{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["封面","收支总表01","收入总表02","支出总表03","财政拨款收支预算总表04","一般公共预算支出预算表05","一般公共预算基本支出预算表06","一般公共预算项目支出预算表07","一般公共预算三公经费预算表08","政府性基金支出预算表09","政府性基金预算三公经费预算表10","国有资本经营预算支出预算表11"],"not_rendered":{"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
[null,"盐边县格萨拉乡人民政府"]
[null,"2021年部门预算"]
[null,"日期：2021年   2 月 24  日"]

{"sheet":"收支总表01","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表01"]
["部门预算收支总表"]
["单位名称：盐边县格萨拉乡人民政府",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2021年预算数","项      目","2021年预算数"]
[null,null,"一、一般公共服务支出",{"v":2729834,"d":"2,729,834"}]
["一、一般公共预算拨款收入",{"v":7370040,"d":"7,370,040"},"二、外交支出",0]
["二、政府性基金预算拨款收入",0,"三、国防支出",0]
["三、国有资本经营预算拨款收入",null,"四、公共安全支出",0]
["四、财政专户管理资金收入",0,"五、教育支出",0]
["五、事业收入",null,"六、科学技术支出",0]
["六、事业单位经营收入",0,"七、文化体育与传媒支出",{"v":262247,"d":"262,247"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":1015455,"d":"1,015,455"}]
["八、调入资金",0,"九、社会保险基金支出",0]
[null,null,"十、医疗卫生与计划生育支出",{"v":258027,"d":"258,027"}]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",{"v":3286365,"d":"3,286,365"}]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",0]
[null,null,"十六、商业服务业等支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土海洋气象等支出",0]
[null,null,"二十、住房保障支出",{"v":575612,"d":"575,612"}]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、灾害防治及应急管理支出",{"v":50000,"d":"50,000"}]
[null,null,"二十四、预备费",0]
[null,null,"二十五、其他支出",0]
[null,null,"二十六、债务还本支出",0]
[null,null,"二十七、债务付息支出",0]
[null,null,"二十八、债务发行费用支出",0]
[null,null,"二十九、转移性支出",0]
[null,null,"三十、抗疫国债支出",0]
["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、用事业基金弥补收支差额"]
["九、上年结转",{"v":807500,"d":"807,500"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":8177540,"d":"8,177,540"},"支   出   总   计",{"v":8177540,"d":"8,177,540"}]

{"sheet":"收入总表02","index":2,"n_rows":53,"n_cols":19,"rows_kept":53,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,10],[3,11,4,11],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县格萨拉乡人民政府",{"$nulls":17},"单位：元"]
["项             目",null,null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",{"$nulls":6},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
[{"$nulls":3},{"v":8177540,"d":"8,177,540"},{"v":807500,"d":"807,500"},{"v":7370040,"d":"7,370,040"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["811001",null,"盐边县格萨拉乡人民政府",{"v":8177540,"d":"8,177,540"},{"v":807500,"d":"807,500"},{"v":7370040,"d":"7,370,040"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  201",null,"  一般公共服务支出",{"v":2729834,"d":"2,729,834"},0,{"v":2729834,"d":"2,729,834"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20101",null,"    人大事务",{"v":130329,"d":"130,329"},0,{"v":130329,"d":"130,329"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010101","811001","      行政运行（人大）",{"v":97829,"d":"97,829"},0,{"v":97829,"d":"97,829"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010104","811001","      人大会议",{"v":32500,"d":"32,500"},0,{"v":32500,"d":"32,500"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2099149,"d":"2,099,149"},0,{"v":2099149,"d":"2,099,149"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010301","811001","      行政运行（政府）",{"v":2003523,"d":"2,003,523"},0,{"v":2003523,"d":"2,003,523"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010302","811001","      一般行政管理事务（政府）",{"v":95626,"d":"95,626"},0,{"v":95626,"d":"95,626"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20106",null,"    财政事务",{"v":145408,"d":"145,408"},0,{"v":145408,"d":"145,408"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010601","811001","      行政运行（财政）",{"v":145408,"d":"145,408"},0,{"v":145408,"d":"145,408"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20129",null,"    群众团体事务",{"v":105260,"d":"105,260"},0,{"v":105260,"d":"105,260"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2012901","811001","      行政运行（群众）",{"v":105260,"d":"105,260"},0,{"v":105260,"d":"105,260"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":249688,"d":"249,688"},0,{"v":249688,"d":"249,688"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2013101","811001","      行政运行（党委）",{"v":249688,"d":"249,688"},0,{"v":249688,"d":"249,688"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  207",null,"  文化旅游体育与传媒支出",{"v":262247,"d":"262,247"},0,{"v":262247,"d":"262,247"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20701",null,"    文化和旅游",{"v":262247,"d":"262,247"},0,{"v":262247,"d":"262,247"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2070109","811001","      群众文化",{"v":262247,"d":"262,247"},0,{"v":262247,"d":"262,247"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  208",null,"  社会保障和就业支出",{"v":1015455,"d":"1,015,455"},0,{"v":1015455,"d":"1,015,455"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20801",null,"    人力资源和社会保障管理事务",{"v":254481,"d":"254,481"},0,{"v":254481,"d":"254,481"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080109","811001","      社会保险经办机构",{"v":254481,"d":"254,481"},0,{"v":254481,"d":"254,481"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20802",null,"    民政管理事务",{"v":129766,"d":"129,766"},0,{"v":129766,"d":"129,766"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080299","811001","      其他民政管理事务支出",{"v":129766,"d":"129,766"},0,{"v":129766,"d":"129,766"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20805",null,"    行政事业单位养老支出",{"v":484688,"d":"484,688"},0,{"v":484688,"d":"484,688"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080501","811001","      行政单位离退休",{"v":11000,"d":"11,000"},0,{"v":11000,"d":"11,000"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080502","811001","      事业单位离退休",{"v":23972,"d":"23,972"},0,{"v":23972,"d":"23,972"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080505","811001","      机关事业单位基本养老保险缴费支出",{"v":449716,"d":"449,716"},0,{"v":449716,"d":"449,716"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20821",null,"    特困人员救助供养",{"v":146520,"d":"146,520"},0,{"v":146520,"d":"146,520"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2082102","811001","      农村特困人员救助供养支出",{"v":146520,"d":"146,520"},0,{"v":146520,"d":"146,520"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  210",null,"  卫生健康支出",{"v":258027,"d":"258,027"},0,{"v":258027,"d":"258,027"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21011",null,"    行政事业单位医疗",{"v":258027,"d":"258,027"},0,{"v":258027,"d":"258,027"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2101101","811001","      行政单位医疗",{"v":127693,"d":"127,693"},0,{"v":127693,"d":"127,693"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2101102","811001","      事业单位医疗",{"v":88734,"d":"88,734"},0,{"v":88734,"d":"88,734"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2101103","811001","      公务员医疗补助",{"v":41600,"d":"41,600"},0,{"v":41600,"d":"41,600"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  213",null,"  农林水支出",{"v":3286365,"d":"3,286,365"},{"v":757500,"d":"757,500"},{"v":2528865,"d":"2,528,865"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21301",null,"    农业农村",{"v":798669,"d":"798,669"},0,{"v":798669,"d":"798,669"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130104","811001","      事业运行（农业）",{"v":798669,"d":"798,669"},0,{"v":798669,"d":"798,669"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21302",null,"    林业和草原",{"v":101620,"d":"101,620"},0,{"v":101620,"d":"101,620"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130204","811001","      事业机构",{"v":101620,"d":"101,620"},0,{"v":101620,"d":"101,620"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21307",null,"    农村综合改革",{"v":2386076,"d":"2,386,076"},{"v":757500,"d":"757,500"},{"v":1628576,"d":"1,628,576"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130701","811001","      对村级公益事业建设的补助",{"v":757500,"d":"757,500"},{"v":757500,"d":"757,500"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130705","811001","      对村民委员会和村党支部的补助",{"v":1628576,"d":"1,628,576"},0,{"v":1628576,"d":"1,628,576"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  221",null,"  住房保障支出",{"v":575612,"d":"575,612"},0,{"v":575612,"d":"575,612"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    22102",null,"    住房改革支出",{"v":575612,"d":"575,612"},0,{"v":575612,"d":"575,612"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2210201","811001","      住房公积金",{"v":575612,"d":"575,612"},0,{"v":575612,"d":"575,612"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2240602","811001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]

{"sheet":"支出总表03","index":3,"n_rows":54,"n_cols":8,"rows_kept":54,"merged":[[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县格萨拉乡人民政府",{"$nulls":6},"单位：元"]
["项目",null,null,"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)"]
[]
[null,null,"合计",{"v":8177540,"d":"8,177,540"},{"v":5337052,"d":"5,337,052"},{"v":2840488,"d":"2,840,488"},{"v":0,"d":"0.0000"},0]
["811001",null,"盐边县格萨拉乡人民政府",{"v":8177540,"d":"8,177,540"},{"v":5337052,"d":"5,337,052"},{"v":2840488,"d":"2,840,488"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":2729834,"d":"2,729,834"},{"v":2601708,"d":"2,601,708"},{"v":128126,"d":"128,126"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":130329,"d":"130,329"},{"v":97829,"d":"97,829"},{"v":32500,"d":"32,500"},{"v":0,"d":"0.0000"},0]
["      2010101","811001","      行政运行（人大）",{"v":97829,"d":"97,829"},{"v":97829,"d":"97,829"},0,{"v":0,"d":"0.0000"},0]
["      2010104","811001","      人大会议",{"v":32500,"d":"32,500"},0,{"v":32500,"d":"32,500"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2099149,"d":"2,099,149"},{"v":2003523,"d":"2,003,523"},{"v":95626,"d":"95,626"},{"v":0,"d":"0.0000"},0]
["      2010301","811001","      行政运行（政府）",{"v":2003523,"d":"2,003,523"},{"v":2003523,"d":"2,003,523"},0,{"v":0,"d":"0.0000"},0]
["      2010302","811001","      一般行政管理事务（政府）",{"v":95626,"d":"95,626"},0,{"v":95626,"d":"95,626"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":145408,"d":"145,408"},{"v":145408,"d":"145,408"},0,{"v":0,"d":"0.0000"},0]
["      2010601","811001","      行政运行（财政）",{"v":145408,"d":"145,408"},{"v":145408,"d":"145,408"},0,{"v":0,"d":"0.0000"},0]
["    20129",null,"    群众团体事务",{"v":105260,"d":"105,260"},{"v":105260,"d":"105,260"},0,{"v":0,"d":"0.0000"},0]
["      2012901","811001","      行政运行（群众）",{"v":105260,"d":"105,260"},{"v":105260,"d":"105,260"},0,{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":249688,"d":"249,688"},{"v":249688,"d":"249,688"},0,{"v":0,"d":"0.0000"},0]
["      2013101","811001","      行政运行（党委）",{"v":249688,"d":"249,688"},{"v":249688,"d":"249,688"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":262247,"d":"262,247"},{"v":262247,"d":"262,247"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":262247,"d":"262,247"},{"v":262247,"d":"262,247"},0,{"v":0,"d":"0.0000"},0]
["      2070109","811001","      群众文化",{"v":262247,"d":"262,247"},{"v":262247,"d":"262,247"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":1015455,"d":"1,015,455"},{"v":739169,"d":"739,169"},{"v":276286,"d":"276,286"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":254481,"d":"254,481"},{"v":254481,"d":"254,481"},0,{"v":0,"d":"0.0000"},0]
["      2080109","811001","      社会保险经办机构",{"v":254481,"d":"254,481"},{"v":254481,"d":"254,481"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":129766,"d":"129,766"},0,{"v":129766,"d":"129,766"},{"v":0,"d":"0.0000"},0]
["      2080299","811001","      其他民政管理事务支出",{"v":129766,"d":"129,766"},0,{"v":129766,"d":"129,766"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":484688,"d":"484,688"},{"v":484688,"d":"484,688"},0,{"v":0,"d":"0.0000"},0]
["      2080501","811001","      行政单位离退休",{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,{"v":0,"d":"0.0000"},0]
["      2080502","811001","      事业单位离退休",{"v":23972,"d":"23,972"},{"v":23972,"d":"23,972"},0,{"v":0,"d":"0.0000"},0]
["      2080505","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"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":146520,"d":"146,520"},0,{"v":146520,"d":"146,520"},{"v":0,"d":"0.0000"},0]
["      2082102","811001","      农村特困人员救助供养支出",{"v":146520,"d":"146,520"},0,{"v":146520,"d":"146,520"},{"v":0,"d":"0.0000"},0]
["  210",null,"  卫生健康支出",{"v":258027,"d":"258,027"},{"v":258027,"d":"258,027"},0,{"v":0,"d":"0.0000"},0]
["    21011",null,"    行政事业单位医疗",{"v":258027,"d":"258,027"},{"v":258027,"d":"258,027"},0,{"v":0,"d":"0.0000"},0]
["      2101101","811001","      行政单位医疗",{"v":127693,"d":"127,693"},{"v":127693,"d":"127,693"},0,{"v":0,"d":"0.0000"},0]
["      2101102","811001","      事业单位医疗",{"v":88734,"d":"88,734"},{"v":88734,"d":"88,734"},0,{"v":0,"d":"0.0000"},0]
["      2101103","811001","      公务员医疗补助",{"v":41600,"d":"41,600"},{"v":41600,"d":"41,600"},0,{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":3286365,"d":"3,286,365"},{"v":900289,"d":"900,289"},{"v":2386076,"d":"2,386,076"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":798669,"d":"798,669"},{"v":798669,"d":"798,669"},0,{"v":0,"d":"0.0000"},0]
["      2130104","811001","      事业运行（农业）",{"v":798669,"d":"798,669"},{"v":798669,"d":"798,669"},0,{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":101620,"d":"101,620"},{"v":101620,"d":"101,620"},0,{"v":0,"d":"0.0000"},0]
["      2130204","811001","      事业机构",{"v":101620,"d":"101,620"},{"v":101620,"d":"101,620"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":2386076,"d":"2,386,076"},0,{"v":2386076,"d":"2,386,076"},{"v":0,"d":"0.0000"},0]
["      2130701","811001","      对村级公益事业建设的补助",{"v":757500,"d":"757,500"},0,{"v":757500,"d":"757,500"},{"v":0,"d":"0.0000"},0]
["      2130705","811001","      对村民委员会和村党支部的补助",{"v":1628576,"d":"1,628,576"},0,{"v":1628576,"d":"1,628,576"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,{"v":0,"d":"0.0000"},0]
["      2210201","811001","      住房公积金",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,{"v":0,"d":"0.0000"},0]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},0]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},0]
["      2240602","811001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},0]

{"sheet":"财政拨款收支预算总表04","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县格萨拉乡人民政府",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2021年预算数","项      目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",{"v":7370040,"d":"7,370,040"},"一、本年支出",{"v":8227540,"d":"8,227,540"},{"v":7420040,"d":"7,420,040"},0,0,{"v":807500,"d":"807,500"}]
["   一般公共预算拨款收入",{"v":7370040,"d":"7,370,040"},"  一般公共服务支出",{"v":2729834,"d":"2,729,834"},{"v":2729834,"d":"2,729,834"},0,0,0]
["   政府性基金预算拨款收入",0,"  外交支出",0,0,0,0,0]
["   国有资本经营预算拨款收入",0,"  国防支出",0,0,0,0,0]
["二、上年结转",{"v":807500,"d":"807,500"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":807500,"d":"807,500"},"  教育支出",0,0,0,0,0]
["   政府性基金预算拨款收入",0,"  科学技术支出",0,0,0,0,0]
["   国有资本经营预算拨款收入",0,"  文化体育与传媒支出",{"v":262247,"d":"262,247"},{"v":262247,"d":"262,247"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":1015455,"d":"1,015,455"},{"v":1015455,"d":"1,015,455"},0,0,0]
[null,null,"  社会保险基金支出",0,0,0,0,0]
[null,null,"  医疗卫生与计划生育支出",{"v":258027,"d":"258,027"},{"v":258027,"d":"258,027"},0,0,0]
[null,null,"  节能环保支出",0,0,0,0,0]
[null,null,"  城乡社区支出",0,0,0,0,0]
[null,null,"  农林水支出",{"v":3286365,"d":"3,286,365"},{"v":2528865,"d":"2,528,865"},0,0,{"v":757500,"d":"757,500"}]
[null,null,"  交通运输支出",0,0,0,0,0]
[null,null,"  资源勘探信息等支出",0,0,0,0,0]
[null,null,"  商业服务业等支出",0,0,0,0,0]
[null,null,"  金融支出",0,0,0,0,0]
[null,null,"  援助其他地区支出",0,0,0,0,0]
[null,null,"  国土海洋气象等支出",0,0,0,0,0]
[null,null,"  住房保障支出",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,0,0]
[null,null,"  粮油物资储备支出",0,0,0,0,0]
[null,null,"  国有资本经营预算支出",0,0,0,0,0]
[null,null,"  灾害防治及应急管理支出",{"v":100000,"d":"100,000"},{"v":50000,"d":"50,000"},0,0,{"v":50000,"d":"50,000"}]
[null,null,"  预备费",0,0,0,0,0]
[null,null,"  其他支出",0,0,0,0,0]
[null,null,"  转移性支出",0,0,0,0,0]
[null,null,"  债务还本支出",0,0,0,0,0]
[null,null,"  债务付息支出",0,0,0,0,0]
[null,null,"  债务发行费用支出",0,0,0,0,0]
[null,null,"  抗疫国债支出",0,0,0,0,0]
[null,null,"二、结转下年"]
[]
["收  入  合  计",{"v":8177540,"d":"8,177,540"},"支   出  合  计",{"v":8227540,"d":"8,227,540"},{"v":7420040,"d":"7,420,040"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":53,"n_cols":110,"rows_kept":53,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县格萨拉乡人民政府",{"$nulls":108},"单位：元"]
["项              目",null,null,"总计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$nulls":4},"资本性支出(基本建设)",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助(基本建设)",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位养老养老保险","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国(境)费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭的补助支出","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出)","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
[null,null,"合计",{"v":8177540,"d":"8,177,540"},{"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":2204060,"d":"2,204,060"},{"v":413846,"d":"413,846"},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":107500,"d":"107,500"},{"v":25000,"d":"25,000"},{"v":14601,"d":"14,601"},0,0,0,{"v":270000,"d":"270,000"},0,{"v":56215,"d":"56,215"},{"v":37972,"d":"37,972"},{"v":120000,"d":"120,000"},{"v":169800,"d":"169,800"},0,{"v":838126,"d":"838,126"},{"v":1765190,"d":"1,765,190"},0,{"v":18972,"d":"18,972"},0,0,{"v":1733418,"d":"1,733,418"},0,{"v":12800,"d":"12,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["811001",null,"盐边县格萨拉乡人民政府",{"v":8177540,"d":"8,177,540"},{"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":2204060,"d":"2,204,060"},{"v":413846,"d":"413,846"},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":107500,"d":"107,500"},{"v":25000,"d":"25,000"},{"v":14601,"d":"14,601"},0,0,0,{"v":270000,"d":"270,000"},0,{"v":56215,"d":"56,215"},{"v":37972,"d":"37,972"},{"v":120000,"d":"120,000"},{"v":169800,"d":"169,800"},0,{"v":838126,"d":"838,126"},{"v":1765190,"d":"1,765,190"},0,{"v":18972,"d":"18,972"},0,0,{"v":1733418,"d":"1,733,418"},0,{"v":12800,"d":"12,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",{"v":2729834,"d":"2,729,834"},{"v":1718532,"d":"1,718,532"},{"v":765504,"d":"765,504"},{"v":829044,"d":"829,044"},{"v":63792,"d":"63,792"},0,0,0,0,0,0,0,0,0,{"v":60192,"d":"60,192"},{"v":882746,"d":"882,746"},{"v":70746,"d":"70,746"},0,0,0,{"v":6000,"d":"6,000"},{"v":10000,"d":"10,000"},{"v":20000,"d":"20,000"},0,0,{"v":70000,"d":"70,000"},0,0,0,{"v":82500,"d":"82,500"},{"v":10000,"d":"10,000"},{"v":14601,"d":"14,601"},0,0,0,{"v":270000,"d":"270,000"},0,{"v":31949,"d":"31,949"},{"v":21524,"d":"21,524"},{"v":80000,"d":"80,000"},{"v":169800,"d":"169,800"},0,{"v":25626,"d":"25,626"},{"v":128556,"d":"128,556"},0,0,0,0,{"v":128556,"d":"128,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":130329,"d":"130,329"},{"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":47847,"d":"47,847"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,0,{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,{"v":3195,"d":"3,195"},{"v":2152,"d":"2,152"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","811001","      行政运行（人大）",{"v":97829,"d":"97,829"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010104","811001","      人大会议",{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2099149,"d":"2,099,149"},{"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":790782,"d":"790,782"},{"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":270000,"d":"270,000"},0,{"v":20767,"d":"20,767"},{"v":13988,"d":"13,988"},{"v":80000,"d":"80,000"},{"v":169800,"d":"169,800"},0,{"v":25626,"d":"25,626"},{"v":128556,"d":"128,556"},0,0,0,0,{"v":128556,"d":"128,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","811001","      行政运行（政府）",{"v":2003523,"d":"2,003,523"},{"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":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"},{"v":169800,"d":"169,800"},0,0,{"v":128556,"d":"128,556"},0,0,0,0,{"v":128556,"d":"128,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","811001","      一般行政管理事务（政府）",{"v":95626,"d":"95,626"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":95626,"d":"95,626"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,{"v":25626,"d":"25,626"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":145408,"d":"145,408"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010601","811001","      行政运行（财政）",{"v":145408,"d":"145,408"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20129",null,"    群众团体事务",{"v":105260,"d":"105,260"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2012901","811001","      行政运行（群众）",{"v":105260,"d":"105,260"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":249688,"d":"249,688"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","811001","      行政运行（党委）",{"v":249688,"d":"249,688"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":262247,"d":"262,247"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":262247,"d":"262,247"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","811001","      群众文化",{"v":262247,"d":"262,247"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":1015455,"d":"1,015,455"},{"v":661177,"d":"661,177"},{"v":85176,"d":"85,176"},{"v":95076,"d":"95,076"},0,0,{"v":28290,"d":"28,290"},{"v":449716,"d":"449,716"},0,0,0,{"v":2919,"d":"2,919"},0,0,0,{"v":59020,"d":"59,020"},{"v":16000,"d":"16,000"},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,{"v":5000,"d":"5,000"},{"v":295258,"d":"295,258"},0,{"v":18972,"d":"18,972"},0,0,{"v":276286,"d":"276,286"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":254481,"d":"254,481"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","811001","      社会保险经办机构",{"v":254481,"d":"254,481"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    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,{"v":129766,"d":"129,766"},0,0,0,0,{"v":129766,"d":"129,766"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080299","811001","      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,{"v":129766,"d":"129,766"},0,0,0,0,{"v":129766,"d":"129,766"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":484688,"d":"484,688"},{"v":449716,"d":"449,716"},0,0,0,0,0,{"v":449716,"d":"449,716"},0,0,0,0,0,0,0,{"v":16000,"d":"16,000"},{"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,{"v":5000,"d":"5,000"},{"v":18972,"d":"18,972"},0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080501","811001","      行政单位离退休",{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080502","811001","      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,{"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":18972,"d":"18,972"},0,{"v":18972,"d":"18,972"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","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"},0,0,0,0,0,{"v":449716,"d":"449,716"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":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,{"v":146520,"d":"146,520"},0,0,0,0,{"v":146520,"d":"146,520"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2082102","811001","      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,{"v":146520,"d":"146,520"},0,0,0,0,{"v":146520,"d":"146,520"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  卫生健康支出",{"v":258027,"d":"258,027"},{"v":245227,"d":"245,227"},0,0,0,0,0,0,0,{"v":216427,"d":"216,427"},{"v":28800,"d":"28,800"},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,{"v":12800,"d":"12,800"},0,0,0,0,0,0,{"v":12800,"d":"12,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21011",null,"    行政事业单位医疗",{"v":258027,"d":"258,027"},{"v":245227,"d":"245,227"},0,0,0,0,0,0,0,{"v":216427,"d":"216,427"},{"v":28800,"d":"28,800"},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,{"v":12800,"d":"12,800"},0,0,0,0,0,0,{"v":12800,"d":"12,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101101","811001","      行政单位医疗",{"v":127693,"d":"127,693"},{"v":127693,"d":"127,693"},0,0,0,0,0,0,0,{"v":127693,"d":"127,693"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101102","811001","      事业单位医疗",{"v":88734,"d":"88,734"},{"v":88734,"d":"88,734"},0,0,0,0,0,0,0,{"v":88734,"d":"88,734"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2101103","811001","      公务员医疗补助",{"v":41600,"d":"41,600"},{"v":28800,"d":"28,800"},0,0,0,0,0,0,0,0,{"v":28800,"d":"28,800"},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,{"v":12800,"d":"12,800"},0,0,0,0,0,0,{"v":12800,"d":"12,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":3286365,"d":"3,286,365"},{"v":820842,"d":"820,842"},{"v":360660,"d":"360,660"},{"v":344628,"d":"344,628"},0,0,{"v":104219,"d":"104,219"},0,0,0,0,{"v":11335,"d":"11,335"},0,0,0,{"v":1136947,"d":"1,136,947"},{"v":317100,"d":"317,100"},0,0,0,0,0,{"v":5000,"d":"5,000"},0,0,{"v":10000,"d":"10,000"},0,0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,{"v":16279,"d":"16,279"},{"v":11068,"d":"11,068"},{"v":10000,"d":"10,000"},0,0,{"v":757500,"d":"757,500"},{"v":1328576,"d":"1,328,576"},0,0,0,0,{"v":1328576,"d":"1,328,576"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21301",null,"    农业农村",{"v":798669,"d":"798,669"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","811001","      事业运行（农业）",{"v":798669,"d":"798,669"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21302",null,"    林业和草原",{"v":101620,"d":"101,620"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","811001","      事业机构",{"v":101620,"d":"101,620"},{"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":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"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":2386076,"d":"2,386,076"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1057500,"d":"1,057,500"},{"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,{"v":757500,"d":"757,500"},{"v":1328576,"d":"1,328,576"},0,0,0,0,{"v":1328576,"d":"1,328,576"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130701","811001","      对村级公益事业建设的补助",{"v":757500,"d":"757,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"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,{"v":757500,"d":"757,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130705","811001","      对村民委员会和村党支部的补助",{"v":1628576,"d":"1,628,576"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"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,{"v":1328576,"d":"1,328,576"},0,0,0,0,{"v":1328576,"d":"1,328,576"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","811001","      住房公积金",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,{"v":575612,"d":"575,612"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2240602","811001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":37,"n_cols":7,"rows_kept":37,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县格萨拉乡人民政府",{"$nulls":4},"单位：元"]
["项           目",null,null,"基本支出"]
["经济科目编码(类款)","单位代码","单位名称(经济科目)","合计","人员经费","公用经费"]
[null,null,"合计",{"v":5337052,"d":"5,337,052"},{"v":4368618,"d":"4,368,618"},{"v":968434,"d":"968,434"},0]
["811001",null,"盐边县格萨拉乡人民政府",{"v":5337052,"d":"5,337,052"},{"v":4368618,"d":"4,368,618"},{"v":968434,"d":"968,434"},0]
["  301",null,"  工资福利支出",{"v":4208290,"d":"4,208,290"},{"v":4208290,"d":"4,208,290"},0,0]
["    30101","811001","    基本工资",{"v":1265724,"d":"1,265,724"},{"v":1265724,"d":"1,265,724"},0,0]
["    30102","811001","    津贴补贴",{"v":1329996,"d":"1,329,996"},{"v":1329996,"d":"1,329,996"},0,0]
["    30103","811001","    奖金",{"v":63792,"d":"63,792"},{"v":63792,"d":"63,792"},0,0]
["    30107","811001","    绩效工资",{"v":151208,"d":"151,208"},{"v":151208,"d":"151,208"},0,0]
["    30108","811001","    机关事业单位基本养老保险缴费",{"v":449716,"d":"449,716"},{"v":449716,"d":"449,716"},0,0]
["    30110","811001","    职工基本医疗保险缴费",{"v":216427,"d":"216,427"},{"v":216427,"d":"216,427"},0,0]
["    30111","811001","    公务员医疗补助缴费",{"v":28800,"d":"28,800"},{"v":28800,"d":"28,800"},0,0]
["    30112","811001","    其他社会保障缴费",{"v":16135,"d":"16,135"},{"v":16135,"d":"16,135"},0,0]
["    30113","811001","    住房公积金",{"v":575612,"d":"575,612"},{"v":575612,"d":"575,612"},0,0]
["    30199","811001","    其他工资福利支出",{"v":110880,"d":"110,880"},{"v":110880,"d":"110,880"},0,0]
["  302",null,"  商品和服务支出",{"v":968434,"d":"968,434"},0,{"v":968434,"d":"968,434"},0]
["    30201","811001","    办公费",{"v":113846,"d":"113,846"},0,{"v":113846,"d":"113,846"},0]
["    30205","811001","    水费",{"v":6000,"d":"6,000"},0,{"v":6000,"d":"6,000"},0]
["    30206","811001","    电费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0]
["    30207","811001","    邮电费",{"v":35000,"d":"35,000"},0,{"v":35000,"d":"35,000"},0]
["    30211","811001","    差旅费",{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0]
["    30215","811001","    会议费",{"v":75000,"d":"75,000"},0,{"v":75000,"d":"75,000"},0]
["    30216","811001","    培训费",{"v":25000,"d":"25,000"},0,{"v":25000,"d":"25,000"},0]
["    30217","811001","    公务接待费",{"v":14601,"d":"14,601"},0,{"v":14601,"d":"14,601"},0]
["    30226","811001","    劳务费",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0]
["    30228","811001","    工会经费",{"v":56215,"d":"56,215"},0,{"v":56215,"d":"56,215"},0]
["    30229","811001","    福利费",{"v":37972,"d":"37,972"},0,{"v":37972,"d":"37,972"},0]
["    30231","811001","    公务用车运行维护费",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},0]
["    30239","811001","    其他交通费用",{"v":169800,"d":"169,800"},0,{"v":169800,"d":"169,800"},0]
["    30299","811001","    其他商品和服务支出",{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0]
["  303",null,"  对个人和家庭的补助",{"v":160328,"d":"160,328"},{"v":160328,"d":"160,328"},0,0]
["    30302","811001","    退休费",{"v":18972,"d":"18,972"},{"v":18972,"d":"18,972"},0,0]
["    30305","811001","    生活补助",{"v":128556,"d":"128,556"},{"v":128556,"d":"128,556"},0,0]
["    30307","811001","    医疗费补助",{"v":12800,"d":"12,800"},{"v":12800,"d":"12,800"},0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":25,"n_cols":5,"rows_kept":25,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县格萨拉乡人民政府",{"$nulls":3},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","金额"]
[null,null,"合计",null,{"v":2840488,"d":"2,840,488"}]
["811001",null,"盐边县格萨拉乡人民政府",null,{"v":2840488,"d":"2,840,488"}]
["  201",null,"  一般公共服务支出",null,{"v":128126,"d":"128,126"}]
["    20101",null,"    人大事务",null,{"v":32500,"d":"32,500"}]
["      2010104","811001","      人大会议","2021年人大会议费",{"v":32500,"d":"32,500"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":95626,"d":"95,626"}]
["      2010302","811001","      一般行政管理事务（政府）","2021年乡村治理补助",{"v":25626,"d":"25,626"}]
["      2010302","811001","      一般行政管理事务（政府）","2021年集镇城维费",{"v":70000,"d":"70,000"}]
["  208",null,"  社会保障和就业支出",null,{"v":276286,"d":"276,286"}]
["    20802",null,"    民政管理事务",null,{"v":129766,"d":"129,766"}]
["      2080299","811001","      其他民政管理事务支出","2021年敬老院工作经费",{"v":129766,"d":"129,766"}]
["    20821",null,"    特困人员救助供养",null,{"v":146520,"d":"146,520"}]
["      2082102","811001","      农村特困人员救助供养支出","2021年五保户生活费、丧葬费、御寒、护理补助",{"v":146520,"d":"146,520"}]
["  213",null,"  农林水支出",null,{"v":2386076,"d":"2,386,076"}]
["    21307",null,"    农村综合改革",null,{"v":2386076,"d":"2,386,076"}]
["      2130701","811001","      对村级公益事业建设的补助","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）",{"v":277500,"d":"277,500"}]
["      2130701","811001","      对村级公益事业建设的补助","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）",{"v":480000,"d":"480,000"}]
["      2130705","811001","      对村民委员会和村党支部的补助","2021年村组干部工资、绩效、办公经费等费用",{"v":1628576,"d":"1,628,576"}]
["  224",null,"  灾害防治及应急管理支出",null,{"v":50000,"d":"50,000"}]
["    22406",null,"    自然灾害防治",null,{"v":50000,"d":"50,000"}]
["      2240602","811001","      森林草原防灾减灾","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）",{"v":50000,"d":"50,000"}]

{"sheet":"一般公共预算三公经费预算表08","index":8,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公经费”支出预算表"]
["单位名称：盐边县格萨拉乡人民政府",{"$nulls":6},"单位：元"]
["单位代码","单位名称","本级当年财政拨款收入"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]
[null,"合计",{"v":134601,"d":"134,601"},0,{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},0,{"v":14601,"d":"14,601"}]
["811001","盐边县格萨拉乡人民政府",{"v":134601,"d":"134,601"},0,{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},0,{"v":14601,"d":"14,601"}]

{"sheet":"政府性基金支出预算表09","index":9,"n_rows":4,"n_cols":7,"rows_kept":4,"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县格萨拉乡人民政府",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]

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

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