{"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"],"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,"盐边县红格镇党政办"]
[null,"2020年部门预算"]
[null,"日期：2020年  5  月  5  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：盐边县红格镇党政办",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2020年预算数","项      目","2020年预算数"]
[null,null,"一、一般公共服务支出",{"v":3525955,"d":"3,525,955"}]
["一、一般公共预算拨款收入",{"v":9637957,"d":"9,637,957"},"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",0,"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",0,"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",0]
["七、其他收入",0,"八、社会保障与就业支出",{"v":1254317,"d":"1,254,317"}]
[null,null,"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":187752,"d":"187,752"}]
[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":3973476,"d":"3,973,476"}]
[null,null,"十四、交通运输支出",{"v":11180.4,"d":"11,180"}]
[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",{"v":19200,"d":"19,200"}]
[null,null,"二十、住房保障支出",{"v":715577,"d":"715,577"}]
[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",0]
[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]
[]
["本   年   收  入  合  计",{"v":9637957,"d":"9,637,957"},"本   年   支   出  合  计",{"v":9687457.4,"d":"9,687,457"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":49500.4,"d":"49,500"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":9687457.4,"d":"9,687,457"},"支   出   总   计",{"v":9687457.4,"d":"9,687,457"}]

{"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县红格镇党政办",{"$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":9687457.4,"d":"9,687,457"},{"v":49500.4,"d":"49,500"},{"v":9637957,"d":"9,637,957"},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"}]
["801001",null,"盐边县红格镇人民政府",{"v":9687457.4,"d":"9,687,457"},{"v":49500.4,"d":"49,500"},{"v":9637957,"d":"9,637,957"},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":3525955,"d":"3,525,955"},{"v":19120,"d":"19,120"},{"v":3506835,"d":"3,506,835"},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":145535,"d":"145,535"},{"v":19120,"d":"19,120"},{"v":126415,"d":"126,415"},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","801001","      行政运行（人大）",{"v":95215,"d":"95,215"},0,{"v":95215,"d":"95,215"},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","801001","      人大会议",{"v":50320,"d":"50,320"},{"v":19120,"d":"19,120"},{"v":31200,"d":"31,200"},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":2984557,"d":"2,984,557"},0,{"v":2984557,"d":"2,984,557"},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","801001","      行政运行（政府）",{"v":2954561,"d":"2,954,561"},0,{"v":2954561,"d":"2,954,561"},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","801001","      一般行政管理事务（政府）",{"v":29996,"d":"29,996"},0,{"v":29996,"d":"29,996"},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":222222,"d":"222,222"},0,{"v":222222,"d":"222,222"},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","801001","      行政运行（财政）",{"v":90243,"d":"90,243"},0,{"v":90243,"d":"90,243"},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"}]
["      2010650","801001","      事业运行（财政）",{"v":131979,"d":"131,979"},0,{"v":131979,"d":"131,979"},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":173641,"d":"173,641"},0,{"v":173641,"d":"173,641"},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","801001","      行政运行（党委）",{"v":173641,"d":"173,641"},0,{"v":173641,"d":"173,641"},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":1254317,"d":"1,254,317"},0,{"v":1254317,"d":"1,254,317"},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":65808,"d":"65,808"},0,{"v":65808,"d":"65,808"},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","801001","      社会保险经办机构",{"v":65808,"d":"65,808"},0,{"v":65808,"d":"65,808"},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":598581,"d":"598,581"},0,{"v":598581,"d":"598,581"},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"}]
["      2080208","801001","      基层政权建设和社区治理",{"v":598581,"d":"598,581"},0,{"v":598581,"d":"598,581"},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":561840,"d":"561,840"},0,{"v":561840,"d":"561,840"},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","801001","      行政单位离退休",{"v":12000,"d":"12,000"},0,{"v":12000,"d":"12,000"},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"}]
["      2080505","801001","      机关事业单位基本养老保险缴费支出",{"v":549840,"d":"549,840"},0,{"v":549840,"d":"549,840"},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"}]
["    20808",null,"    抚恤",{"v":25088,"d":"25,088"},0,{"v":25088,"d":"25,088"},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"}]
["      2080802","801001","      伤残抚恤",{"v":25088,"d":"25,088"},0,{"v":25088,"d":"25,088"},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":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},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"}]
["      2082102","801001","      农村特困人员救助供养支出",{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},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"}]
["  210",null,"  卫生健康支出",{"v":187752,"d":"187,752"},0,{"v":187752,"d":"187,752"},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"}]
["    21001",null,"    卫生健康管理事务",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},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"}]
["      2100199","801001","      其他卫生健康管理事务支出",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},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"}]
["    21007",null,"    计划生育事务",{"v":177752,"d":"177,752"},0,{"v":177752,"d":"177,752"},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"}]
["      2100799","801001","      其他计划生育事务支出",{"v":177752,"d":"177,752"},0,{"v":177752,"d":"177,752"},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":3973476,"d":"3,973,476"},0,{"v":3973476,"d":"3,973,476"},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":1008483,"d":"1,008,483"},0,{"v":1008483,"d":"1,008,483"},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","801001","      事业运行（农业）",{"v":966401,"d":"966,401"},0,{"v":966401,"d":"966,401"},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"}]
["      2130152","801001","      对高校毕业生到基层任职补助",{"v":42082,"d":"42,082"},0,{"v":42082,"d":"42,082"},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":97185,"d":"97,185"},0,{"v":97185,"d":"97,185"},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","801001","      事业机构",{"v":97185,"d":"97,185"},0,{"v":97185,"d":"97,185"},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":2867808,"d":"2,867,808"},0,{"v":2867808,"d":"2,867,808"},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","801001","      对村民委员会和村党支部的补助",{"v":2867808,"d":"2,867,808"},0,{"v":2867808,"d":"2,867,808"},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"}]
["  214",null,"  交通运输支出",{"v":11180.4,"d":"11,180"},{"v":11180.4,"d":"11,180"},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"}]
["    21401",null,"    公路水路运输",{"v":11180.4,"d":"11,180"},{"v":11180.4,"d":"11,180"},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"}]
["      2140199","801001","      其他公路水路运输支出",{"v":11180.4,"d":"11,180"},{"v":11180.4,"d":"11,180"},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"}]
["  220",null,"  自然资源海洋气象等支出",{"v":19200,"d":"19,200"},{"v":19200,"d":"19,200"},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"}]
["    22001",null,"    自然资源事务",{"v":19200,"d":"19,200"},{"v":19200,"d":"19,200"},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"}]
["      2200109","801001","      自然资源调查与确权登记",{"v":19200,"d":"19,200"},{"v":19200,"d":"19,200"},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"}]
["  221",null,"  住房保障支出",{"v":715577,"d":"715,577"},0,{"v":715577,"d":"715,577"},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":715577,"d":"715,577"},0,{"v":715577,"d":"715,577"},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","801001","      住房公积金",{"v":715577,"d":"715,577"},0,{"v":715577,"d":"715,577"},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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县红格镇党政办",{"$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":9687457.4,"d":"9,687,457"},{"v":6065290,"d":"6,065,290"},{"v":3622167.4,"d":"3,622,167"},{"v":0,"d":"0.0000"},0]
["801001",null,"盐边县红格镇人民政府",{"v":9687457.4,"d":"9,687,457"},{"v":6065290,"d":"6,065,290"},{"v":3622167.4,"d":"3,622,167"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":3525955,"d":"3,525,955"},{"v":3445639,"d":"3,445,639"},{"v":80316,"d":"80,316"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":145535,"d":"145,535"},{"v":95215,"d":"95,215"},{"v":50320,"d":"50,320"},{"v":0,"d":"0.0000"},0]
["      2010101","801001","      行政运行（人大）",{"v":95215,"d":"95,215"},{"v":95215,"d":"95,215"},0,{"v":0,"d":"0.0000"},0]
["      2010104","801001","      人大会议",{"v":50320,"d":"50,320"},0,{"v":50320,"d":"50,320"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2984557,"d":"2,984,557"},{"v":2954561,"d":"2,954,561"},{"v":29996,"d":"29,996"},{"v":0,"d":"0.0000"},0]
["      2010301","801001","      行政运行（政府）",{"v":2954561,"d":"2,954,561"},{"v":2954561,"d":"2,954,561"},0,{"v":0,"d":"0.0000"},0]
["      2010302","801001","      一般行政管理事务（政府）",{"v":29996,"d":"29,996"},0,{"v":29996,"d":"29,996"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":222222,"d":"222,222"},{"v":222222,"d":"222,222"},0,{"v":0,"d":"0.0000"},0]
["      2010601","801001","      行政运行（财政）",{"v":90243,"d":"90,243"},{"v":90243,"d":"90,243"},0,{"v":0,"d":"0.0000"},0]
["      2010650","801001","      事业运行（财政）",{"v":131979,"d":"131,979"},{"v":131979,"d":"131,979"},0,{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":173641,"d":"173,641"},{"v":173641,"d":"173,641"},0,{"v":0,"d":"0.0000"},0]
["      2013101","801001","      行政运行（党委）",{"v":173641,"d":"173,641"},{"v":173641,"d":"173,641"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":1254317,"d":"1,254,317"},{"v":652736,"d":"652,736"},{"v":601581,"d":"601,581"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":65808,"d":"65,808"},{"v":65808,"d":"65,808"},0,{"v":0,"d":"0.0000"},0]
["      2080109","801001","      社会保险经办机构",{"v":65808,"d":"65,808"},{"v":65808,"d":"65,808"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":598581,"d":"598,581"},0,{"v":598581,"d":"598,581"},{"v":0,"d":"0.0000"},0]
["      2080208","801001","      基层政权建设和社区治理",{"v":598581,"d":"598,581"},0,{"v":598581,"d":"598,581"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":561840,"d":"561,840"},{"v":561840,"d":"561,840"},0,{"v":0,"d":"0.0000"},0]
["      2080501","801001","      行政单位离退休",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":0,"d":"0.0000"},0]
["      2080505","801001","      机关事业单位基本养老保险缴费支出",{"v":549840,"d":"549,840"},{"v":549840,"d":"549,840"},0,{"v":0,"d":"0.0000"},0]
["    20808",null,"    抚恤",{"v":25088,"d":"25,088"},{"v":25088,"d":"25,088"},0,{"v":0,"d":"0.0000"},0]
["      2080802","801001","      伤残抚恤",{"v":25088,"d":"25,088"},{"v":25088,"d":"25,088"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},{"v":0,"d":"0.0000"},0]
["      2082102","801001","      农村特困人员救助供养支出",{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},{"v":0,"d":"0.0000"},0]
["  210",null,"  卫生健康支出",{"v":187752,"d":"187,752"},{"v":187752,"d":"187,752"},0,{"v":0,"d":"0.0000"},0]
["    21001",null,"    卫生健康管理事务",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,{"v":0,"d":"0.0000"},0]
["      2100199","801001","      其他卫生健康管理事务支出",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,{"v":0,"d":"0.0000"},0]
["    21007",null,"    计划生育事务",{"v":177752,"d":"177,752"},{"v":177752,"d":"177,752"},0,{"v":0,"d":"0.0000"},0]
["      2100799","801001","      其他计划生育事务支出",{"v":177752,"d":"177,752"},{"v":177752,"d":"177,752"},0,{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":3973476,"d":"3,973,476"},{"v":1063586,"d":"1,063,586"},{"v":2909890,"d":"2,909,890"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":1008483,"d":"1,008,483"},{"v":966401,"d":"966,401"},{"v":42082,"d":"42,082"},{"v":0,"d":"0.0000"},0]
["      2130104","801001","      事业运行（农业）",{"v":966401,"d":"966,401"},{"v":966401,"d":"966,401"},0,{"v":0,"d":"0.0000"},0]
["      2130152","801001","      对高校毕业生到基层任职补助",{"v":42082,"d":"42,082"},0,{"v":42082,"d":"42,082"},{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":97185,"d":"97,185"},{"v":97185,"d":"97,185"},0,{"v":0,"d":"0.0000"},0]
["      2130204","801001","      事业机构",{"v":97185,"d":"97,185"},{"v":97185,"d":"97,185"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":2867808,"d":"2,867,808"},0,{"v":2867808,"d":"2,867,808"},{"v":0,"d":"0.0000"},0]
["      2130705","801001","      对村民委员会和村党支部的补助",{"v":2867808,"d":"2,867,808"},0,{"v":2867808,"d":"2,867,808"},{"v":0,"d":"0.0000"},0]
["  214",null,"  交通运输支出",{"v":11180.4,"d":"11,180"},0,{"v":11180.4,"d":"11,180"},{"v":0,"d":"0.0000"},0]
["    21401",null,"    公路水路运输",{"v":11180.4,"d":"11,180"},0,{"v":11180.4,"d":"11,180"},{"v":0,"d":"0.0000"},0]
["      2140199","801001","      其他公路水路运输支出",{"v":11180.4,"d":"11,180"},0,{"v":11180.4,"d":"11,180"},{"v":0,"d":"0.0000"},0]
["  220",null,"  自然资源海洋气象等支出",{"v":19200,"d":"19,200"},0,{"v":19200,"d":"19,200"},{"v":0,"d":"0.0000"},0]
["    22001",null,"    自然资源事务",{"v":19200,"d":"19,200"},0,{"v":19200,"d":"19,200"},{"v":0,"d":"0.0000"},0]
["      2200109","801001","      自然资源调查与确权登记",{"v":19200,"d":"19,200"},0,{"v":19200,"d":"19,200"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":715577,"d":"715,577"},{"v":715577,"d":"715,577"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":715577,"d":"715,577"},{"v":715577,"d":"715,577"},0,{"v":0,"d":"0.0000"},0]
["      2210201","801001","      住房公积金",{"v":715577,"d":"715,577"},{"v":715577,"d":"715,577"},0,{"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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县红格镇党政办",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2020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":9637957,"d":"9,637,957"},"一、本年支出",{"v":9687457.4,"d":"9,687,457"},{"v":9637957,"d":"9,637,957"},0,0,{"v":49500.4,"d":"49,500"}]
["   一般公共预算拨款收入",{"v":9637957,"d":"9,637,957"},"  一般公共服务支出",{"v":3525955,"d":"3,525,955"},{"v":3506835,"d":"3,506,835"},0,0,{"v":19120,"d":"19,120"}]
["   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":49500.4,"d":"49,500"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":49500.4,"d":"49,500"},"  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",0,0,0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":1254317,"d":"1,254,317"},{"v":1254317,"d":"1,254,317"},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":187752,"d":"187,752"},{"v":187752,"d":"187,752"},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":3973476,"d":"3,973,476"},{"v":3973476,"d":"3,973,476"},0,0,0]
[null,null,"  交通运输支出",{"v":11180.4,"d":"11,180"},0,0,0,{"v":11180.4,"d":"11,180"}]
[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",{"v":19200,"d":"19,200"},0,0,0,{"v":19200,"d":"19,200"}]
[null,null,"  住房保障支出",{"v":715577,"d":"715,577"},{"v":715577,"d":"715,577"},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",0,0,0,0,0]
[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,"二、结转下年"]
[]
["收  入  合  计",{"v":9687457.4,"d":"9,687,457"},"支   出  合  计",{"v":9687457.4,"d":"9,687,457"},{"v":9637957,"d":"9,637,957"},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"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县红格镇党政办",{"$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},"对个让人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$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":9687457.4,"d":"9,687,457"},{"v":5103850,"d":"5,103,850"},{"v":1595448,"d":"1,595,448"},{"v":1612716,"d":"1,612,716"},{"v":92561,"d":"92,561"},0,{"v":135771,"d":"135,771"},{"v":549840,"d":"549,840"},0,{"v":257737,"d":"257,737"},{"v":33600,"d":"33,600"},{"v":21896,"d":"21,896"},{"v":715577,"d":"715,577"},0,{"v":88704,"d":"88,704"},{"v":1057106.4,"d":"1,057,106"},{"v":291180.4,"d":"291,180"},0,0,0,{"v":4000,"d":"4,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,{"v":80000,"d":"80,000"},0,{"v":2000,"d":"2,000"},0,{"v":90320,"d":"90,320"},{"v":20000,"d":"20,000"},{"v":11834,"d":"11,834"},0,0,0,{"v":46996,"d":"46,996"},0,{"v":68730,"d":"68,730"},{"v":64646,"d":"64,646"},{"v":50000,"d":"50,000"},{"v":227400,"d":"227,400"},0,0,{"v":3526501,"d":"3,526,501"},0,{"v":5184,"d":"5,184"},0,{"v":25088,"d":"25,088"},{"v":3480309,"d":"3,480,309"},{"v":3000,"d":"3,000"},{"v":12800,"d":"12,800"},0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["801001",null,"盐边县红格镇人民政府",{"v":9687457.4,"d":"9,687,457"},{"v":5103850,"d":"5,103,850"},{"v":1595448,"d":"1,595,448"},{"v":1612716,"d":"1,612,716"},{"v":92561,"d":"92,561"},0,{"v":135771,"d":"135,771"},{"v":549840,"d":"549,840"},0,{"v":257737,"d":"257,737"},{"v":33600,"d":"33,600"},{"v":21896,"d":"21,896"},{"v":715577,"d":"715,577"},0,{"v":88704,"d":"88,704"},{"v":1057106.4,"d":"1,057,106"},{"v":291180.4,"d":"291,180"},0,0,0,{"v":4000,"d":"4,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,{"v":80000,"d":"80,000"},0,{"v":2000,"d":"2,000"},0,{"v":90320,"d":"90,320"},{"v":20000,"d":"20,000"},{"v":11834,"d":"11,834"},0,0,0,{"v":46996,"d":"46,996"},0,{"v":68730,"d":"68,730"},{"v":64646,"d":"64,646"},{"v":50000,"d":"50,000"},{"v":227400,"d":"227,400"},0,0,{"v":3526501,"d":"3,526,501"},0,{"v":5184,"d":"5,184"},0,{"v":25088,"d":"25,088"},{"v":3480309,"d":"3,480,309"},{"v":3000,"d":"3,000"},{"v":12800,"d":"12,800"},0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",{"v":3525955,"d":"3,525,955"},{"v":2581163,"d":"2,581,163"},{"v":1079844,"d":"1,079,844"},{"v":1134600,"d":"1,134,600"},{"v":85401,"d":"85,401"},0,{"v":17799,"d":"17,799"},0,0,{"v":177256,"d":"177,256"},{"v":22400,"d":"22,400"},{"v":4727,"d":"4,727"},0,0,{"v":59136,"d":"59,136"},{"v":912434,"d":"912,434"},{"v":200000,"d":"200,000"},0,0,0,{"v":4000,"d":"4,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,{"v":80000,"d":"80,000"},0,{"v":2000,"d":"2,000"},0,{"v":90320,"d":"90,320"},{"v":20000,"d":"20,000"},{"v":11834,"d":"11,834"},0,0,0,{"v":46996,"d":"46,996"},0,{"v":41238,"d":"41,238"},{"v":38646,"d":"38,646"},{"v":50000,"d":"50,000"},{"v":227400,"d":"227,400"},0,0,{"v":32358,"d":"32,358"},0,0,0,0,{"v":22638,"d":"22,638"},0,{"v":9600,"d":"9,600"},0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":145535,"d":"145,535"},{"v":95215,"d":"95,215"},{"v":47460,"d":"47,460"},{"v":43800,"d":"43,800"},{"v":3955,"d":"3,955"},0,0,0,0,0,0,0,0,0,0,{"v":50320,"d":"50,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50320,"d":"50,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","801001","      行政运行（人大）",{"v":95215,"d":"95,215"},{"v":95215,"d":"95,215"},{"v":47460,"d":"47,460"},{"v":43800,"d":"43,800"},{"v":3955,"d":"3,955"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010104","801001","      人大会议",{"v":50320,"d":"50,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50320,"d":"50,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50320,"d":"50,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2984557,"d":"2,984,557"},{"v":2090085,"d":"2,090,085"},{"v":850584,"d":"850,584"},{"v":905100,"d":"905,100"},{"v":70882,"d":"70,882"},0,0,0,0,{"v":177256,"d":"177,256"},{"v":22400,"d":"22,400"},{"v":4727,"d":"4,727"},0,0,{"v":59136,"d":"59,136"},{"v":862114,"d":"862,114"},{"v":200000,"d":"200,000"},0,0,0,{"v":4000,"d":"4,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,{"v":80000,"d":"80,000"},0,{"v":2000,"d":"2,000"},0,{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},{"v":11834,"d":"11,834"},0,0,0,{"v":46996,"d":"46,996"},0,{"v":41238,"d":"41,238"},{"v":38646,"d":"38,646"},{"v":50000,"d":"50,000"},{"v":227400,"d":"227,400"},0,0,{"v":32358,"d":"32,358"},0,0,0,0,{"v":22638,"d":"22,638"},0,{"v":9600,"d":"9,600"},0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","801001","      行政运行（政府）",{"v":2954561,"d":"2,954,561"},{"v":2090085,"d":"2,090,085"},{"v":850584,"d":"850,584"},{"v":905100,"d":"905,100"},{"v":70882,"d":"70,882"},0,0,0,0,{"v":177256,"d":"177,256"},{"v":22400,"d":"22,400"},{"v":4727,"d":"4,727"},0,0,{"v":59136,"d":"59,136"},{"v":832118,"d":"832,118"},{"v":200000,"d":"200,000"},0,0,0,{"v":4000,"d":"4,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,{"v":80000,"d":"80,000"},0,{"v":2000,"d":"2,000"},0,{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},{"v":11834,"d":"11,834"},0,0,0,{"v":17000,"d":"17,000"},0,{"v":41238,"d":"41,238"},{"v":38646,"d":"38,646"},{"v":50000,"d":"50,000"},{"v":227400,"d":"227,400"},0,0,{"v":32358,"d":"32,358"},0,0,0,0,{"v":22638,"d":"22,638"},0,{"v":9600,"d":"9,600"},0,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","801001","      一般行政管理事务（政府）",{"v":29996,"d":"29,996"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29996,"d":"29,996"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29996,"d":"29,996"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":222222,"d":"222,222"},{"v":222222,"d":"222,222"},{"v":100140,"d":"100,140"},{"v":100524,"d":"100,524"},{"v":3759,"d":"3,759"},0,{"v":17799,"d":"17,799"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010601","801001","      行政运行（财政）",{"v":90243,"d":"90,243"},{"v":90243,"d":"90,243"},{"v":45108,"d":"45,108"},{"v":41376,"d":"41,376"},{"v":3759,"d":"3,759"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010650","801001","      事业运行（财政）",{"v":131979,"d":"131,979"},{"v":131979,"d":"131,979"},{"v":55032,"d":"55,032"},{"v":59148,"d":"59,148"},0,0,{"v":17799,"d":"17,799"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":173641,"d":"173,641"},{"v":173641,"d":"173,641"},{"v":81660,"d":"81,660"},{"v":85176,"d":"85,176"},{"v":6805,"d":"6,805"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","801001","      行政运行（党委）",{"v":173641,"d":"173,641"},{"v":173641,"d":"173,641"},{"v":81660,"d":"81,660"},{"v":85176,"d":"85,176"},{"v":6805,"d":"6,805"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":1254317,"d":"1,254,317"},{"v":615648,"d":"615,648"},{"v":26640,"d":"26,640"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},{"v":549840,"d":"549,840"},0,0,0,0,0,0,0,{"v":82000,"d":"82,000"},{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,{"v":556669,"d":"556,669"},0,0,0,{"v":25088,"d":"25,088"},{"v":528581,"d":"528,581"},{"v":3000,"d":"3,000"},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]
["    20801",null,"    人力资源和社会保障管理事务",{"v":65808,"d":"65,808"},{"v":65808,"d":"65,808"},{"v":26640,"d":"26,640"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","801001","      社会保险经办机构",{"v":65808,"d":"65,808"},{"v":65808,"d":"65,808"},{"v":26640,"d":"26,640"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    民政管理事务",{"v":598581,"d":"598,581"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":528581,"d":"528,581"},0,0,0,0,{"v":528581,"d":"528,581"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080208","801001","      基层政权建设和社区治理",{"v":598581,"d":"598,581"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":528581,"d":"528,581"},0,0,0,0,{"v":528581,"d":"528,581"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":561840,"d":"561,840"},{"v":549840,"d":"549,840"},0,0,0,0,0,{"v":549840,"d":"549,840"},0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},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]
["      2080501","801001","      行政单位离退休",{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},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]
["      2080505","801001","      机关事业单位基本养老保险缴费支出",{"v":549840,"d":"549,840"},{"v":549840,"d":"549,840"},0,0,0,0,0,{"v":549840,"d":"549,840"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20808",null,"    抚恤",{"v":25088,"d":"25,088"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":25088,"d":"25,088"},0,0,0,{"v":25088,"d":"25,088"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080802","801001","      伤残抚恤",{"v":25088,"d":"25,088"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":25088,"d":"25,088"},0,0,0,{"v":25088,"d":"25,088"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":3000,"d":"3,000"},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,{"v":3000,"d":"3,000"},0,0,0,0,0,{"v":3000,"d":"3,000"},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]
["      2082102","801001","      农村特困人员救助供养支出",{"v":3000,"d":"3,000"},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,{"v":3000,"d":"3,000"},0,0,0,0,0,{"v":3000,"d":"3,000"},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]
["  210",null,"  卫生健康支出",{"v":187752,"d":"187,752"},{"v":177752,"d":"177,752"},{"v":85920,"d":"85,920"},{"v":84672,"d":"84,672"},{"v":7160,"d":"7,160"},0,0,0,0,0,0,0,0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21001",null,"    卫生健康管理事务",{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2100199","801001","      其他卫生健康管理事务支出",{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21007",null,"    计划生育事务",{"v":177752,"d":"177,752"},{"v":177752,"d":"177,752"},{"v":85920,"d":"85,920"},{"v":84672,"d":"84,672"},{"v":7160,"d":"7,160"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2100799","801001","      其他计划生育事务支出",{"v":177752,"d":"177,752"},{"v":177752,"d":"177,752"},{"v":85920,"d":"85,920"},{"v":84672,"d":"84,672"},{"v":7160,"d":"7,160"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":3973476,"d":"3,973,476"},{"v":1013710,"d":"1,013,710"},{"v":403044,"d":"403,044"},{"v":363384,"d":"363,384"},0,0,{"v":108864,"d":"108,864"},0,0,{"v":80481,"d":"80,481"},{"v":11200,"d":"11,200"},{"v":17169,"d":"17,169"},0,0,{"v":29568,"d":"29,568"},{"v":41492,"d":"41,492"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":27492,"d":"27,492"},{"v":14000,"d":"14,000"},0,0,0,0,{"v":2918274,"d":"2,918,274"},0,{"v":5184,"d":"5,184"},0,0,{"v":2909890,"d":"2,909,890"},0,{"v":3200,"d":"3,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21301",null,"    农业农村",{"v":1008483,"d":"1,008,483"},{"v":916525,"d":"916,525"},{"v":354588,"d":"354,588"},{"v":325908,"d":"325,908"},0,0,{"v":97611,"d":"97,611"},0,0,{"v":80481,"d":"80,481"},{"v":11200,"d":"11,200"},{"v":17169,"d":"17,169"},0,0,{"v":29568,"d":"29,568"},{"v":41492,"d":"41,492"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":27492,"d":"27,492"},{"v":14000,"d":"14,000"},0,0,0,0,{"v":50466,"d":"50,466"},0,{"v":5184,"d":"5,184"},0,0,{"v":42082,"d":"42,082"},0,{"v":3200,"d":"3,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","801001","      事业运行（农业）",{"v":966401,"d":"966,401"},{"v":916525,"d":"916,525"},{"v":354588,"d":"354,588"},{"v":325908,"d":"325,908"},0,0,{"v":97611,"d":"97,611"},0,0,{"v":80481,"d":"80,481"},{"v":11200,"d":"11,200"},{"v":17169,"d":"17,169"},0,0,{"v":29568,"d":"29,568"},{"v":41492,"d":"41,492"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":27492,"d":"27,492"},{"v":14000,"d":"14,000"},0,0,0,0,{"v":8384,"d":"8,384"},0,{"v":5184,"d":"5,184"},0,0,0,0,{"v":3200,"d":"3,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130152","801001","      对高校毕业生到基层任职补助",{"v":42082,"d":"42,082"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":42082,"d":"42,082"},0,0,0,0,{"v":42082,"d":"42,082"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21302",null,"    林业和草原",{"v":97185,"d":"97,185"},{"v":97185,"d":"97,185"},{"v":48456,"d":"48,456"},{"v":37476,"d":"37,476"},0,0,{"v":11253,"d":"11,253"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","801001","      事业机构",{"v":97185,"d":"97,185"},{"v":97185,"d":"97,185"},{"v":48456,"d":"48,456"},{"v":37476,"d":"37,476"},0,0,{"v":11253,"d":"11,253"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":2867808,"d":"2,867,808"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2867808,"d":"2,867,808"},0,0,0,0,{"v":2867808,"d":"2,867,808"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130705","801001","      对村民委员会和村党支部的补助",{"v":2867808,"d":"2,867,808"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2867808,"d":"2,867,808"},0,0,0,0,{"v":2867808,"d":"2,867,808"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  214",null,"  交通运输支出",{"v":11180.4,"d":"11,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11180.4,"d":"11,180"},{"v":11180.4,"d":"11,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21401",null,"    公路水路运输",{"v":11180.4,"d":"11,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11180.4,"d":"11,180"},{"v":11180.4,"d":"11,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2140199","801001","      其他公路水路运输支出",{"v":11180.4,"d":"11,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11180.4,"d":"11,180"},{"v":11180.4,"d":"11,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  220",null,"  自然资源海洋气象等支出",{"v":19200,"d":"19,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":19200,"d":"19,200"},0,0,0,0,{"v":19200,"d":"19,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22001",null,"    自然资源事务",{"v":19200,"d":"19,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":19200,"d":"19,200"},0,0,0,0,{"v":19200,"d":"19,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2200109","801001","      自然资源调查与确权登记",{"v":19200,"d":"19,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":19200,"d":"19,200"},0,0,0,0,{"v":19200,"d":"19,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":715577,"d":"715,577"},{"v":715577,"d":"715,577"},0,0,0,0,0,0,0,0,0,0,{"v":715577,"d":"715,577"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":715577,"d":"715,577"},{"v":715577,"d":"715,577"},0,0,0,0,0,0,0,0,0,0,{"v":715577,"d":"715,577"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","801001","      住房公积金",{"v":715577,"d":"715,577"},{"v":715577,"d":"715,577"},0,0,0,0,0,0,0,0,0,0,{"v":715577,"d":"715,577"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":39,"n_cols":6,"rows_kept":39,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县红格镇党政办",{"$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":6065290,"d":"6,065,290"},{"v":5103850,"d":"5,103,850"},{"v":895610,"d":"895,610"}]
["801001",null,"盐边县红格镇人民政府",{"v":6065290,"d":"6,065,290"},{"v":5103850,"d":"5,103,850"},{"v":895610,"d":"895,610"}]
["  301",null,"  工资福利支出",{"v":5103850,"d":"5,103,850"},{"v":5103850,"d":"5,103,850"},0]
["    30101","801001","    基本工资",{"v":1595448,"d":"1,595,448"},{"v":1595448,"d":"1,595,448"},0]
["    30102","801001","    津贴补贴",{"v":1612716,"d":"1,612,716"},{"v":1612716,"d":"1,612,716"},0]
["    30103","801001","    奖金",{"v":92561,"d":"92,561"},{"v":92561,"d":"92,561"},0]
["    30107","801001","    绩效工资",{"v":135771,"d":"135,771"},{"v":135771,"d":"135,771"},0]
["    30108","801001","    机关事业单位基本养老保险缴费",{"v":549840,"d":"549,840"},{"v":549840,"d":"549,840"},0]
["    30110","801001","    职工基本医疗保险缴费",{"v":257737,"d":"257,737"},{"v":257737,"d":"257,737"},0]
["    30111","801001","    公务员医疗补助缴费",{"v":33600,"d":"33,600"},{"v":33600,"d":"33,600"},0]
["    30112","801001","    其他社会保障缴费",{"v":21896,"d":"21,896"},{"v":21896,"d":"21,896"},0]
["    30113","801001","    住房公积金",{"v":715577,"d":"715,577"},{"v":715577,"d":"715,577"},0]
["    30199","801001","    其他工资福利支出",{"v":88704,"d":"88,704"},{"v":88704,"d":"88,704"},0]
["  302",null,"  商品和服务支出",{"v":895610,"d":"895,610"},0,{"v":895610,"d":"895,610"}]
["    30201","801001","    办公费",{"v":210000,"d":"210,000"},0,{"v":210000,"d":"210,000"}]
["    30205","801001","    水费",{"v":4000,"d":"4,000"},0,{"v":4000,"d":"4,000"}]
["    30206","801001","    电费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"}]
["    30207","801001","    邮电费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"}]
["    30211","801001","    差旅费",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"}]
["    30213","801001","    维修(护)费",{"v":2000,"d":"2,000"},0,{"v":2000,"d":"2,000"}]
["    30215","801001","    会议费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"}]
["    30216","801001","    培训费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["    30217","801001","    公务接待费",{"v":11834,"d":"11,834"},0,{"v":11834,"d":"11,834"}]
["    30226","801001","    劳务费",{"v":17000,"d":"17,000"},0,{"v":17000,"d":"17,000"}]
["    30228","801001","    工会经费",{"v":68730,"d":"68,730"},0,{"v":68730,"d":"68,730"}]
["    30229","801001","    福利费",{"v":64646,"d":"64,646"},0,{"v":64646,"d":"64,646"}]
["    30231","801001","    公务用车运行维护费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"}]
["    30239","801001","    其他交通费用",{"v":227400,"d":"227,400"},0,{"v":227400,"d":"227,400"}]
["  303",null,"  对个人和家庭的补助",{"v":65830,"d":"65,830"},0,0]
["    30302","801001","    退休费",{"v":5184,"d":"5,184"},0,0]
["    30304","801001","    抚恤金",{"v":25088,"d":"25,088"},0,0]
["    30305","801001","    生活补助",{"v":22638,"d":"22,638"},0,0]
["    30307","801001","    医疗费补助",{"v":12800,"d":"12,800"},0,0]
["    30309","801001","    奖励金",120,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":28,"n_cols":5,"rows_kept":28,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县红格镇党政办",{"$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":3622167.4,"d":"3,622,167"}]
["801001",null,"盐边县红格镇人民政府",null,{"v":3622167.4,"d":"3,622,167"}]
["  201",null,"  一般公共服务支出",null,{"v":80316,"d":"80,316"}]
["    20101",null,"    人大事务",null,{"v":50320,"d":"50,320"}]
["      2010104","801001","      人大会议","2019年人大会议费（财返）",{"v":19120,"d":"19,120"}]
["      2010104","801001","      人大会议","人大会议费",{"v":31200,"d":"31,200"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":29996,"d":"29,996"}]
["      2010302","801001","      一般行政管理事务（政府）","乡村治理补助费",{"v":29996,"d":"29,996"}]
["  208",null,"  社会保障和就业支出",null,{"v":601581,"d":"601,581"}]
["    20802",null,"    民政管理事务",null,{"v":598581,"d":"598,581"}]
["      2080208","801001","      基层政权建设和社区治理","阳光社区经费",{"v":598581,"d":"598,581"}]
["    20821",null,"    特困人员救助供养",null,{"v":3000,"d":"3,000"}]
["      2082102","801001","      农村特困人员救助供养支出","2019年死亡五保户丧葬费",{"v":3000,"d":"3,000"}]
["  213",null,"  农林水支出",null,{"v":2909890,"d":"2,909,890"}]
["    21301",null,"    农业农村",null,{"v":42082,"d":"42,082"}]
["      2130152","801001","      对高校毕业生到基层任职补助","村官工资保险",{"v":42082,"d":"42,082"}]
["    21307",null,"    农村综合改革",null,{"v":2867808,"d":"2,867,808"}]
["      2130705","801001","      对村民委员会和村党支部的补助","村级报酬办公费",{"v":2867808,"d":"2,867,808"}]
["  214",null,"  交通运输支出",null,{"v":11180.4,"d":"11,180"}]
["    21401",null,"    公路水路运输",null,{"v":11180.4,"d":"11,180"}]
["      2140199","801001","      其他公路水路运输支出","道路交通安全经费（财返）",{"v":11180.4,"d":"11,180"}]
["  220",null,"  自然资源海洋气象等支出",null,{"v":19200,"d":"19,200"}]
["    22001",null,"    自然资源事务",null,{"v":19200,"d":"19,200"}]
["      2200109","801001","      自然资源调查与确权登记","国土土地资源调查补助（财返）",{"v":19200,"d":"19,200"}]

{"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"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公经费”支出预算表"]
["单位名称：盐边县红格镇党政办",{"$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":61834,"d":"61,834"},0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":11834,"d":"11,834"}]
["801001","盐边县红格镇人民政府",{"v":61834,"d":"61,834"},0,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,{"v":11834,"d":"11,834"}]

{"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"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县红格镇党政办",{"$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"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公经费”支出预算表"]
["单位名称：盐边县红格镇党政办",{"$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"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县红格镇党政办",{"$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"]