医疗",{"v":88734,"d":"88,734"},{"v":88734,"d":"88,734"},{"v":88734,"d":"88,734"},0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","  811001","  公务员医疗补助",{"v":41600,"d":"41,600"},{"v":41600,"d":"41,600"},{"v":28800,"d":"28,800"},0,{"v":12800,"d":"12,800"},0,0,0,0,0,0,0,0,0]
["213","01","04","  811001","  事业运行（农业）",{"v":798669,"d":"798,669"},{"v":798669,"d":"798,669"},{"v":731895,"d":"731,895"},{"v":66774,"d":"66,774"},0,0,0,0,0,0,0,0,0,0]
["213","02","04","  811001","  事业机构",{"v":101620,"d":"101,620"},{"v":101620,"d":"101,620"},{"v":88947,"d":"88,947"},{"v":12673,"d":"12,673"},0,0,0,0,0,0,0,0,0,0]
["213","07","01","  811001","  对村级公益事业建设的补助",{"v":757500,"d":"757,500"},0,0,0,0,{"v":757500,"d":"757,500"},0,{"v":757500,"d":"757,500"},0,0,0,0,0,0]
["213","07","05","  811001","  对村民委员会和村党支部的补助",{"v":1628576,"d":"1,628,576"},0,0,0,0,{"v":1628576,"d":"1,628,576"},0,{"v":1628576,"d":"1,628,576"},0,0,0,0,0,0]
["221","02","01","  811001","  住房公积金",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","  811001","  森林草原防灾减灾",{"v":50000,"d":"50,000"},0,0,0,0,{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},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","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":18,"n_cols":23,"rows_kept":18,"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],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[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",{"$nulls":3},"小计","一般性财政拨款（补助）安排","农村税费改革补助收入","成品油价格和税费改革税收返还收入","义务教育等转移支付收入","政府性基金收入安排",{"$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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},"合计",null,null,{"v":2840488,"d":"2,840,488"},{"v":2032988,"d":"2,032,988"},{"v":2032988,"d":"2,032,988"},0,0,0,0,0,0,0,{"v":807500,"d":"807,500"},{"v":807500,"d":"807,500"},0,0,0]
[{"$nulls":5},"大型会议及其他项目支出（行政）",null,null,{"v":2840488,"d":"2,840,488"},{"v":2032988,"d":"2,032,988"},{"v":2032988,"d":"2,032,988"},0,0,0,0,0,0,0,{"v":807500,"d":"807,500"},{"v":807500,"d":"807,500"},0,0,0]
["201","01","04","811001","盐边县格萨拉乡人民政府","  2021年人大会议费",null,"否",{"v":32500,"d":"32,500"},{"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","811001","盐边县格萨拉乡人民政府","  2021年集镇城维费",null,null,{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","811001","盐边县格萨拉乡人民政府","  2021年乡村治理补助",null,null,{"v":25626,"d":"25,626"},{"v":25626,"d":"25,626"},{"v":25626,"d":"25,626"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","811001","盐边县格萨拉乡人民政府","  2021年敬老院工作经费",null,null,{"v":129766,"d":"129,766"},{"v":129766,"d":"129,766"},{"v":129766,"d":"129,766"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","811001","盐边县格萨拉乡人民政府","  2021年五保户生活费、丧葬费、御寒、护理补助",null,null,{"v":146520,"d":"146,520"},{"v":146520,"d":"146,520"},{"v":146520,"d":"146,520"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","01","811001","盐边县格萨拉乡人民政府","  财政应返还额度-根据川财农【2020】79号下达2020年中央和省级村级一事一议（用于户厕改造项目）",null,null,{"v":480000,"d":"480,000"},0,0,0,0,0,0,0,0,0,{"v":480000,"d":"480,000"},{"v":480000,"d":"480,000"},0,0,0]
["213","07","01","811001","盐边县格萨拉乡人民政府","  财政应返还额度-根据川财农【2020】79号下达2020年中央和省级村级一事一议（用于村容村貌建设项目）",null,null,{"v":277500,"d":"277,500"},0,0,0,0,0,0,0,0,0,{"v":277500,"d":"277,500"},{"v":277500,"d":"277,500"},0,0,0]
["213","07","05","811001","盐边县格萨拉乡人民政府","  2021年村组干部工资、绩效、办公经费等费用",null,null,{"v":1628576,"d":"1,628,576"},{"v":1628576,"d":"1,628,576"},{"v":1628576,"d":"1,628,576"},0,0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","811001","盐边县格萨拉乡人民政府","  财政应返还额度-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经费）",null,null,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0]

{"sheet":"工资福利支出","index":6,"n_rows":23,"n_cols":25,"rows_kept":23,"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":4208290,"d":"4,208,290"},{"v":1265724,"d":"1,265,724"},{"v":1329996,"d":"1,329,996"},{"v":63792,"d":"63,792"},0,{"v":151208,"d":"151,208"},{"v":449716,"d":"449,716"},0,{"v":216427,"d":"216,427"},{"v":28800,"d":"28,800"},{"v":16135,"d":"16,135"},{"v":575612,"d":"575,612"},0,{"v":110880,"d":"110,880"},{"v":4208290,"d":"4,208,290"},{"v":4208290,"d":"4,208,290"},{"v":4208290,"d":"4,208,290"},0,0,0]
[{"$nulls":3},"811001","盐边县格萨拉乡人民政府",{"v":4208290,"d":"4,208,290"},{"v":1265724,"d":"1,265,724"},{"v":1329996,"d":"1,329,996"},{"v":63792,"d":"63,792"},0,{"v":151208,"d":"151,208"},{"v":449716,"d":"449,716"},0,{"v":216427,"d":"216,427"},{"v":28800,"d":"28,800"},{"v":16135,"d":"16,135"},{"v":575612,"d":"575,612"},0,{"v":110880,"d":"110,880"},{"v":4208290,"d":"4,208,290"},{"v":4208290,"d":"4,208,290"},{"v":4208290,"d":"4,208,290"},0,0,0]
["201","01","01","  811001","  行政运行（人大）",{"v":82482,"d":"82,482"},{"v":37944,"d":"37,944"},{"v":41376,"d":"41,376"},{"v":3162,"d":"3,162"},0,0,0,0,0,0,0,0,0,0,{"v":82482,"d":"82,482"},{"v":82482,"d":"82,482"},{"v":82482,"d":"82,482"},0,0,0]
["201","03","01","  811001","  行政运行（政府）",{"v":1179811,"d":"1,179,811"},{"v":548580,"d":"548,580"},{"v":585516,"d":"585,516"},{"v":45715,"d":"45,715"},0,0,0,0,0,0,0,0,0,0,{"v":1179811,"d":"1,179,811"},{"v":1179811,"d":"1,179,811"},{"v":1179811,"d":"1,179,811"},0,0,0]
["201","06","01","  811001","  行政运行（财政）",{"v":131655,"d":"131,655"},{"v":54180,"d":"54,180"},{"v":72960,"d":"72,960"},{"v":4515,"d":"4,515"},0,0,0,0,0,0,0,0,0,0,{"v":131655,"d":"131,655"},{"v":131655,"d":"131,655"},{"v":131655,"d":"131,655"},0,0,0]
["201","29","01","  811001","  行政运行（群众）",{"v":90243,"d":"90,243"},{"v":45108,"d":"45,108"},{"v":41376,"d":"41,376"},{"v":3759,"d":"3,759"},0,0,0,0,0,0,0,0,0,0,{"v":90243,"d":"90,243"},{"v":90243,"d":"90,243"},{"v":90243,"d":"90,243"},0,0,0]
["201","31","01","  811001","  行政运行（党委）",{"v":234341,"d":"234,341"},{"v":79692,"d":"79,692"},{"v":87816,"d":"87,816"},{"v":6641,"d":"6,641"},0,0,0,0,0,0,0,0,0,{"v":60192,"d":"60,192"},{"v":234341,"d":"234,341"},{"v":234341,"d":"234,341"},{"v":234341,"d":"234,341"},0,0,0]
["207","01","09","  811001","  群众文化",{"v":186900,"d":"186,900"},{"v":54384,"d":"54,384"},{"v":61248,"d":"61,248"},0,0,{"v":18699,"d":"18,699"},0,0,0,0,{"v":1881,"d":"1,881"},0,0,{"v":50688,"d":"50,688"},{"v":186900,"d":"186,900"},{"v":186900,"d":"186,900"},{"v":186900,"d":"186,900"},0,0,0]
["208","01","09","  811001","  社会保险经办机构",{"v":211461,"d":"211,461"},{"v":85176,"d":"85,176"},{"v":95076,"d":"95,076"},0,0,{"v":28290,"d":"28,290"},0,0,0,0,{"v":2919,"d":"2,919"},0,0,0,{"v":211461,"d":"211,461"},{"v":211461,"d":"211,461"},{"v":211461,"d":"211,461"},0,0,0]
["208","05","05","  811001","  机关事业单位基本养老保险缴费支出",{"v":449716,"d":"449,716"},0,0,0,0,0,{"v":449716,"d":"449,716"},0,0,0,0,0,0,0,{"v":449716,"d":"449,716"},{"v":449716,"d":"449,716"},{"v":449716,"d":"449,716"},0,0,0]
["210","11","01","  811001","  行政单位医疗",{"v":127693,"d":"127,693"},0,0,0,0,0,0,0,{"v":127693,"d":"127,693"},0,0,0,0,0,{"v":127693,"d":"127,693"},{"v":127693,"d":"127,693"},{"v":127693,"d":"127,693"},0,0,0]
["210","11","02","  811001","  事业单位医疗",{"v":88734,"d":"88,734"},0,0,0,0,0,0,0,{"v":88734,"d":"88,734"},0,0,0,0,0,{"v":88734,"d":"88,734"},{"v":88734,"d":"88,734"},{"v":88734,"d":"88,734"},0,0,0]
["210","11","03","  811001","  公务员医疗补助",{"v":28800,"d":"28,800"},0,0,0,0,0,0,0,0,{"v":28800,"d":"28,800"},0,0,0,0,{"v":28800,"d":"28,800"},{"v":28800,"d":"28,800"},{"v":28800,"d":"28,800"},0,0,0]
["213","01","04","  811001","  事业运行（农业）",{"v":731895,"d":"731,895"},{"v":313668,"d":"313,668"},{"v":313008,"d":"313,008"},0,0,{"v":95111,"d":"95,111"},0,0,0,0,{"v":10108,"d":"10,108"},0,0,0,{"v":731895,"d":"731,895"},{"v":731895,"d":"731,895"},{"v":731895,"d":"731,895"},0,0,0]
["213","02","04","  811001","  事业机构",{"v":88947,"d":"88,947"},{"v":46992,"d":"46,992"},{"v":31620,"d":"31,620"},0,0,{"v":9108,"d":"9,108"},0,0,0,0,{"v":1227,"d":"1,227"},0,0,0,{"v":88947,"d":"88,947"},{"v":88947,"d":"88,947"},{"v":88947,"d":"88,947"},0,0,0]
["221","02","01","  811001","  住房公积金",{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,{"v":575612,"d":"575,612"},0,0,{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,0,0]

{"sheet":"公用支出","index":7,"n_rows":20,"n_cols":39,"rows_kept":20,"merged":[[1,0,1,19],[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":968434,"d":"968,434"},{"v":113846,"d":"113,846"},0,0,0,{"v":6000,"d":"6,000"},{"v":20000,"d":"20,000"},{"v":35000,"d":"35,000"},0,0,{"v":90000,"d":"90,000"},0,0,0,{"v":75000,"d":"75,000"},{"v":25000,"d":"25,000"},{"v":14601,"d":"14,601"},0,0,0,{"v":200000,"d":"200,000"},0,{"v":56215,"d":"56,215"},{"v":37972,"d":"37,972"},{"v":120000,"d":"120,000"},0,{"v":169800,"d":"169,800"},{"v":5000,"d":"5,000"},{"v":968434,"d":"968,434"},{"v":968434,"d":"968,434"},{"v":968434,"d":"968,434"},0,0,0]
[{"$nulls":3},"811001","盐边县格萨拉乡人民政府",{"v":968434,"d":"968,434"},{"v":113846,"d":"113,846"},0,0,0,{"v":6000,"d":"6,000"},{"v":20000,"d":"20,000"},{"v":35000,"d":"35,000"},0,0,{"v":90000,"d":"90,000"},0,0,0,{"v":75000,"d":"75,000"},{"v":25000,"d":"25,000"},{"v":14601,"d":"14,601"},0,0,0,{"v":200000,"d":"200,000"},0,{"v":56215,"d":"56,215"},{"v":37972,"d":"37,972"},{"v":120000,"d":"120,000"},0,{"v":169800,"d":"169,800"},{"v":5000,"d":"5,000"},{"v":968434,"d":"968,434"},{"v":968434,"d":"968,434"},{"v":968434,"d":"968,434"},0,0,0]
["201","01","01","  811001","  行政运行（人大）",{"v":15347,"d":"15,347"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":3195,"d":"3,195"},{"v":2152,"d":"2,152"},0,0,0,0,{"v":15347,"d":"15,347"},{"v":15347,"d":"15,347"},{"v":15347,"d":"15,347"},0,0,0]
["201","03","01","  811001","  行政运行（政府）",{"v":695156,"d":"695,156"},{"v":50000,"d":"50,000"},0,0,0,{"v":6000,"d":"6,000"},{"v":10000,"d":"10,000"},{"v":20000,"d":"20,000"},0,0,{"v":50000,"d":"50,000"},0,0,0,{"v":50000,"d":"50,000"},{"v":10000,"d":"10,000"},{"v":14601,"d":"14,601"},0,0,0,{"v":200000,"d":"200,000"},0,{"v":20767,"d":"20,767"},{"v":13988,"d":"13,988"},{"v":80000,"d":"80,000"},0,{"v":169800,"d":"169,800"},0,{"v":695156,"d":"695,156"},{"v":695156,"d":"695,156"},{"v":695156,"d":"695,156"},0,0,0]
["201","06","01","  811001","  行政运行（财政）",{"v":13753,"d":"13,753"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1597,"d":"1,597"},{"v":2156,"d":"2,156"},0,0,0,0,{"v":13753,"d":"13,753"},{"v":13753,"d":"13,753"},{"v":13753,"d":"13,753"},0,0,0]
["201","29","01","  811001","  行政运行（群众）",{"v":15017,"d":"15,017"},{"v":5746,"d":"5,746"},0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":3195,"d":"3,195"},{"v":1076,"d":"1,076"},0,0,0,0,{"v":15017,"d":"15,017"},{"v":15017,"d":"15,017"},{"v":15017,"d":"15,017"},0,0,0]
["201","31","01","  811001","  行政运行（党委）",{"v":15347,"d":"15,347"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":3195,"d":"3,195"},{"v":2152,"d":"2,152"},0,0,0,0,{"v":15347,"d":"15,347"},{"v":15347,"d":"15,347"},{"v":15347,"d":"15,347"},0,0,0]
["207","01","09","  811001","  群众文化",{"v":75347,"d":"75,347"},{"v":10000,"d":"10,000"},0,0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,{"v":5000,"d":"5,000"},0,0,0,{"v":10000,"d":"10,000"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,{"v":3195,"d":"3,195"},{"v":2152,"d":"2,152"},{"v":20000,"d":"20,000"},0,0,0,{"v":75347,"d":"75,347"},{"v":75347,"d":"75,347"},{"v":75347,"d":"75,347"},0,0,0]
["208","01","09","  811001","  社会保险经办机构",{"v":43020,"d":"43,020"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,0,{"v":10000,"d":"10,000"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,{"v":4792,"d":"4,792"},{"v":3228,"d":"3,228"},{"v":10000,"d":"10,000"},0,0,0,{"v":43020,"d":"43,020"},{"v":43020,"d":"43,020"},{"v":43020,"d":"43,020"},0,0,0]
["208","05","01","  811001","  行政单位离退休",{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0]
["208","05","02","  811001","  事业单位离退休",{"v":5000,"d":"5,000"},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":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,0]
["213","01","04","  811001","  事业运行（农业）",{"v":66774,"d":"66,774"},{"v":12100,"d":"12,100"},0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,{"v":5000,"d":"5,000"},0,0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,{"v":14682,"d":"14,682"},{"v":9992,"d":"9,992"},{"v":10000,"d":"10,000"},0,0,0,{"v":66774,"d":"66,774"},{"v":66774,"d":"66,774"},{"v":66774,"d":"66,774"},0,0,0]
["213","02","04","  811001","  事业机构",{"v":12673,"d":"12,673"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1597,"d":"1,597"},{"v":1076,"d":"1,076"},0,0,0,0,{"v":12673,"d":"12,673"},{"v":12673,"d":"12,673"},{"v":12673,"d":"12,673"},0,0,0]

{"sheet":"补助支出","index":8,"n_rows":12,"n_cols":23,"rows_kept":12,"merged":[[1,0,1,22],[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":160328,"d":"160,328"},0,{"v":18972,"d":"18,972"},0,0,{"v":128556,"d":"128,556"},0,{"v":12800,"d":"12,800"},0,0,0,0,{"v":160328,"d":"160,328"},{"v":160328,"d":"160,328"},{"v":160328,"d":"160,328"},0,0,0]
[{"$nulls":3},"811001","盐边县格萨拉乡人民政府",{"v":160328,"d":"160,328"},0,{"v":18972,"d":"18,972"},0,0,{"v":128556,"d":"128,556"},0,{"v":12800,"d":"12,800"},0,0,0,0,{"v":160328,"d":"160,328"},{"v":160328,"d":"160,328"},{"v":160328,"d":"160,328"},0,0,0]
["201","03","01","  811001","  行政运行（政府）",{"v":128556,"d":"128,556"},0,0,0,0,{"v":128556,"d":"128,556"},0,0,0,0,0,0,{"v":128556,"d":"128,556"},{"v":128556,"d":"128,556"},{"v":128556,"d":"128,556"},0,0,0]
["208","05","02","  811001","  事业单位离退休",{"v":18972,"d":"18,972"},0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,{"v":18972,"d":"18,972"},{"v":18972,"d":"18,972"},{"v":18972,"d":"18,972"},0,0,0]
["210","11","03","  811001","  公务员医疗补助",{"v":12800,"d":"12,800"},0,0,0,0,0,0,{"v":12800,"d":"12,800"},0,0,0,0,{"v":12800,"d":"12,800"},{"v":12800,"d":"12,800"},{"v":12800,"d":"12,800"},0,0,0]

{"sheet":"三公经费支出预算表","index":9,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[1,0,1,9],[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"]}
[]
["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,{"v":134601,"d":"134,601"},0,{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},{"v":14601,"d":"14,601"}]
["811001","盐边县格萨拉乡人民政府","2010301","行政运行（政府）",{"v":94601,"d":"94,601"},0,{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},{"v":14601,"d":"14,601"}]
["811001","盐边县格萨拉乡人民政府","2070109","群众文化",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0]
["811001","盐边县格萨拉乡人民政府","2080109","社会保险经办机构",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0]
["811001","盐边县格萨拉乡人民政府","2130104","事业运行（农业）",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0]

{"sheet":"支出预算政府经济科目明细表","index":10,"n_rows":55,"n_cols":78,"rows_kept":55,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"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":8177540,"d":"8,177,540"},{"v":2473523,"d":"2,473,523"},{"v":1658340,"d":"1,658,340"},{"v":409028,"d":"409,028"},{"v":345963,"d":"345,963"},{"v":60192,"d":"60,192"},{"v":2001246,"d":"2,001,246"},{"v":711019,"d":"711,019"},{"v":82500,"d":"82,500"},{"v":10000,"d":"10,000"},0,{"v":270000,"d":"270,000"},{"v":14601,"d":"14,601"},0,{"v":80000,"d":"80,000"},0,{"v":833126,"d":"833,126"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1937581,"d":"1,937,581"},{"v":1734767,"d":"1,734,767"},{"v":202814,"d":"202,814"},0,0,0,0,0,0,0,0,0,0,0,{"v":1765190,"d":"1,765,190"},{"v":1746218,"d":"1,746,218"},0,0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["811","盐边县格萨拉乡人民政府",{"v":8177540,"d":"8,177,540"},{"v":2473523,"d":"2,473,523"},{"v":1658340,"d":"1,658,340"},{"v":409028,"d":"409,028"},{"v":345963,"d":"345,963"},{"v":60192,"d":"60,192"},{"v":2001246,"d":"2,001,246"},{"v":711019,"d":"711,019"},{"v":82500,"d":"82,500"},{"v":10000,"d":"10,000"},0,{"v":270000,"d":"270,000"},{"v":14601,"d":"14,601"},0,{"v":80000,"d":"80,000"},0,{"v":833126,"d":"833,126"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1937581,"d":"1,937,581"},{"v":1734767,"d":"1,734,767"},{"v":202814,"d":"202,814"},0,0,0,0,0,0,0,0,0,0,0,{"v":1765190,"d":"1,765,190"},{"v":1746218,"d":"1,746,218"},0,0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县格萨拉乡人民政府",{"v":8177540,"d":"8,177,540"},{"v":2473523,"d":"2,473,523"},{"v":1658340,"d":"1,658,340"},{"v":409028,"d":"409,028"},{"v":345963,"d":"345,963"},{"v":60192,"d":"60,192"},{"v":2001246,"d":"2,001,246"},{"v":711019,"d":"711,019"},{"v":82500,"d":"82,500"},{"v":10000,"d":"10,000"},0,{"v":270000,"d":"270,000"},{"v":14601,"d":"14,601"},0,{"v":80000,"d":"80,000"},0,{"v":833126,"d":"833,126"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1937581,"d":"1,937,581"},{"v":1734767,"d":"1,734,767"},{"v":202814,"d":"202,814"},0,0,0,0,0,0,0,0,0,0,0,{"v":1765190,"d":"1,765,190"},{"v":1746218,"d":"1,746,218"},0,0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    201","    一般公共服务支出",{"v":2729834,"d":"2,729,834"},{"v":1718532,"d":"1,718,532"},{"v":1658340,"d":"1,658,340"},0,0,{"v":60192,"d":"60,192"},{"v":882746,"d":"882,746"},{"v":400019,"d":"400,019"},{"v":82500,"d":"82,500"},{"v":10000,"d":"10,000"},0,{"v":270000,"d":"270,000"},{"v":14601,"d":"14,601"},0,{"v":80000,"d":"80,000"},0,{"v":25626,"d":"25,626"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":128556,"d":"128,556"},{"v":128556,"d":"128,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20101","      人大事务",{"v":130329,"d":"130,329"},{"v":82482,"d":"82,482"},{"v":82482,"d":"82,482"},0,0,0,{"v":47847,"d":"47,847"},{"v":15347,"d":"15,347"},{"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":97829,"d":"97,829"},{"v":82482,"d":"82,482"},{"v":82482,"d":"82,482"},0,0,0,{"v":15347,"d":"15,347"},{"v":15347,"d":"15,347"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        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":2099149,"d":"2,099,149"},{"v":1179811,"d":"1,179,811"},{"v":1179811,"d":"1,179,811"},0,0,0,{"v":790782,"d":"790,782"},{"v":340555,"d":"340,555"},{"v":50000,"d":"50,000"},{"v":10000,"d":"10,000"},0,{"v":270000,"d":"270,000"},{"v":14601,"d":"14,601"},0,{"v":80000,"d":"80,000"},0,{"v":25626,"d":"25,626"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":128556,"d":"128,556"},{"v":128556,"d":"128,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010301","        行政运行（政府）",{"v":2003523,"d":"2,003,523"},{"v":1179811,"d":"1,179,811"},{"v":1179811,"d":"1,179,811"},0,0,0,{"v":695156,"d":"695,156"},{"v":340555,"d":"340,555"},{"v":50000,"d":"50,000"},{"v":10000,"d":"10,000"},0,{"v":200000,"d":"200,000"},{"v":14601,"d":"14,601"},0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":128556,"d":"128,556"},{"v":128556,"d":"128,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010302","        一般行政管理事务（政府）",{"v":95626,"d":"95,626"},0,0,0,0,0,{"v":95626,"d":"95,626"},0,0,0,0,{"v":70000,"d":"70,000"},0,0,0,0,{"v":25626,"d":"25,626"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20106","      财政事务",{"v":145408,"d":"145,408"},{"v":131655,"d":"131,655"},{"v":131655,"d":"131,655"},0,0,0,{"v":13753,"d":"13,753"},{"v":13753,"d":"13,753"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010601","        行政运行（财政）",{"v":145408,"d":"145,408"},{"v":131655,"d":"131,655"},{"v":131655,"d":"131,655"},0,0,0,{"v":13753,"d":"13,753"},{"v":13753,"d":"13,753"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20129","      群众团体事务",{"v":105260,"d":"105,260"},{"v":90243,"d":"90,243"},{"v":90243,"d":"90,243"},0,0,0,{"v":15017,"d":"15,017"},{"v":15017,"d":"15,017"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2012901","        行政运行（群众）",{"v":105260,"d":"105,260"},{"v":90243,"d":"90,243"},{"v":90243,"d":"90,243"},0,0,0,{"v":15017,"d":"15,017"},{"v":15017,"d":"15,017"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20131","      党委办公厅（室）及相关机构事务",{"v":249688,"d":"249,688"},{"v":234341,"d":"234,341"},{"v":174149,"d":"174,149"},0,0,{"v":60192,"d":"60,192"},{"v":15347,"d":"15,347"},{"v":15347,"d":"15,347"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2013101","        行政运行（党委）",{"v":249688,"d":"249,688"},{"v":234341,"d":"234,341"},{"v":174149,"d":"174,149"},0,0,{"v":60192,"d":"60,192"},{"v":15347,"d":"15,347"},{"v":15347,"d":"15,347"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    207","    文化旅游体育与传媒支出",{"v":262247,"d":"262,247"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":262247,"d":"262,247"},{"v":186900,"d":"186,900"},{"v":75347,"d":"75,347"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20701","      文化和旅游",{"v":262247,"d":"262,247"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":262247,"d":"262,247"},{"v":186900,"d":"186,900"},{"v":75347,"d":"75,347"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2070109","        群众文化",{"v":262247,"d":"262,247"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":262247,"d":"262,247"},{"v":186900,"d":"186,900"},{"v":75347,"d":"75,347"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    208","    社会保障和就业支出",{"v":1015455,"d":"1,015,455"},{"v":265335,"d":"265,335"},0,{"v":265335,"d":"265,335"},0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":443862,"d":"443,862"},{"v":395842,"d":"395,842"},{"v":48020,"d":"48,020"},0,0,0,0,0,0,0,0,0,0,0,{"v":295258,"d":"295,258"},{"v":276286,"d":"276,286"},0,0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20801","      人力资源和社会保障管理事务",{"v":254481,"d":"254,481"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":254481,"d":"254,481"},{"v":211461,"d":"211,461"},{"v":43020,"d":"43,020"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080109","        社会保险经办机构",{"v":254481,"d":"254,481"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":254481,"d":"254,481"},{"v":211461,"d":"211,461"},{"v":43020,"d":"43,020"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20802","      民政管理事务",{"v":129766,"d":"129,766"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":129766,"d":"129,766"},{"v":129766,"d":"129,766"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080299","        其他民政管理事务支出",{"v":129766,"d":"129,766"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":129766,"d":"129,766"},{"v":129766,"d":"129,766"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20805","      行政事业单位养老支出",{"v":484688,"d":"484,688"},{"v":265335,"d":"265,335"},0,{"v":265335,"d":"265,335"},0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":189381,"d":"189,381"},{"v":184381,"d":"184,381"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":18972,"d":"18,972"},0,0,0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080501","        行政单位离退休",{"v":11000,"d":"11,000"},0,0,0,0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080502","        事业单位离退休",{"v":23972,"d":"23,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":18972,"d":"18,972"},0,0,0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080505","        机关事业单位基本养老保险缴费支出",{"v":449716,"d":"449,716"},{"v":265335,"d":"265,335"},0,{"v":265335,"d":"265,335"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":184381,"d":"184,381"},{"v":184381,"d":"184,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20821","      特困人员救助供养",{"v":146520,"d":"146,520"},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,{"v":146520,"d":"146,520"},{"v":146520,"d":"146,520"},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]
["        2082102","        农村特困人员救助供养支出",{"v":146520,"d":"146,520"},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,{"v":146520,"d":"146,520"},{"v":146520,"d":"146,520"},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]
["    210","    卫生健康支出",{"v":258027,"d":"258,027"},{"v":143693,"d":"143,693"},0,{"v":143693,"d":"143,693"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":101534,"d":"101,534"},{"v":101534,"d":"101,534"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":12800,"d":"12,800"},{"v":12800,"d":"12,800"},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]
["      21011","      行政事业单位医疗",{"v":258027,"d":"258,027"},{"v":143693,"d":"143,693"},0,{"v":143693,"d":"143,693"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":101534,"d":"101,534"},{"v":101534,"d":"101,534"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":12800,"d":"12,800"},{"v":12800,"d":"12,800"},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]
["        2101101","        行政单位医疗",{"v":127693,"d":"127,693"},{"v":127693,"d":"127,693"},0,{"v":127693,"d":"127,693"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101102","        事业单位医疗",{"v":88734,"d":"88,734"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":88734,"d":"88,734"},{"v":88734,"d":"88,734"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101103","        公务员医疗补助",{"v":41600,"d":"41,600"},{"v":16000,"d":"16,000"},0,{"v":16000,"d":"16,000"},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,{"v":12800,"d":"12,800"},{"v":12800,"d":"12,800"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":12800,"d":"12,800"},{"v":12800,"d":"12,800"},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]
["    213","    农林水支出",{"v":3286365,"d":"3,286,365"},0,0,0,0,0,{"v":1057500,"d":"1,057,500"},{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,{"v":757500,"d":"757,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":900289,"d":"900,289"},{"v":820842,"d":"820,842"},{"v":79447,"d":"79,447"},0,0,0,0,0,0,0,0,0,0,0,{"v":1328576,"d":"1,328,576"},{"v":1328576,"d":"1,328,576"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21301","      农业农村",{"v":798669,"d":"798,669"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":798669,"d":"798,669"},{"v":731895,"d":"731,895"},{"v":66774,"d":"66,774"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130104","        事业运行（农业）",{"v":798669,"d":"798,669"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":798669,"d":"798,669"},{"v":731895,"d":"731,895"},{"v":66774,"d":"66,774"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21302","      林业和草原",{"v":101620,"d":"101,620"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":101620,"d":"101,620"},{"v":88947,"d":"88,947"},{"v":12673,"d":"12,673"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130204","        事业机构",{"v":101620,"d":"101,620"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":101620,"d":"101,620"},{"v":88947,"d":"88,947"},{"v":12673,"d":"12,673"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21307","      农村综合改革",{"v":2386076,"d":"2,386,076"},0,0,0,0,0,{"v":1057500,"d":"1,057,500"},{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,{"v":757500,"d":"757,500"},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,{"v":1328576,"d":"1,328,576"},{"v":1328576,"d":"1,328,576"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130701","        对村级公益事业建设的补助",{"v":757500,"d":"757,500"},0,0,0,0,0,{"v":757500,"d":"757,500"},0,0,0,0,0,0,0,0,0,{"v":757500,"d":"757,500"},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]
["        2130705","        对村民委员会和村党支部的补助",{"v":1628576,"d":"1,628,576"},0,0,0,0,0,{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},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":1328576,"d":"1,328,576"},{"v":1328576,"d":"1,328,576"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    221","    住房保障支出",{"v":575612,"d":"575,612"},{"v":345963,"d":"345,963"},0,0,{"v":345963,"d":"345,963"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":229649,"d":"229,649"},{"v":229649,"d":"229,649"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22102","      住房改革支出",{"v":575612,"d":"575,612"},{"v":345963,"d":"345,963"},0,0,{"v":345963,"d":"345,963"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":229649,"d":"229,649"},{"v":229649,"d":"229,649"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2210201","        住房公积金",{"v":575612,"d":"575,612"},{"v":345963,"d":"345,963"},0,0,{"v":345963,"d":"345,963"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":229649,"d":"229,649"},{"v":229649,"d":"229,649"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    224","    灾害防治及应急管理支出",{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":50000,"d":"50,000"},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]
["      22406","      自然灾害防治",{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":50000,"d":"50,000"},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]
["        2240602","        森林草原防灾减灾",{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":50000,"d":"50,000"},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]