{"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"]}
[]
[]
[]
["盐边县永兴镇党政办"]
["2021年部门预算批复表"]

{"sheet":"收支总表","index":1,"n_rows":26,"n_cols":4,"rows_kept":26,"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:盐边县永兴镇党政办",null,null,"单位：元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","2021年预算数"]
["一、当年财政拨款收入",{"v":14875183,"d":"14,875,183"},"一、工资福利支出",{"v":8197040,"d":"8,197,040"}]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",{"v":1403068,"d":"1,403,068"}]
["   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":235698,"d":"235,698"}]
["   其中：义务教育等转移支付收入",0,"四、项目支出",{"v":8910488,"d":"8,910,488"}]
["   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":14875183,"d":"14,875,183"},"本  年  支  出  合  计",{"v":18746294,"d":"18,746,294"}]
["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":3871111,"d":"3,871,111"},null,0]
["    其中：专项资金"]
["          事业单位经营亏损",null,"       ",0]
[]
[]
["收      入      总      计",{"v":18746294,"d":"18,746,294"},"支      出      总      计",{"v":18746294,"d":"18,746,294"}]

{"sheet":"收入预算总表","index":2,"n_rows":39,"n_cols":24,"rows_kept":39,"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":18746294,"d":"18,746,294"},{"v":3871111,"d":"3,871,111"},{"v":3871111,"d":"3,871,111"},0,{"v":0,"d":"0.00"},{"v":14875183,"d":"14,875,183"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"807001","盐边县永兴镇人民政府",{"v":18746294,"d":"18,746,294"},{"v":3871111,"d":"3,871,111"},{"v":3871111,"d":"3,871,111"},0,{"v":0,"d":"0.00"},{"v":14875183,"d":"14,875,183"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","01","  807001","  行政运行（人大）",{"v":110920,"d":"110,920"},0,0,0,{"v":0,"d":"0.00"},{"v":110920,"d":"110,920"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","04","  807001","  人大会议",{"v":38350,"d":"38,350"},0,0,0,{"v":0,"d":"0.00"},{"v":38350,"d":"38,350"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","01","  807001","  行政运行（政府）",{"v":3841583,"d":"3,841,583"},0,0,0,{"v":0,"d":"0.00"},{"v":3841583,"d":"3,841,583"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","  807001","  一般行政管理事务（政府）",{"v":245620,"d":"245,620"},{"v":188902,"d":"188,902"},{"v":188902,"d":"188,902"},0,{"v":0,"d":"0.00"},{"v":56718,"d":"56,718"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","99","  807001","  其他政府办公厅（室）及相关机构事务支出",{"v":210000,"d":"210,000"},{"v":210000,"d":"210,000"},{"v":210000,"d":"210,000"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","01","  807001","  行政运行（财政）",{"v":282681,"d":"282,681"},0,0,0,{"v":0,"d":"0.00"},{"v":282681,"d":"282,681"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","23","04","  807001","  民族工作专项",{"v":32695,"d":"32,695"},0,0,0,{"v":0,"d":"0.00"},{"v":32695,"d":"32,695"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","31","01","  807001","  行政运行（党委）",{"v":192790,"d":"192,790"},0,0,0,{"v":0,"d":"0.00"},{"v":192790,"d":"192,790"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["207","01","09","  807001","  群众文化",{"v":262189,"d":"262,189"},0,0,0,{"v":0,"d":"0.00"},{"v":262189,"d":"262,189"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","01","09","  807001","  社会保险经办机构",{"v":581441,"d":"581,441"},0,0,0,{"v":0,"d":"0.00"},{"v":581441,"d":"581,441"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","07","  807001","  行政区划和地名管理",{"v":139300,"d":"139,300"},{"v":139300,"d":"139,300"},{"v":139300,"d":"139,300"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","08","  807001","  基层政权建设和社区治理",{"v":603733,"d":"603,733"},0,0,0,{"v":0,"d":"0.00"},{"v":603733,"d":"603,733"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","  807001","  其他民政管理事务支出",{"v":653329,"d":"653,329"},0,0,0,{"v":0,"d":"0.00"},{"v":653329,"d":"653,329"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","  807001","  行政单位离退休",{"v":17000,"d":"17,000"},0,0,0,{"v":0,"d":"0.00"},{"v":17000,"d":"17,000"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","  807001","  事业单位离退休",{"v":21000,"d":"21,000"},0,0,0,{"v":0,"d":"0.00"},{"v":21000,"d":"21,000"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","  807001","  机关事业单位基本养老保险缴费支出",{"v":884777,"d":"884,777"},0,0,0,{"v":0,"d":"0.00"},{"v":884777,"d":"884,777"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  807001","  农村特困人员救助供养支出",{"v":841920,"d":"841,920"},0,0,0,{"v":0,"d":"0.00"},{"v":841920,"d":"841,920"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","04","99","  807001","  其他公共卫生支出",{"v":91705,"d":"91,705"},{"v":91705,"d":"91,705"},{"v":91705,"d":"91,705"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","  807001","  行政单位医疗",{"v":239504,"d":"239,504"},0,0,0,{"v":0,"d":"0.00"},{"v":239504,"d":"239,504"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","  807001","  事业单位医疗",{"v":186295,"d":"186,295"},0,0,0,{"v":0,"d":"0.00"},{"v":186295,"d":"186,295"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","  807001","  公务员医疗补助",{"v":86400,"d":"86,400"},0,0,0,{"v":0,"d":"0.00"},{"v":86400,"d":"86,400"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["211","01","99","  807001","  其他环境保护管理事务支出",{"v":60737,"d":"60,737"},{"v":60737,"d":"60,737"},{"v":60737,"d":"60,737"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","  807001","  城乡社区环境卫生",{"v":206569,"d":"206,569"},{"v":206569,"d":"206,569"},{"v":206569,"d":"206,569"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","08","01","  807001","  征地和拆迁补偿支出",{"v":90000,"d":"90,000"},{"v":90000,"d":"90,000"},{"v":90000,"d":"90,000"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","  807001","  事业运行（农业）",{"v":2047294,"d":"2,047,294"},0,0,0,{"v":0,"d":"0.00"},{"v":2047294,"d":"2,047,294"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","42","  807001","  农村道路建设",{"v":663298,"d":"663,298"},{"v":663298,"d":"663,298"},{"v":663298,"d":"663,298"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","01","  807001","  对村级公益事业建设的补助",{"v":1880600,"d":"1,880,600"},{"v":1880600,"d":"1,880,600"},{"v":1880600,"d":"1,880,600"},0,{"v":0,"d":"0.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","  807001","  对村民委员会和村党支部的补助",{"v":2812632,"d":"2,812,632"},0,0,0,{"v":0,"d":"0.00"},{"v":2812632,"d":"2,812,632"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","  807001","  住房公积金",{"v":1081932,"d":"1,081,932"},0,0,0,{"v":0,"d":"0.00"},{"v":1081932,"d":"1,081,932"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","  807001","  森林草原防灾减灾",{"v":340000,"d":"340,000"},{"v":340000,"d":"340,000"},{"v":340000,"d":"340,000"},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":39,"n_cols":19,"rows_kept":39,"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":18746294,"d":"18,746,294"},{"v":9835806,"d":"9,835,806"},{"v":8197040,"d":"8,197,040"},{"v":1403068,"d":"1,403,068"},{"v":235698,"d":"235,698"},{"v":8910488,"d":"8,910,488"},0,{"v":8910488,"d":"8,910,488"},0,0,0,0,0,0]
[{"$nulls":3},"807001","盐边县永兴镇人民政府",{"v":18746294,"d":"18,746,294"},{"v":9835806,"d":"9,835,806"},{"v":8197040,"d":"8,197,040"},{"v":1403068,"d":"1,403,068"},{"v":235698,"d":"235,698"},{"v":8910488,"d":"8,910,488"},0,{"v":8910488,"d":"8,910,488"},0,0,0,0,0,0]
["201","01","01","  807001","  行政运行（人大）",{"v":110920,"d":"110,920"},{"v":110920,"d":"110,920"},{"v":99583,"d":"99,583"},{"v":11337,"d":"11,337"},0,0,0,0,0,0,0,0,0,0]
["201","01","04","  807001","  人大会议",{"v":38350,"d":"38,350"},0,0,0,0,{"v":38350,"d":"38,350"},0,{"v":38350,"d":"38,350"},0,0,0,0,0,0]
["201","03","01","  807001","  行政运行（政府）",{"v":3841583,"d":"3,841,583"},{"v":3841583,"d":"3,841,583"},{"v":2689071,"d":"2,689,071"},{"v":969642,"d":"969,642"},{"v":182870,"d":"182,870"},0,0,0,0,0,0,0,0,0]
["201","03","02","  807001","  一般行政管理事务（政府）",{"v":245620,"d":"245,620"},0,0,0,0,{"v":245620,"d":"245,620"},0,{"v":245620,"d":"245,620"},0,0,0,0,0,0]
["201","03","99","  807001","  其他政府办公厅（室）及相关机构事务支出",{"v":210000,"d":"210,000"},0,0,0,0,{"v":210000,"d":"210,000"},0,{"v":210000,"d":"210,000"},0,0,0,0,0,0]
["201","06","01","  807001","  行政运行（财政）",{"v":282681,"d":"282,681"},{"v":282681,"d":"282,681"},{"v":250669,"d":"250,669"},{"v":32012,"d":"32,012"},0,0,0,0,0,0,0,0,0,0]
["201","23","04","  807001","  民族工作专项",{"v":32695,"d":"32,695"},0,0,0,0,{"v":32695,"d":"32,695"},0,{"v":32695,"d":"32,695"},0,0,0,0,0,0]
["201","31","01","  807001","  行政运行（党委）",{"v":192790,"d":"192,790"},{"v":192790,"d":"192,790"},{"v":171445,"d":"171,445"},{"v":21345,"d":"21,345"},0,0,0,0,0,0,0,0,0,0]
["207","01","09","  807001","  群众文化",{"v":262189,"d":"262,189"},{"v":262189,"d":"262,189"},{"v":231010,"d":"231,010"},{"v":31179,"d":"31,179"},0,0,0,0,0,0,0,0,0,0]
["208","01","09","  807001","  社会保险经办机构",{"v":581441,"d":"581,441"},{"v":581441,"d":"581,441"},{"v":509879,"d":"509,879"},{"v":71562,"d":"71,562"},0,0,0,0,0,0,0,0,0,0]
["208","02","07","  807001","  行政区划和地名管理",{"v":139300,"d":"139,300"},0,0,0,0,{"v":139300,"d":"139,300"},0,{"v":139300,"d":"139,300"},0,0,0,0,0,0]
["208","02","08","  807001","  基层政权建设和社区治理",{"v":603733,"d":"603,733"},0,0,0,0,{"v":603733,"d":"603,733"},0,{"v":603733,"d":"603,733"},0,0,0,0,0,0]
["208","02","99","  807001","  其他民政管理事务支出",{"v":653329,"d":"653,329"},0,0,0,0,{"v":653329,"d":"653,329"},0,{"v":653329,"d":"653,329"},0,0,0,0,0,0]
["208","05","01","  807001","  行政单位离退休",{"v":17000,"d":"17,000"},{"v":17000,"d":"17,000"},0,{"v":17000,"d":"17,000"},0,0,0,0,0,0,0,0,0,0]
["208","05","02","  807001","  事业单位离退休",{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},0,{"v":21000,"d":"21,000"},0,0,0,0,0,0,0,0,0,0]
["208","05","05","  807001","  机关事业单位基本养老保险缴费支出",{"v":884777,"d":"884,777"},{"v":884777,"d":"884,777"},{"v":884777,"d":"884,777"},0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","  807001","  农村特困人员救助供养支出",{"v":841920,"d":"841,920"},0,0,0,0,{"v":841920,"d":"841,920"},0,{"v":841920,"d":"841,920"},0,0,0,0,0,0]
["210","04","99","  807001","  其他公共卫生支出",{"v":91705,"d":"91,705"},0,0,0,0,{"v":91705,"d":"91,705"},0,{"v":91705,"d":"91,705"},0,0,0,0,0,0]
["210","11","01","  807001","  行政单位医疗",{"v":239504,"d":"239,504"},{"v":239504,"d":"239,504"},{"v":239504,"d":"239,504"},0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","  807001","  事业单位医疗",{"v":186295,"d":"186,295"},{"v":186295,"d":"186,295"},{"v":186295,"d":"186,295"},0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","  807001","  公务员医疗补助",{"v":86400,"d":"86,400"},{"v":86400,"d":"86,400"},{"v":56000,"d":"56,000"},0,{"v":30400,"d":"30,400"},0,0,0,0,0,0,0,0,0]
["211","01","99","  807001","  其他环境保护管理事务支出",{"v":60737,"d":"60,737"},0,0,0,0,{"v":60737,"d":"60,737"},0,{"v":60737,"d":"60,737"},0,0,0,0,0,0]
["212","05","01","  807001","  城乡社区环境卫生",{"v":206569,"d":"206,569"},0,0,0,0,{"v":206569,"d":"206,569"},0,{"v":206569,"d":"206,569"},0,0,0,0,0,0]
["212","08","01","  807001","  征地和拆迁补偿支出",{"v":90000,"d":"90,000"},0,0,0,0,{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0,0,0,0,0,0]
["213","01","04","  807001","  事业运行（农业）",{"v":2047294,"d":"2,047,294"},{"v":2047294,"d":"2,047,294"},{"v":1796875,"d":"1,796,875"},{"v":227991,"d":"227,991"},{"v":22428,"d":"22,428"},0,0,0,0,0,0,0,0,0]
["213","01","42","  807001","  农村道路建设",{"v":663298,"d":"663,298"},0,0,0,0,{"v":663298,"d":"663,298"},0,{"v":663298,"d":"663,298"},0,0,0,0,0,0]
["213","07","01","  807001","  对村级公益事业建设的补助",{"v":1880600,"d":"1,880,600"},0,0,0,0,{"v":1880600,"d":"1,880,600"},0,{"v":1880600,"d":"1,880,600"},0,0,0,0,0,0]
["213","07","05","  807001","  对村民委员会和村党支部的补助",{"v":2812632,"d":"2,812,632"},0,0,0,0,{"v":2812632,"d":"2,812,632"},0,{"v":2812632,"d":"2,812,632"},0,0,0,0,0,0]
["221","02","01","  807001","  住房公积金",{"v":1081932,"d":"1,081,932"},{"v":1081932,"d":"1,081,932"},{"v":1081932,"d":"1,081,932"},0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","  807001","  森林草原防灾减灾",{"v":340000,"d":"340,000"},0,0,0,0,{"v":340000,"d":"340,000"},0,{"v":340000,"d":"340,000"},0,0,0,0,0,0]

{"sheet":"征收计划","index":4,"n_rows":9,"n_cols":13,"rows_kept":9,"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],[8,0,11,12]],"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**"]
[]
["此表无数据"]

{"sheet":"项目支出","index":5,"n_rows":31,"n_cols":23,"rows_kept":31,"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"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":5},"合计",null,null,{"v":8910488,"d":"8,910,488"},{"v":5039377,"d":"5,039,377"},{"v":5039377,"d":"5,039,377"},0,0,0,0,0,0,0,{"v":3871111,"d":"3,871,111"},{"v":3871111,"d":"3,871,111"},0,0,0]
[{"$nulls":5},"大型会议及其他项目支出（行政）",null,null,{"v":8910488,"d":"8,910,488"},{"v":5039377,"d":"5,039,377"},{"v":5039377,"d":"5,039,377"},0,0,0,0,0,0,0,{"v":3871111,"d":"3,871,111"},{"v":3871111,"d":"3,871,111"},0,0,0]
["201","01","04","807001","盐边县永兴镇人民政府","  人大代表活动经费及人大会议费",null,"否",{"v":38350,"d":"38,350"},{"v":38350,"d":"38,350"},{"v":38350,"d":"38,350"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","807001","盐边县永兴镇人民政府","  乡村治理补助",null,null,{"v":56718,"d":"56,718"},{"v":56718,"d":"56,718"},{"v":56718,"d":"56,718"},0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","807001","盐边县永兴镇人民政府","  （2021年财返）根据永兴财追减指标退回财力【2019】2号政府办公及档案管理建设",null,null,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,0]
["201","03","02","807001","盐边县永兴镇人民政府","  （2021年财返）根据永兴财【2020】38号用于解决原箐河乡遗留问题及债务化解",null,null,{"v":88902,"d":"88,902"},0,0,0,0,0,0,0,0,0,{"v":88902,"d":"88,902"},{"v":88902,"d":"88,902"},0,0,0]
["201","03","99","807001","盐边县永兴镇人民政府","  （2021年财返）根据永兴财【2020】29号下达2020年年初预留（机关干部职工值班、加班及通讯补助）",null,null,{"v":210000,"d":"210,000"},0,0,0,0,0,0,0,0,0,{"v":210000,"d":"210,000"},{"v":210000,"d":"210,000"},0,0,0]
["201","23","04","807001","盐边县永兴镇人民政府","  少数民族工作经费",null,null,{"v":32695,"d":"32,695"},{"v":32695,"d":"32,695"},{"v":32695,"d":"32,695"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","07","807001","盐边县永兴镇人民政府","  （2021年财返）根据川财预【2020】4号下达乡镇区划调整改革补助资金",null,null,{"v":139300,"d":"139,300"},0,0,0,0,0,0,0,0,0,{"v":139300,"d":"139,300"},{"v":139300,"d":"139,300"},0,0,0]
["208","02","08","807001","盐边县永兴镇人民政府","  社区经费及办公费",null,null,{"v":603733,"d":"603,733"},{"v":603733,"d":"603,733"},{"v":603733,"d":"603,733"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","99","807001","盐边县永兴镇人民政府","  敬老院经费及办公费",null,null,{"v":653329,"d":"653,329"},{"v":653329,"d":"653,329"},{"v":653329,"d":"653,329"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","21","02","807001","盐边县永兴镇人民政府","  五保户救济费",null,null,{"v":841920,"d":"841,920"},{"v":841920,"d":"841,920"},{"v":841920,"d":"841,920"},0,0,0,0,0,0,0,0,0,0,0,0]
["210","04","99","807001","盐边县永兴镇人民政府","  （2021年财返）根据盐财资预【2020】26号下达2020年血吸虫防治灭螺经费",null,null,{"v":91705,"d":"91,705"},0,0,0,0,0,0,0,0,0,{"v":91705,"d":"91,705"},{"v":91705,"d":"91,705"},0,0,0]
["211","01","99","807001","盐边县永兴镇人民政府","  （2021年财返）根据盐财资投【2020】15号下达环保督察回头看反馈问题销号整改及大棚房专项清理整治经费",null,null,{"v":60737,"d":"60,737"},0,0,0,0,0,0,0,0,0,{"v":60737,"d":"60,737"},{"v":60737,"d":"60,737"},0,0,0]
["212","05","01","807001","盐边县永兴镇人民政府","  （2021年财返）根据永兴财【2020】33号用于解决集镇保洁人员、城管人员生活补助",null,null,{"v":206569,"d":"206,569"},0,0,0,0,0,0,0,0,0,{"v":206569,"d":"206,569"},{"v":206569,"d":"206,569"},0,0,0]
["212","08","01","807001","盐边县永兴镇人民政府","  （2021年财返）根据盐财资投【2018】10号下达2018年土地出让金（用于永兴中学、永兴卫生院扩建征地）",null,null,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,{"v":90000,"d":"90,000"},{"v":90000,"d":"90,000"},0,0,0]
["213","01","42","807001","盐边县永兴镇人民政府","  （2021年财返）根据永兴财【2020】34号下达用于基础设施维护建设",null,null,{"v":663298,"d":"663,298"},0,0,0,0,0,0,0,0,0,{"v":663298,"d":"663,298"},{"v":663298,"d":"663,298"},0,0,0]
["213","07","01","807001","盐边县永兴镇人民政府","  （2021年财返）根据川财农【2020】79号下达2020年中央和省级村级公益事业建设一事一议财政奖补资金",null,null,{"v":185000,"d":"185,000"},0,0,0,0,0,0,0,0,0,{"v":185000,"d":"185,000"},{"v":185000,"d":"185,000"},0,0,0]
["213","07","01","807001","盐边县永兴镇人民政府","  （2021年财返）根据川财农【2019】170号下达2020年一事一议库存项目",null,null,{"v":620600,"d":"620,600"},0,0,0,0,0,0,0,0,0,{"v":620600,"d":"620,600"},{"v":620600,"d":"620,600"},0,0,0]
["213","07","01","807001","盐边县永兴镇人民政府","  （2021年财返）根据川财农【2020】79号下达一事一议财政奖补资金（用于农村公厕建设项目）",null,null,{"v":125600,"d":"125,600"},0,0,0,0,0,0,0,0,0,{"v":125600,"d":"125,600"},{"v":125600,"d":"125,600"},0,0,0]
["213","07","01","807001","盐边县永兴镇人民政府","  （2021年财返）根据川财农【2020】79号下达用于一事一议库存项目",null,null,{"v":949400,"d":"949,400"},0,0,0,0,0,0,0,0,0,{"v":949400,"d":"949,400"},{"v":949400,"d":"949,400"},0,0,0]
["213","07","05","807001","盐边县永兴镇人民政府","  村社工资及办公费",null,null,{"v":2812632,"d":"2,812,632"},{"v":2812632,"d":"2,812,632"},{"v":2812632,"d":"2,812,632"},0,0,0,0,0,0,0,0,0,0,0,0]
["224","06","02","807001","盐边县永兴镇人民政府","  （2021年财返）根据盐财资预【2019】71号下达永兴镇2020年总预备费（森林草原防灭火专项整治工作经费）",null,null,{"v":290000,"d":"290,000"},0,0,0,0,0,0,0,0,0,{"v":290000,"d":"290,000"},{"v":290000,"d":"290,000"},0,0,0]
["224","06","02","807001","盐边县永兴镇人民政府","  （2021年财返）根据盐财资建【2020】203号用于森林草原防灭火专项整治工作领导小组办公室专项整治工作经费",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":21,"n_cols":25,"rows_kept":21,"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":8197040,"d":"8,197,040"},{"v":2537940,"d":"2,537,940"},{"v":2563872,"d":"2,563,872"},{"v":120540,"d":"120,540"},0,{"v":307507,"d":"307,507"},{"v":884777,"d":"884,777"},0,{"v":425799,"d":"425,799"},{"v":56000,"d":"56,000"},{"v":33873,"d":"33,873"},{"v":1081932,"d":"1,081,932"},0,{"v":184800,"d":"184,800"},{"v":8197040,"d":"8,197,040"},{"v":8197040,"d":"8,197,040"},{"v":8197040,"d":"8,197,040"},0,0,0]
[{"$nulls":3},"807001","盐边县永兴镇人民政府",{"v":8197040,"d":"8,197,040"},{"v":2537940,"d":"2,537,940"},{"v":2563872,"d":"2,563,872"},{"v":120540,"d":"120,540"},0,{"v":307507,"d":"307,507"},{"v":884777,"d":"884,777"},0,{"v":425799,"d":"425,799"},{"v":56000,"d":"56,000"},{"v":33873,"d":"33,873"},{"v":1081932,"d":"1,081,932"},0,{"v":184800,"d":"184,800"},{"v":8197040,"d":"8,197,040"},{"v":8197040,"d":"8,197,040"},{"v":8197040,"d":"8,197,040"},0,0,0]
["201","01","01","  807001","  行政运行（人大）",{"v":99583,"d":"99,583"},{"v":51492,"d":"51,492"},{"v":43800,"d":"43,800"},{"v":4291,"d":"4,291"},0,0,0,0,0,0,0,0,0,0,{"v":99583,"d":"99,583"},{"v":99583,"d":"99,583"},{"v":99583,"d":"99,583"},0,0,0]
["201","03","01","  807001","  行政运行（政府）",{"v":2689071,"d":"2,689,071"},{"v":1197828,"d":"1,197,828"},{"v":1291104,"d":"1,291,104"},{"v":99819,"d":"99,819"},0,0,0,0,0,0,0,0,0,{"v":100320,"d":"100,320"},{"v":2689071,"d":"2,689,071"},{"v":2689071,"d":"2,689,071"},{"v":2689071,"d":"2,689,071"},0,0,0]
["201","06","01","  807001","  行政运行（财政）",{"v":250669,"d":"250,669"},{"v":119964,"d":"119,964"},{"v":120708,"d":"120,708"},{"v":9997,"d":"9,997"},0,0,0,0,0,0,0,0,0,0,{"v":250669,"d":"250,669"},{"v":250669,"d":"250,669"},{"v":250669,"d":"250,669"},0,0,0]
["201","31","01","  807001","  行政运行（党委）",{"v":171445,"d":"171,445"},{"v":77196,"d":"77,196"},{"v":87816,"d":"87,816"},{"v":6433,"d":"6,433"},0,0,0,0,0,0,0,0,0,0,{"v":171445,"d":"171,445"},{"v":171445,"d":"171,445"},{"v":171445,"d":"171,445"},0,0,0]
["207","01","09","  807001","  群众文化",{"v":231010,"d":"231,010"},{"v":107436,"d":"107,436"},{"v":92196,"d":"92,196"},0,0,{"v":28188,"d":"28,188"},0,0,0,0,{"v":3190,"d":"3,190"},0,0,0,{"v":231010,"d":"231,010"},{"v":231010,"d":"231,010"},{"v":231010,"d":"231,010"},0,0,0]
["208","01","09","  807001","  社会保险经办机构",{"v":509879,"d":"509,879"},{"v":230172,"d":"230,172"},{"v":209364,"d":"209,364"},0,0,{"v":63303,"d":"63,303"},0,0,0,0,{"v":7040,"d":"7,040"},0,0,0,{"v":509879,"d":"509,879"},{"v":509879,"d":"509,879"},{"v":509879,"d":"509,879"},0,0,0]
["208","05","05","  807001","  机关事业单位基本养老保险缴费支出",{"v":884777,"d":"884,777"},0,0,0,0,0,{"v":884777,"d":"884,777"},0,0,0,0,0,0,0,{"v":884777,"d":"884,777"},{"v":884777,"d":"884,777"},{"v":884777,"d":"884,777"},0,0,0]
["210","11","01","  807001","  行政单位医疗",{"v":239504,"d":"239,504"},0,0,0,0,0,0,0,{"v":239504,"d":"239,504"},0,0,0,0,0,{"v":239504,"d":"239,504"},{"v":239504,"d":"239,504"},{"v":239504,"d":"239,504"},0,0,0]
["210","11","02","  807001","  事业单位医疗",{"v":186295,"d":"186,295"},0,0,0,0,0,0,0,{"v":186295,"d":"186,295"},0,0,0,0,0,{"v":186295,"d":"186,295"},{"v":186295,"d":"186,295"},{"v":186295,"d":"186,295"},0,0,0]
["210","11","03","  807001","  公务员医疗补助",{"v":56000,"d":"56,000"},0,0,0,0,0,0,0,0,{"v":56000,"d":"56,000"},0,0,0,0,{"v":56000,"d":"56,000"},{"v":56000,"d":"56,000"},{"v":56000,"d":"56,000"},0,0,0]
["213","01","04","  807001","  事业运行（农业）",{"v":1796875,"d":"1,796,875"},{"v":753852,"d":"753,852"},{"v":718884,"d":"718,884"},0,0,{"v":216016,"d":"216,016"},0,0,0,0,{"v":23643,"d":"23,643"},0,0,{"v":84480,"d":"84,480"},{"v":1796875,"d":"1,796,875"},{"v":1796875,"d":"1,796,875"},{"v":1796875,"d":"1,796,875"},0,0,0]
["221","02","01","  807001","  住房公积金",{"v":1081932,"d":"1,081,932"},0,0,0,0,0,0,0,0,0,0,{"v":1081932,"d":"1,081,932"},0,0,{"v":1081932,"d":"1,081,932"},{"v":1081932,"d":"1,081,932"},{"v":1081932,"d":"1,081,932"},0,0,0]

{"sheet":"公用支出","index":7,"n_rows":18,"n_cols":39,"rows_kept":18,"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":1403068,"d":"1,403,068"},{"v":143000,"d":"143,000"},0,0,0,{"v":35000,"d":"35,000"},{"v":56000,"d":"56,000"},{"v":70000,"d":"70,000"},0,0,{"v":280000,"d":"280,000"},0,0,0,{"v":100000,"d":"100,000"},{"v":20000,"d":"20,000"},{"v":19132,"d":"19,132"},0,0,0,0,{"v":30000,"d":"30,000"},{"v":110597,"d":"110,597"},{"v":76139,"d":"76,139"},{"v":150000,"d":"150,000"},0,{"v":313200,"d":"313,200"},0,{"v":1403068,"d":"1,403,068"},{"v":1403068,"d":"1,403,068"},{"v":1403068,"d":"1,403,068"},0,0,0]
[{"$nulls":3},"807001","盐边县永兴镇人民政府",{"v":1403068,"d":"1,403,068"},{"v":143000,"d":"143,000"},0,0,0,{"v":35000,"d":"35,000"},{"v":56000,"d":"56,000"},{"v":70000,"d":"70,000"},0,0,{"v":280000,"d":"280,000"},0,0,0,{"v":100000,"d":"100,000"},{"v":20000,"d":"20,000"},{"v":19132,"d":"19,132"},0,0,0,0,{"v":30000,"d":"30,000"},{"v":110597,"d":"110,597"},{"v":76139,"d":"76,139"},{"v":150000,"d":"150,000"},0,{"v":313200,"d":"313,200"},0,{"v":1403068,"d":"1,403,068"},{"v":1403068,"d":"1,403,068"},{"v":1403068,"d":"1,403,068"},0,0,0]
["201","01","01","  807001","  行政运行（人大）",{"v":11337,"d":"11,337"},{"v":1500,"d":"1,500"},0,0,0,500,800,{"v":1000,"d":"1,000"},0,0,{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1992,"d":"1,992"},{"v":1545,"d":"1,545"},0,0,0,0,{"v":11337,"d":"11,337"},{"v":11337,"d":"11,337"},{"v":11337,"d":"11,337"},0,0,0]
["201","03","01","  807001","  行政运行（政府）",{"v":969642,"d":"969,642"},{"v":48000,"d":"48,000"},0,0,0,{"v":16000,"d":"16,000"},{"v":25600,"d":"25,600"},{"v":32000,"d":"32,000"},0,0,{"v":128000,"d":"128,000"},0,0,0,{"v":100000,"d":"100,000"},{"v":20000,"d":"20,000"},{"v":19132,"d":"19,132"},0,0,0,0,{"v":30000,"d":"30,000"},{"v":51775,"d":"51,775"},{"v":35935,"d":"35,935"},{"v":150000,"d":"150,000"},0,{"v":313200,"d":"313,200"},0,{"v":969642,"d":"969,642"},{"v":969642,"d":"969,642"},{"v":969642,"d":"969,642"},0,0,0]
["201","06","01","  807001","  行政运行（财政）",{"v":32012,"d":"32,012"},{"v":4500,"d":"4,500"},0,0,0,{"v":1500,"d":"1,500"},{"v":2400,"d":"2,400"},{"v":3000,"d":"3,000"},0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":5013,"d":"5,013"},{"v":3599,"d":"3,599"},0,0,0,0,{"v":32012,"d":"32,012"},{"v":32012,"d":"32,012"},{"v":32012,"d":"32,012"},0,0,0]
["201","31","01","  807001","  行政运行（党委）",{"v":21345,"d":"21,345"},{"v":3000,"d":"3,000"},0,0,0,{"v":1000,"d":"1,000"},{"v":1600,"d":"1,600"},{"v":2000,"d":"2,000"},0,0,{"v":8000,"d":"8,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":3429,"d":"3,429"},{"v":2316,"d":"2,316"},0,0,0,0,{"v":21345,"d":"21,345"},{"v":21345,"d":"21,345"},{"v":21345,"d":"21,345"},0,0,0]
["207","01","09","  807001","  群众文化",{"v":31179,"d":"31,179"},{"v":4500,"d":"4,500"},0,0,0,{"v":1500,"d":"1,500"},{"v":2400,"d":"2,400"},{"v":3000,"d":"3,000"},0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":4556,"d":"4,556"},{"v":3223,"d":"3,223"},0,0,0,0,{"v":31179,"d":"31,179"},{"v":31179,"d":"31,179"},{"v":31179,"d":"31,179"},0,0,0]
["208","01","09","  807001","  社会保险经办机构",{"v":71562,"d":"71,562"},{"v":10500,"d":"10,500"},0,0,0,{"v":3500,"d":"3,500"},{"v":5600,"d":"5,600"},{"v":7000,"d":"7,000"},0,0,{"v":28000,"d":"28,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":10057,"d":"10,057"},{"v":6905,"d":"6,905"},0,0,0,0,{"v":71562,"d":"71,562"},{"v":71562,"d":"71,562"},{"v":71562,"d":"71,562"},0,0,0]
["208","05","01","  807001","  行政单位离退休",{"v":17000,"d":"17,000"},{"v":17000,"d":"17,000"},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":17000,"d":"17,000"},{"v":17000,"d":"17,000"},{"v":17000,"d":"17,000"},0,0,0]
["208","05","02","  807001","  事业单位离退休",{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},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":21000,"d":"21,000"},{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},0,0,0]
["213","01","04","  807001","  事业运行（农业）",{"v":227991,"d":"227,991"},{"v":33000,"d":"33,000"},0,0,0,{"v":11000,"d":"11,000"},{"v":17600,"d":"17,600"},{"v":22000,"d":"22,000"},0,0,{"v":88000,"d":"88,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":33775,"d":"33,775"},{"v":22616,"d":"22,616"},0,0,0,0,{"v":227991,"d":"227,991"},{"v":227991,"d":"227,991"},{"v":227991,"d":"227,991"},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":235698,"d":"235,698"},0,{"v":22428,"d":"22,428"},0,0,{"v":181970,"d":"181,970"},0,{"v":30400,"d":"30,400"},0,900,0,0,{"v":235698,"d":"235,698"},{"v":235698,"d":"235,698"},{"v":235698,"d":"235,698"},0,0,0]
[{"$nulls":3},"807001","盐边县永兴镇人民政府",{"v":235698,"d":"235,698"},0,{"v":22428,"d":"22,428"},0,0,{"v":181970,"d":"181,970"},0,{"v":30400,"d":"30,400"},0,900,0,0,{"v":235698,"d":"235,698"},{"v":235698,"d":"235,698"},{"v":235698,"d":"235,698"},0,0,0]
["201","03","01","  807001","  行政运行（政府）",{"v":182870,"d":"182,870"},0,0,0,0,{"v":181970,"d":"181,970"},0,0,0,900,0,0,{"v":182870,"d":"182,870"},{"v":182870,"d":"182,870"},{"v":182870,"d":"182,870"},0,0,0]
["210","11","03","  807001","  公务员医疗补助",{"v":30400,"d":"30,400"},0,0,0,0,0,0,{"v":30400,"d":"30,400"},0,0,0,0,{"v":30400,"d":"30,400"},{"v":30400,"d":"30,400"},{"v":30400,"d":"30,400"},0,0,0]
["213","01","04","  807001","  事业运行（农业）",{"v":22428,"d":"22,428"},0,{"v":22428,"d":"22,428"},0,0,0,0,0,0,0,0,0,{"v":22428,"d":"22,428"},{"v":22428,"d":"22,428"},{"v":22428,"d":"22,428"},0,0,0]

{"sheet":"三公经费支出预算表","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[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":169132,"d":"169,132"},0,{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},{"v":19132,"d":"19,132"}]
["807001","盐边县永兴镇人民政府","2010301","行政运行（政府）",{"v":169132,"d":"169,132"},0,{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},{"v":19132,"d":"19,132"}]

{"sheet":"支出预算政府经济科目明细表","index":10,"n_rows":67,"n_cols":78,"rows_kept":67,"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":18746294,"d":"18,746,294"},{"v":6931566,"d":"6,931,566"},{"v":3110448,"d":"3,110,448"},{"v":767576,"d":"767,576"},{"v":630590,"d":"630,590"},{"v":2422952,"d":"2,422,952"},{"v":5632210,"d":"5,632,210"},{"v":1222204,"d":"1,222,204"},{"v":138350,"d":"138,350"},{"v":20000,"d":"20,000"},0,{"v":30000,"d":"30,000"},{"v":19132,"d":"19,132"},0,{"v":150000,"d":"150,000"},0,{"v":4052524,"d":"4,052,524"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3939838,"d":"3,939,838"},{"v":3588106,"d":"3,588,106"},{"v":351732,"d":"351,732"},0,0,0,0,0,0,0,0,0,0,0,{"v":2242680,"d":"2,242,680"},{"v":1055190,"d":"1,055,190"},0,0,{"v":22428,"d":"22,428"},{"v":1165062,"d":"1,165,062"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["807","盐边县永兴镇人民政府",{"v":18746294,"d":"18,746,294"},{"v":6931566,"d":"6,931,566"},{"v":3110448,"d":"3,110,448"},{"v":767576,"d":"767,576"},{"v":630590,"d":"630,590"},{"v":2422952,"d":"2,422,952"},{"v":5632210,"d":"5,632,210"},{"v":1222204,"d":"1,222,204"},{"v":138350,"d":"138,350"},{"v":20000,"d":"20,000"},0,{"v":30000,"d":"30,000"},{"v":19132,"d":"19,132"},0,{"v":150000,"d":"150,000"},0,{"v":4052524,"d":"4,052,524"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3939838,"d":"3,939,838"},{"v":3588106,"d":"3,588,106"},{"v":351732,"d":"351,732"},0,0,0,0,0,0,0,0,0,0,0,{"v":2242680,"d":"2,242,680"},{"v":1055190,"d":"1,055,190"},0,0,{"v":22428,"d":"22,428"},{"v":1165062,"d":"1,165,062"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  807001","  盐边县永兴镇人民政府",{"v":18746294,"d":"18,746,294"},{"v":6931566,"d":"6,931,566"},{"v":3110448,"d":"3,110,448"},{"v":767576,"d":"767,576"},{"v":630590,"d":"630,590"},{"v":2422952,"d":"2,422,952"},{"v":5632210,"d":"5,632,210"},{"v":1222204,"d":"1,222,204"},{"v":138350,"d":"138,350"},{"v":20000,"d":"20,000"},0,{"v":30000,"d":"30,000"},{"v":19132,"d":"19,132"},0,{"v":150000,"d":"150,000"},0,{"v":4052524,"d":"4,052,524"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3939838,"d":"3,939,838"},{"v":3588106,"d":"3,588,106"},{"v":351732,"d":"351,732"},0,0,0,0,0,0,0,0,0,0,0,{"v":2242680,"d":"2,242,680"},{"v":1055190,"d":"1,055,190"},0,0,{"v":22428,"d":"22,428"},{"v":1165062,"d":"1,165,062"},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":4954639,"d":"4,954,639"},{"v":3210768,"d":"3,210,768"},{"v":3110448,"d":"3,110,448"},0,0,{"v":100320,"d":"100,320"},{"v":1561001,"d":"1,561,001"},{"v":715204,"d":"715,204"},{"v":138350,"d":"138,350"},{"v":20000,"d":"20,000"},0,{"v":30000,"d":"30,000"},{"v":19132,"d":"19,132"},0,{"v":150000,"d":"150,000"},0,{"v":488315,"d":"488,315"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":182870,"d":"182,870"},{"v":182870,"d":"182,870"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20101","      人大事务",{"v":149270,"d":"149,270"},{"v":99583,"d":"99,583"},{"v":99583,"d":"99,583"},0,0,0,{"v":49687,"d":"49,687"},{"v":11337,"d":"11,337"},{"v":38350,"d":"38,350"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010101","        行政运行（人大）",{"v":110920,"d":"110,920"},{"v":99583,"d":"99,583"},{"v":99583,"d":"99,583"},0,0,0,{"v":11337,"d":"11,337"},{"v":11337,"d":"11,337"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010104","        人大会议",{"v":38350,"d":"38,350"},0,0,0,0,0,{"v":38350,"d":"38,350"},0,{"v":38350,"d":"38,350"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20103","      政府办公厅（室）及相关机构事务",{"v":4297203,"d":"4,297,203"},{"v":2689071,"d":"2,689,071"},{"v":2588751,"d":"2,588,751"},0,0,{"v":100320,"d":"100,320"},{"v":1425262,"d":"1,425,262"},{"v":650510,"d":"650,510"},{"v":100000,"d":"100,000"},{"v":20000,"d":"20,000"},0,{"v":30000,"d":"30,000"},{"v":19132,"d":"19,132"},0,{"v":150000,"d":"150,000"},0,{"v":455620,"d":"455,620"},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,{"v":182870,"d":"182,870"},{"v":182870,"d":"182,870"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010301","        行政运行（政府）",{"v":3841583,"d":"3,841,583"},{"v":2689071,"d":"2,689,071"},{"v":2588751,"d":"2,588,751"},0,0,{"v":100320,"d":"100,320"},{"v":969642,"d":"969,642"},{"v":650510,"d":"650,510"},{"v":100000,"d":"100,000"},{"v":20000,"d":"20,000"},0,{"v":30000,"d":"30,000"},{"v":19132,"d":"19,132"},0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":182870,"d":"182,870"},{"v":182870,"d":"182,870"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010302","        一般行政管理事务（政府）",{"v":245620,"d":"245,620"},0,0,0,0,0,{"v":245620,"d":"245,620"},0,0,0,0,0,0,0,0,0,{"v":245620,"d":"245,620"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010399","        其他政府办公厅（室）及相关机构事务支出",{"v":210000,"d":"210,000"},0,0,0,0,0,{"v":210000,"d":"210,000"},0,0,0,0,0,0,0,0,0,{"v":210000,"d":"210,000"},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]
["      20106","      财政事务",{"v":282681,"d":"282,681"},{"v":250669,"d":"250,669"},{"v":250669,"d":"250,669"},0,0,0,{"v":32012,"d":"32,012"},{"v":32012,"d":"32,012"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2010601","        行政运行（财政）",{"v":282681,"d":"282,681"},{"v":250669,"d":"250,669"},{"v":250669,"d":"250,669"},0,0,0,{"v":32012,"d":"32,012"},{"v":32012,"d":"32,012"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20123","      民族事务",{"v":32695,"d":"32,695"},0,0,0,0,0,{"v":32695,"d":"32,695"},0,0,0,0,0,0,0,0,0,{"v":32695,"d":"32,695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2012304","        民族工作专项",{"v":32695,"d":"32,695"},0,0,0,0,0,{"v":32695,"d":"32,695"},0,0,0,0,0,0,0,0,0,{"v":32695,"d":"32,695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20131","      党委办公厅（室）及相关机构事务",{"v":192790,"d":"192,790"},{"v":171445,"d":"171,445"},{"v":171445,"d":"171,445"},0,0,0,{"v":21345,"d":"21,345"},{"v":21345,"d":"21,345"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2013101","        行政运行（党委）",{"v":192790,"d":"192,790"},{"v":171445,"d":"171,445"},{"v":171445,"d":"171,445"},0,0,0,{"v":21345,"d":"21,345"},{"v":21345,"d":"21,345"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    207","    文化旅游体育与传媒支出",{"v":262189,"d":"262,189"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":262189,"d":"262,189"},{"v":231010,"d":"231,010"},{"v":31179,"d":"31,179"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20701","      文化和旅游",{"v":262189,"d":"262,189"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":262189,"d":"262,189"},{"v":231010,"d":"231,010"},{"v":31179,"d":"31,179"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2070109","        群众文化",{"v":262189,"d":"262,189"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":262189,"d":"262,189"},{"v":231010,"d":"231,010"},{"v":31179,"d":"31,179"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    208","    社会保障和就业支出",{"v":3742500,"d":"3,742,500"},{"v":497672,"d":"497,672"},0,{"v":497672,"d":"497,672"},0,0,{"v":248300,"d":"248,300"},{"v":17000,"d":"17,000"},0,0,0,0,0,0,0,0,{"v":231300,"d":"231,300"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":989546,"d":"989,546"},{"v":896984,"d":"896,984"},{"v":92562,"d":"92,562"},0,0,0,0,0,0,0,0,0,0,0,{"v":2006982,"d":"2,006,982"},{"v":841920,"d":"841,920"},0,0,0,{"v":1165062,"d":"1,165,062"},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":581441,"d":"581,441"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":581441,"d":"581,441"},{"v":509879,"d":"509,879"},{"v":71562,"d":"71,562"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080109","        社会保险经办机构",{"v":581441,"d":"581,441"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":581441,"d":"581,441"},{"v":509879,"d":"509,879"},{"v":71562,"d":"71,562"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20802","      民政管理事务",{"v":1396362,"d":"1,396,362"},0,0,0,0,0,{"v":231300,"d":"231,300"},0,0,0,0,0,0,0,0,0,{"v":231300,"d":"231,300"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1165062,"d":"1,165,062"},0,0,0,0,{"v":1165062,"d":"1,165,062"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080207","        行政区划和地名管理",{"v":139300,"d":"139,300"},0,0,0,0,0,{"v":139300,"d":"139,300"},0,0,0,0,0,0,0,0,0,{"v":139300,"d":"139,300"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2080208","        基层政权建设和社区治理",{"v":603733,"d":"603,733"},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,{"v":553733,"d":"553,733"},0,0,0,0,{"v":553733,"d":"553,733"},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":653329,"d":"653,329"},0,0,0,0,0,{"v":42000,"d":"42,000"},0,0,0,0,0,0,0,0,0,{"v":42000,"d":"42,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":611329,"d":"611,329"},0,0,0,0,{"v":611329,"d":"611,329"},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":922777,"d":"922,777"},{"v":497672,"d":"497,672"},0,{"v":497672,"d":"497,672"},0,0,{"v":17000,"d":"17,000"},{"v":17000,"d":"17,000"},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":408105,"d":"408,105"},{"v":387105,"d":"387,105"},{"v":21000,"d":"21,000"},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]
["        2080501","        行政单位离退休",{"v":17000,"d":"17,000"},0,0,0,0,0,{"v":17000,"d":"17,000"},{"v":17000,"d":"17,000"},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":21000,"d":"21,000"},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":21000,"d":"21,000"},0,{"v":21000,"d":"21,000"},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]
["        2080505","        机关事业单位基本养老保险缴费支出",{"v":884777,"d":"884,777"},{"v":497672,"d":"497,672"},0,{"v":497672,"d":"497,672"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":387105,"d":"387,105"},{"v":387105,"d":"387,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      20821","      特困人员救助供养",{"v":841920,"d":"841,920"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":841920,"d":"841,920"},{"v":841920,"d":"841,920"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2082102","        农村特困人员救助供养支出",{"v":841920,"d":"841,920"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":841920,"d":"841,920"},{"v":841920,"d":"841,920"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    210","    卫生健康支出",{"v":603904,"d":"603,904"},{"v":269904,"d":"269,904"},0,{"v":269904,"d":"269,904"},0,0,{"v":91705,"d":"91,705"},0,0,0,0,0,0,0,0,0,{"v":91705,"d":"91,705"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":211895,"d":"211,895"},{"v":211895,"d":"211,895"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":30400,"d":"30,400"},{"v":30400,"d":"30,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21004","      公共卫生",{"v":91705,"d":"91,705"},0,0,0,0,0,{"v":91705,"d":"91,705"},0,0,0,0,0,0,0,0,0,{"v":91705,"d":"91,705"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2100499","        其他公共卫生支出",{"v":91705,"d":"91,705"},0,0,0,0,0,{"v":91705,"d":"91,705"},0,0,0,0,0,0,0,0,0,{"v":91705,"d":"91,705"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21011","      行政事业单位医疗",{"v":512199,"d":"512,199"},{"v":269904,"d":"269,904"},0,{"v":269904,"d":"269,904"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":211895,"d":"211,895"},{"v":211895,"d":"211,895"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":30400,"d":"30,400"},{"v":30400,"d":"30,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101101","        行政单位医疗",{"v":239504,"d":"239,504"},{"v":239504,"d":"239,504"},0,{"v":239504,"d":"239,504"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101102","        事业单位医疗",{"v":186295,"d":"186,295"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":186295,"d":"186,295"},{"v":186295,"d":"186,295"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2101103","        公务员医疗补助",{"v":86400,"d":"86,400"},{"v":30400,"d":"30,400"},0,{"v":30400,"d":"30,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":25600,"d":"25,600"},{"v":25600,"d":"25,600"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":30400,"d":"30,400"},{"v":30400,"d":"30,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    211","    节能环保支出",{"v":60737,"d":"60,737"},0,0,0,0,0,{"v":60737,"d":"60,737"},0,0,0,0,0,0,0,0,0,{"v":60737,"d":"60,737"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21101","      环境保护管理事务",{"v":60737,"d":"60,737"},0,0,0,0,0,{"v":60737,"d":"60,737"},0,0,0,0,0,0,0,0,0,{"v":60737,"d":"60,737"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2110199","        其他环境保护管理事务支出",{"v":60737,"d":"60,737"},0,0,0,0,0,{"v":60737,"d":"60,737"},0,0,0,0,0,0,0,0,0,{"v":60737,"d":"60,737"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    212","    城乡社区支出",{"v":296569,"d":"296,569"},0,0,0,0,0,{"v":296569,"d":"296,569"},0,0,0,0,0,0,0,0,0,{"v":296569,"d":"296,569"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21205","      城乡社区环境卫生",{"v":206569,"d":"206,569"},0,0,0,0,0,{"v":206569,"d":"206,569"},0,0,0,0,0,0,0,0,0,{"v":206569,"d":"206,569"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2120501","        城乡社区环境卫生",{"v":206569,"d":"206,569"},0,0,0,0,0,{"v":206569,"d":"206,569"},0,0,0,0,0,0,0,0,0,{"v":206569,"d":"206,569"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21208","      国有土地使用权出让收入安排的支出",{"v":90000,"d":"90,000"},0,0,0,0,0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,{"v":90000,"d":"90,000"},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]
["        2120801","        征地和拆迁补偿支出",{"v":90000,"d":"90,000"},0,0,0,0,0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,{"v":90000,"d":"90,000"},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]
["    213","    农林水支出",{"v":7403824,"d":"7,403,824"},{"v":2322632,"d":"2,322,632"},0,0,0,{"v":2322632,"d":"2,322,632"},{"v":3033898,"d":"3,033,898"},{"v":490000,"d":"490,000"},0,0,0,0,0,0,0,0,{"v":2543898,"d":"2,543,898"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2024866,"d":"2,024,866"},{"v":1796875,"d":"1,796,875"},{"v":227991,"d":"227,991"},0,0,0,0,0,0,0,0,0,0,0,{"v":22428,"d":"22,428"},0,0,0,{"v":22428,"d":"22,428"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21301","      农业农村",{"v":2710592,"d":"2,710,592"},0,0,0,0,0,{"v":663298,"d":"663,298"},0,0,0,0,0,0,0,0,0,{"v":663298,"d":"663,298"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2024866,"d":"2,024,866"},{"v":1796875,"d":"1,796,875"},{"v":227991,"d":"227,991"},0,0,0,0,0,0,0,0,0,0,0,{"v":22428,"d":"22,428"},0,0,0,{"v":22428,"d":"22,428"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130104","        事业运行（农业）",{"v":2047294,"d":"2,047,294"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2024866,"d":"2,024,866"},{"v":1796875,"d":"1,796,875"},{"v":227991,"d":"227,991"},0,0,0,0,0,0,0,0,0,0,0,{"v":22428,"d":"22,428"},0,0,0,{"v":22428,"d":"22,428"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130142","        农村道路建设",{"v":663298,"d":"663,298"},0,0,0,0,0,{"v":663298,"d":"663,298"},0,0,0,0,0,0,0,0,0,{"v":663298,"d":"663,298"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      21307","      农村综合改革",{"v":4693232,"d":"4,693,232"},{"v":2322632,"d":"2,322,632"},0,0,0,{"v":2322632,"d":"2,322,632"},{"v":2370600,"d":"2,370,600"},{"v":490000,"d":"490,000"},0,0,0,0,0,0,0,0,{"v":1880600,"d":"1,880,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130701","        对村级公益事业建设的补助",{"v":1880600,"d":"1,880,600"},0,0,0,0,0,{"v":1880600,"d":"1,880,600"},0,0,0,0,0,0,0,0,0,{"v":1880600,"d":"1,880,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2130705","        对村民委员会和村党支部的补助",{"v":2812632,"d":"2,812,632"},{"v":2322632,"d":"2,322,632"},0,0,0,{"v":2322632,"d":"2,322,632"},{"v":490000,"d":"490,000"},{"v":490000,"d":"490,000"},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]
["    221","    住房保障支出",{"v":1081932,"d":"1,081,932"},{"v":630590,"d":"630,590"},0,0,{"v":630590,"d":"630,590"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":451342,"d":"451,342"},{"v":451342,"d":"451,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22102","      住房改革支出",{"v":1081932,"d":"1,081,932"},{"v":630590,"d":"630,590"},0,0,{"v":630590,"d":"630,590"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":451342,"d":"451,342"},{"v":451342,"d":"451,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2210201","        住房公积金",{"v":1081932,"d":"1,081,932"},{"v":630590,"d":"630,590"},0,0,{"v":630590,"d":"630,590"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":451342,"d":"451,342"},{"v":451342,"d":"451,342"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    224","    灾害防治及应急管理支出",{"v":340000,"d":"340,000"},0,0,0,0,0,{"v":340000,"d":"340,000"},0,0,0,0,0,0,0,0,0,{"v":340000,"d":"340,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      22406","      自然灾害防治",{"v":340000,"d":"340,000"},0,0,0,0,0,{"v":340000,"d":"340,000"},0,0,0,0,0,0,0,0,0,{"v":340000,"d":"340,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["        2240602","        森林草原防灾减灾",{"v":340000,"d":"340,000"},0,0,0,0,0,{"v":340000,"d":"340,000"},0,0,0,0,0,0,0,0,0,{"v":340000,"d":"340,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]