{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["封面","收支总表01","收入总表02","支出总表03","财政拨款收支预算总表04","一般公共预算支出预算表05","一般公共预算基本支出预算表06","一般公共预算项目支出预算表07","一般公共预算三公经费预算表08","政府性基金支出预算表09","政府性基金预算三公经费预算表10","国有资本经营预算支出预算表11"],"not_rendered":{"defined_names":12},"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,"盐边县惠民乡党政办"]
[null,"2019年部门预算"]
[null,"日期：2019年    月    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：盐边县惠民乡党政办",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2019年预算数","项      目","2019年预算数"]
[null,null,"一、一般公共服务支出",{"v":3329209,"d":"3,329,209"}]
["一、一般公共预算拨款收入",{"v":10476430,"d":"10,476,430"},"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",{"v":153198,"d":"153,198"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":2844815,"d":"2,844,815"}]
[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",0]
[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":3995586,"d":"3,995,586"}]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",0]
[null,null,"十六、商业服务业等支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土海洋气象等支出",0]
[null,null,"二十、住房保障支出",{"v":565332,"d":"565,332"}]
[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":10476430,"d":"10,476,430"},"本   年   支   出  合  计",{"v":10888140,"d":"10,888,140"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":411710,"d":"411,710"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":10888140,"d":"10,888,140"},"支   出   总   计",{"v":10888140,"d":"10,888,140"}]

{"sheet":"收入总表02","index":2,"n_rows":42,"n_cols":19,"rows_kept":42,"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县惠民乡党政办",{"$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":10888140,"d":"10,888,140"},{"v":411710,"d":"411,710"},{"v":10476430,"d":"10,476,430"},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"}]
["815001",null,"盐边县惠民乡党政办",{"v":10888140,"d":"10,888,140"},{"v":411710,"d":"411,710"},{"v":10476430,"d":"10,476,430"},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":3329209,"d":"3,329,209"},{"v":1200,"d":"1,200"},{"v":3328009,"d":"3,328,009"},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":145405,"d":"145,405"},0,{"v":145405,"d":"145,405"},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","815001","      行政运行（人大）",{"v":112255,"d":"112,255"},0,{"v":112255,"d":"112,255"},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","815001","      人大会议",{"v":33150,"d":"33,150"},0,{"v":33150,"d":"33,150"},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":2974819,"d":"2,974,819"},0,{"v":2974819,"d":"2,974,819"},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","815001","      行政运行（政府）",{"v":2939973,"d":"2,939,973"},0,{"v":2939973,"d":"2,939,973"},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","815001","      一般行政管理事务（政府）",{"v":34846,"d":"34,846"},0,{"v":34846,"d":"34,846"},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":16600,"d":"16,600"},{"v":1200,"d":"1,200"},{"v":15400,"d":"15,400"},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"}]
["      2010602","815001","      一般行政管理事务（财政）",{"v":16600,"d":"16,600"},{"v":1200,"d":"1,200"},{"v":15400,"d":"15,400"},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":192385,"d":"192,385"},0,{"v":192385,"d":"192,385"},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","815001","      行政运行（党委）",{"v":151355,"d":"151,355"},0,{"v":151355,"d":"151,355"},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"}]
["      2013102","815001","      一般行政管理事务（党委）",{"v":41030,"d":"41,030"},0,{"v":41030,"d":"41,030"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  207",null,"  文化旅游体育与传媒支出",{"v":153198,"d":"153,198"},0,{"v":153198,"d":"153,198"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20701",null,"    文化和旅游",{"v":153198,"d":"153,198"},0,{"v":153198,"d":"153,198"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2070109","815001","      群众文化",{"v":153198,"d":"153,198"},0,{"v":153198,"d":"153,198"},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":2844815,"d":"2,844,815"},0,{"v":2844815,"d":"2,844,815"},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":223590,"d":"223,590"},0,{"v":223590,"d":"223,590"},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","815001","      社会保险经办机构",{"v":223590,"d":"223,590"},0,{"v":223590,"d":"223,590"},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":476082,"d":"476,082"},0,{"v":476082,"d":"476,082"},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"}]
["      2080299","815001","      其他民政管理事务支出",{"v":476082,"d":"476,082"},0,{"v":476082,"d":"476,082"},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"}]
["    20805",null,"    行政事业单位离退休",{"v":612183,"d":"612,183"},0,{"v":612183,"d":"612,183"},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"}]
["      2080504","815001","      未归口管理的行政单位离退休",{"v":12600,"d":"12,600"},0,{"v":12600,"d":"12,600"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080505","815001","      机关事业单位基本养老保险缴费支出",{"v":599583,"d":"599,583"},0,{"v":599583,"d":"599,583"},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":1532960,"d":"1,532,960"},0,{"v":1532960,"d":"1,532,960"},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","815001","      农村特困人员救助供养支出",{"v":1532960,"d":"1,532,960"},0,{"v":1532960,"d":"1,532,960"},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":3995586,"d":"3,995,586"},{"v":410510,"d":"410,510"},{"v":3585076,"d":"3,585,076"},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",{"v":928440,"d":"928,440"},0,{"v":928440,"d":"928,440"},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","815001","      事业运行（农业）",{"v":928440,"d":"928,440"},0,{"v":928440,"d":"928,440"},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":3067146,"d":"3,067,146"},{"v":410510,"d":"410,510"},{"v":2656636,"d":"2,656,636"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130701","815001","      对村级一事一议的补助",{"v":331710,"d":"331,710"},{"v":331710,"d":"331,710"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130705","815001","      对村民委员会和村党支部的补助",{"v":2656636,"d":"2,656,636"},0,{"v":2656636,"d":"2,656,636"},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"}]
["      2130706","815001","      对村集体经济组织的补助",{"v":78800,"d":"78,800"},{"v":78800,"d":"78,800"},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":565332,"d":"565,332"},0,{"v":565332,"d":"565,332"},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":565332,"d":"565,332"},0,{"v":565332,"d":"565,332"},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","815001","      住房公积金",{"v":565332,"d":"565,332"},0,{"v":565332,"d":"565,332"},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":43,"n_cols":8,"rows_kept":43,"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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县惠民乡党政办",{"$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":10888140,"d":"10,888,140"},{"v":5686326,"d":"5,686,326"},{"v":5201814,"d":"5,201,814"},{"v":0,"d":"0.0000"},0]
["815001",null,"盐边县惠民乡党政办",{"v":10888140,"d":"10,888,140"},{"v":5686326,"d":"5,686,326"},{"v":5201814,"d":"5,201,814"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":3329209,"d":"3,329,209"},{"v":3203583,"d":"3,203,583"},{"v":125626,"d":"125,626"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":145405,"d":"145,405"},{"v":112255,"d":"112,255"},{"v":33150,"d":"33,150"},{"v":0,"d":"0.0000"},0]
["      2010101","815001","      行政运行（人大）",{"v":112255,"d":"112,255"},{"v":112255,"d":"112,255"},0,{"v":0,"d":"0.0000"},0]
["      2010104","815001","      人大会议",{"v":33150,"d":"33,150"},0,{"v":33150,"d":"33,150"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2974819,"d":"2,974,819"},{"v":2939973,"d":"2,939,973"},{"v":34846,"d":"34,846"},{"v":0,"d":"0.0000"},0]
["      2010301","815001","      行政运行（政府）",{"v":2939973,"d":"2,939,973"},{"v":2939973,"d":"2,939,973"},0,{"v":0,"d":"0.0000"},0]
["      2010302","815001","      一般行政管理事务（政府）",{"v":34846,"d":"34,846"},0,{"v":34846,"d":"34,846"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":16600,"d":"16,600"},0,{"v":16600,"d":"16,600"},{"v":0,"d":"0.0000"},0]
["      2010602","815001","      一般行政管理事务（财政）",{"v":16600,"d":"16,600"},0,{"v":16600,"d":"16,600"},{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":192385,"d":"192,385"},{"v":151355,"d":"151,355"},{"v":41030,"d":"41,030"},{"v":0,"d":"0.0000"},0]
["      2013101","815001","      行政运行（党委）",{"v":151355,"d":"151,355"},{"v":151355,"d":"151,355"},0,{"v":0,"d":"0.0000"},0]
["      2013102","815001","      一般行政管理事务（党委）",{"v":41030,"d":"41,030"},0,{"v":41030,"d":"41,030"},{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":153198,"d":"153,198"},{"v":153198,"d":"153,198"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":153198,"d":"153,198"},{"v":153198,"d":"153,198"},0,{"v":0,"d":"0.0000"},0]
["      2070109","815001","      群众文化",{"v":153198,"d":"153,198"},{"v":153198,"d":"153,198"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":2844815,"d":"2,844,815"},{"v":835773,"d":"835,773"},{"v":2009042,"d":"2,009,042"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":223590,"d":"223,590"},{"v":223590,"d":"223,590"},0,{"v":0,"d":"0.0000"},0]
["      2080109","815001","      社会保险经办机构",{"v":223590,"d":"223,590"},{"v":223590,"d":"223,590"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":476082,"d":"476,082"},0,{"v":476082,"d":"476,082"},{"v":0,"d":"0.0000"},0]
["      2080299","815001","      其他民政管理事务支出",{"v":476082,"d":"476,082"},0,{"v":476082,"d":"476,082"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位离退休",{"v":612183,"d":"612,183"},{"v":612183,"d":"612,183"},0,{"v":0,"d":"0.0000"},0]
["      2080504","815001","      未归口管理的行政单位离退休",{"v":12600,"d":"12,600"},{"v":12600,"d":"12,600"},0,{"v":0,"d":"0.0000"},0]
["      2080505","815001","      机关事业单位基本养老保险缴费支出",{"v":599583,"d":"599,583"},{"v":599583,"d":"599,583"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":1532960,"d":"1,532,960"},0,{"v":1532960,"d":"1,532,960"},{"v":0,"d":"0.0000"},0]
["      2082102","815001","      农村特困人员救助供养支出",{"v":1532960,"d":"1,532,960"},0,{"v":1532960,"d":"1,532,960"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":3995586,"d":"3,995,586"},{"v":928440,"d":"928,440"},{"v":3067146,"d":"3,067,146"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业",{"v":928440,"d":"928,440"},{"v":928440,"d":"928,440"},0,{"v":0,"d":"0.0000"},0]
["      2130104","815001","      事业运行（农业）",{"v":928440,"d":"928,440"},{"v":928440,"d":"928,440"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":3067146,"d":"3,067,146"},0,{"v":3067146,"d":"3,067,146"},{"v":0,"d":"0.0000"},0]
["      2130701","815001","      对村级一事一议的补助",{"v":331710,"d":"331,710"},0,{"v":331710,"d":"331,710"},{"v":0,"d":"0.0000"},0]
["      2130705","815001","      对村民委员会和村党支部的补助",{"v":2656636,"d":"2,656,636"},0,{"v":2656636,"d":"2,656,636"},{"v":0,"d":"0.0000"},0]
["      2130706","815001","      对村集体经济组织的补助",{"v":78800,"d":"78,800"},0,{"v":78800,"d":"78,800"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":565332,"d":"565,332"},{"v":565332,"d":"565,332"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":565332,"d":"565,332"},{"v":565332,"d":"565,332"},0,{"v":0,"d":"0.0000"},0]
["      2210201","815001","      住房公积金",{"v":565332,"d":"565,332"},{"v":565332,"d":"565,332"},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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2019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":10476430,"d":"10,476,430"},"一、本年支出",{"v":10888140,"d":"10,888,140"},{"v":10476430,"d":"10,476,430"},0,0,{"v":411710,"d":"411,710"}]
["   一般公共预算拨款收入",{"v":10476430,"d":"10,476,430"},"  一般公共服务支出",{"v":3329209,"d":"3,329,209"},{"v":3328009,"d":"3,328,009"},0,0,{"v":1200,"d":"1,200"}]
["   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":411710,"d":"411,710"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":411710,"d":"411,710"},"  教育支出",0,0,0,0,0]
["   政府性基金预算拨款收入",0,"  科学技术支出",0,0,0,0,0]
["   国有资本经营预算拨款收入",0,"  文化体育与传媒支出",{"v":153198,"d":"153,198"},{"v":153198,"d":"153,198"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":2844815,"d":"2,844,815"},{"v":2844815,"d":"2,844,815"},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",0,0,0,0,0]
[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":3995586,"d":"3,995,586"},{"v":3585076,"d":"3,585,076"},0,0,{"v":410510,"d":"410,510"}]
[null,null,"  交通运输支出",0,0,0,0,0]
[null,null,"  资源勘探信息等支出",0,0,0,0,0]
[null,null,"  商业服务业等支出",0,0,0,0,0]
[null,null,"  金融支出",0,0,0,0,0]
[null,null,"  援助其他地区支出",0,0,0,0,0]
[null,null,"  国土海洋气象等支出",0,0,0,0,0]
[null,null,"  住房保障支出",{"v":565332,"d":"565,332"},{"v":565332,"d":"565,332"},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":10888140,"d":"10,888,140"},"支   出  合  计",{"v":10888140,"d":"10,888,140"},{"v":10476430,"d":"10,476,430"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":42,"n_cols":110,"rows_kept":42,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$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":10888140,"d":"10,888,140"},{"v":4533508,"d":"4,533,508"},{"v":1317492,"d":"1,317,492"},{"v":1563276,"d":"1,563,276"},{"v":72565,"d":"72,565"},0,{"v":136981,"d":"136,981"},{"v":599583,"d":"599,583"},0,{"v":224843,"d":"224,843"},{"v":32800,"d":"32,800"},{"v":20636,"d":"20,636"},{"v":565332,"d":"565,332"},0,0,{"v":1301200,"d":"1,301,200"},{"v":222500,"d":"222,500"},0,0,0,0,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,{"v":190000,"d":"190,000"},0,{"v":16600,"d":"16,600"},0,{"v":63150,"d":"63,150"},{"v":45030,"d":"45,030"},{"v":16790,"d":"16,790"},0,0,0,{"v":170000,"d":"170,000"},0,{"v":59959,"d":"59,959"},{"v":57525,"d":"57,525"},{"v":100000,"d":"100,000"},{"v":192000,"d":"192,000"},0,{"v":107646,"d":"107,646"},{"v":1986286,"d":"1,986,286"},0,{"v":9156,"d":"9,156"},0,{"v":62208,"d":"62,208"},{"v":1720920,"d":"1,720,920"},0,{"v":14400,"d":"14,400"},0,780,0,{"v":178822,"d":"178,822"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":800510,"d":"800,510"},0,0,0,{"v":800510,"d":"800,510"},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":2266636,"d":"2,266,636"},0,0,{"v":2266636,"d":"2,266,636"},0]
["815001",null,"盐边县惠民乡党政办",{"v":10888140,"d":"10,888,140"},{"v":4533508,"d":"4,533,508"},{"v":1317492,"d":"1,317,492"},{"v":1563276,"d":"1,563,276"},{"v":72565,"d":"72,565"},0,{"v":136981,"d":"136,981"},{"v":599583,"d":"599,583"},0,{"v":224843,"d":"224,843"},{"v":32800,"d":"32,800"},{"v":20636,"d":"20,636"},{"v":565332,"d":"565,332"},0,0,{"v":1301200,"d":"1,301,200"},{"v":222500,"d":"222,500"},0,0,0,0,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,{"v":190000,"d":"190,000"},0,{"v":16600,"d":"16,600"},0,{"v":63150,"d":"63,150"},{"v":45030,"d":"45,030"},{"v":16790,"d":"16,790"},0,0,0,{"v":170000,"d":"170,000"},0,{"v":59959,"d":"59,959"},{"v":57525,"d":"57,525"},{"v":100000,"d":"100,000"},{"v":192000,"d":"192,000"},0,{"v":107646,"d":"107,646"},{"v":1986286,"d":"1,986,286"},0,{"v":9156,"d":"9,156"},0,{"v":62208,"d":"62,208"},{"v":1720920,"d":"1,720,920"},0,{"v":14400,"d":"14,400"},0,780,0,{"v":178822,"d":"178,822"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":800510,"d":"800,510"},0,0,0,{"v":800510,"d":"800,510"},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":2266636,"d":"2,266,636"},0,0,{"v":2266636,"d":"2,266,636"},0]
["  201",null,"  一般公共服务支出",{"v":3329209,"d":"3,329,209"},{"v":2186638,"d":"2,186,638"},{"v":870780,"d":"870,780"},{"v":1072176,"d":"1,072,176"},{"v":72565,"d":"72,565"},0,0,0,0,{"v":146412,"d":"146,412"},{"v":20800,"d":"20,800"},{"v":3905,"d":"3,905"},0,0,0,{"v":1079583,"d":"1,079,583"},{"v":146000,"d":"146,000"},0,0,0,0,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,{"v":170000,"d":"170,000"},0,{"v":16600,"d":"16,600"},0,{"v":63150,"d":"63,150"},{"v":45030,"d":"45,030"},{"v":16790,"d":"16,790"},0,0,0,{"v":170000,"d":"170,000"},0,{"v":39044,"d":"39,044"},{"v":26123,"d":"26,123"},{"v":100000,"d":"100,000"},{"v":192000,"d":"192,000"},0,{"v":34846,"d":"34,846"},{"v":62988,"d":"62,988"},0,0,0,{"v":62208,"d":"62,208"},0,0,0,0,780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":145405,"d":"145,405"},{"v":100185,"d":"100,185"},{"v":42432,"d":"42,432"},{"v":46500,"d":"46,500"},{"v":3536,"d":"3,536"},0,0,0,0,{"v":6737,"d":"6,737"},800,180,0,0,0,{"v":45220,"d":"45,220"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33150,"d":"33,150"},0,0,0,0,0,0,0,{"v":1797,"d":"1,797"},{"v":1273,"d":"1,273"},0,{"v":9000,"d":"9,000"},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]
["      2010101","815001","      行政运行（人大）",{"v":112255,"d":"112,255"},{"v":100185,"d":"100,185"},{"v":42432,"d":"42,432"},{"v":46500,"d":"46,500"},{"v":3536,"d":"3,536"},0,0,0,0,{"v":6737,"d":"6,737"},800,180,0,0,0,{"v":12070,"d":"12,070"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1797,"d":"1,797"},{"v":1273,"d":"1,273"},0,{"v":9000,"d":"9,000"},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]
["      2010104","815001","      人大会议",{"v":33150,"d":"33,150"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33150,"d":"33,150"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33150,"d":"33,150"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2974819,"d":"2,974,819"},{"v":1987131,"d":"1,987,131"},{"v":786600,"d":"786,600"},{"v":979236,"d":"979,236"},{"v":65550,"d":"65,550"},0,0,0,0,{"v":132998,"d":"132,998"},{"v":19200,"d":"19,200"},{"v":3547,"d":"3,547"},0,0,0,{"v":924700,"d":"924,700"},{"v":100000,"d":"100,000"},0,0,0,0,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,{"v":150000,"d":"150,000"},0,0,0,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":16790,"d":"16,790"},0,0,0,{"v":170000,"d":"170,000"},0,{"v":35466,"d":"35,466"},{"v":23598,"d":"23,598"},{"v":100000,"d":"100,000"},{"v":174000,"d":"174,000"},0,{"v":34846,"d":"34,846"},{"v":62988,"d":"62,988"},0,0,0,{"v":62208,"d":"62,208"},0,0,0,0,780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","815001","      行政运行（政府）",{"v":2939973,"d":"2,939,973"},{"v":1987131,"d":"1,987,131"},{"v":786600,"d":"786,600"},{"v":979236,"d":"979,236"},{"v":65550,"d":"65,550"},0,0,0,0,{"v":132998,"d":"132,998"},{"v":19200,"d":"19,200"},{"v":3547,"d":"3,547"},0,0,0,{"v":889854,"d":"889,854"},{"v":100000,"d":"100,000"},0,0,0,0,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,{"v":150000,"d":"150,000"},0,0,0,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":16790,"d":"16,790"},0,0,0,{"v":170000,"d":"170,000"},0,{"v":35466,"d":"35,466"},{"v":23598,"d":"23,598"},{"v":100000,"d":"100,000"},{"v":174000,"d":"174,000"},0,0,{"v":62988,"d":"62,988"},0,0,0,{"v":62208,"d":"62,208"},0,0,0,0,780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","815001","      一般行政管理事务（政府）",{"v":34846,"d":"34,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34846,"d":"34,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34846,"d":"34,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010602","815001","      一般行政管理事务（财政）",{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":192385,"d":"192,385"},{"v":99322,"d":"99,322"},{"v":41748,"d":"41,748"},{"v":46440,"d":"46,440"},{"v":3479,"d":"3,479"},0,0,0,0,{"v":6677,"d":"6,677"},800,178,0,0,0,{"v":93063,"d":"93,063"},{"v":46000,"d":"46,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,{"v":15030,"d":"15,030"},0,0,0,0,0,0,{"v":1781,"d":"1,781"},{"v":1252,"d":"1,252"},0,{"v":9000,"d":"9,000"},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]
["      2013101","815001","      行政运行（党委）",{"v":151355,"d":"151,355"},{"v":99322,"d":"99,322"},{"v":41748,"d":"41,748"},{"v":46440,"d":"46,440"},{"v":3479,"d":"3,479"},0,0,0,0,{"v":6677,"d":"6,677"},800,178,0,0,0,{"v":52033,"d":"52,033"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":1781,"d":"1,781"},{"v":1252,"d":"1,252"},0,{"v":9000,"d":"9,000"},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]
["      2013102","815001","      一般行政管理事务（党委）",{"v":41030,"d":"41,030"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":41030,"d":"41,030"},{"v":26000,"d":"26,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15030,"d":"15,030"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":153198,"d":"153,198"},{"v":148907,"d":"148,907"},{"v":54624,"d":"54,624"},{"v":63300,"d":"63,300"},0,0,{"v":17316,"d":"17,316"},0,0,{"v":9945,"d":"9,945"},{"v":1600,"d":"1,600"},{"v":2122,"d":"2,122"},0,0,0,{"v":4291,"d":"4,291"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2652,"d":"2,652"},{"v":1639,"d":"1,639"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":153198,"d":"153,198"},{"v":148907,"d":"148,907"},{"v":54624,"d":"54,624"},{"v":63300,"d":"63,300"},0,0,{"v":17316,"d":"17,316"},0,0,{"v":9945,"d":"9,945"},{"v":1600,"d":"1,600"},{"v":2122,"d":"2,122"},0,0,0,{"v":4291,"d":"4,291"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2652,"d":"2,652"},{"v":1639,"d":"1,639"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","815001","      群众文化",{"v":153198,"d":"153,198"},{"v":148907,"d":"148,907"},{"v":54624,"d":"54,624"},{"v":63300,"d":"63,300"},0,0,{"v":17316,"d":"17,316"},0,0,{"v":9945,"d":"9,945"},{"v":1600,"d":"1,600"},{"v":2122,"d":"2,122"},0,0,0,{"v":4291,"d":"4,291"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2652,"d":"2,652"},{"v":1639,"d":"1,639"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":2844815,"d":"2,844,815"},{"v":816996,"d":"816,996"},{"v":77736,"d":"77,736"},{"v":93360,"d":"93,360"},0,0,{"v":26424,"d":"26,424"},{"v":599583,"d":"599,583"},0,{"v":14418,"d":"14,418"},{"v":2400,"d":"2,400"},{"v":3075,"d":"3,075"},0,0,0,{"v":122477,"d":"122,477"},{"v":36500,"d":"36,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3845,"d":"3,845"},{"v":9332,"d":"9,332"},0,0,0,{"v":72800,"d":"72,800"},{"v":1905342,"d":"1,905,342"},0,0,0,0,{"v":1720920,"d":"1,720,920"},0,{"v":5600,"d":"5,600"},0,0,0,{"v":178822,"d":"178,822"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":223590,"d":"223,590"},{"v":217413,"d":"217,413"},{"v":77736,"d":"77,736"},{"v":93360,"d":"93,360"},0,0,{"v":26424,"d":"26,424"},0,0,{"v":14418,"d":"14,418"},{"v":2400,"d":"2,400"},{"v":3075,"d":"3,075"},0,0,0,{"v":6177,"d":"6,177"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3845,"d":"3,845"},{"v":2332,"d":"2,332"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","815001","      社会保险经办机构",{"v":223590,"d":"223,590"},{"v":217413,"d":"217,413"},{"v":77736,"d":"77,736"},{"v":93360,"d":"93,360"},0,0,{"v":26424,"d":"26,424"},0,0,{"v":14418,"d":"14,418"},{"v":2400,"d":"2,400"},{"v":3075,"d":"3,075"},0,0,0,{"v":6177,"d":"6,177"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3845,"d":"3,845"},{"v":2332,"d":"2,332"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    民政管理事务",{"v":476082,"d":"476,082"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":36500,"d":"36,500"},{"v":36500,"d":"36,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":439582,"d":"439,582"},0,0,0,0,{"v":296760,"d":"296,760"},0,0,0,0,0,{"v":142822,"d":"142,822"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080299","815001","      其他民政管理事务支出",{"v":476082,"d":"476,082"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":36500,"d":"36,500"},{"v":36500,"d":"36,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":439582,"d":"439,582"},0,0,0,0,{"v":296760,"d":"296,760"},0,0,0,0,0,{"v":142822,"d":"142,822"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位离退休",{"v":612183,"d":"612,183"},{"v":599583,"d":"599,583"},0,0,0,0,0,{"v":599583,"d":"599,583"},0,0,0,0,0,0,0,{"v":7000,"d":"7,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7000,"d":"7,000"},0,0,0,0,{"v":5600,"d":"5,600"},0,0,0,0,0,0,{"v":5600,"d":"5,600"},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]
["      2080504","815001","      未归口管理的行政单位离退休",{"v":12600,"d":"12,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7000,"d":"7,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7000,"d":"7,000"},0,0,0,0,{"v":5600,"d":"5,600"},0,0,0,0,0,0,{"v":5600,"d":"5,600"},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]
["      2080505","815001","      机关事业单位基本养老保险缴费支出",{"v":599583,"d":"599,583"},{"v":599583,"d":"599,583"},0,0,0,0,0,{"v":599583,"d":"599,583"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":1532960,"d":"1,532,960"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":72800,"d":"72,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":72800,"d":"72,800"},{"v":1460160,"d":"1,460,160"},0,0,0,0,{"v":1424160,"d":"1,424,160"},0,0,0,0,0,{"v":36000,"d":"36,000"},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]
["      2082102","815001","      农村特困人员救助供养支出",{"v":1532960,"d":"1,532,960"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":72800,"d":"72,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":72800,"d":"72,800"},{"v":1460160,"d":"1,460,160"},0,0,0,0,{"v":1424160,"d":"1,424,160"},0,0,0,0,0,{"v":36000,"d":"36,000"},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]
["  213",null,"  农林水支出",{"v":3995586,"d":"3,995,586"},{"v":815635,"d":"815,635"},{"v":314352,"d":"314,352"},{"v":334440,"d":"334,440"},0,0,{"v":93241,"d":"93,241"},0,0,{"v":54068,"d":"54,068"},{"v":8000,"d":"8,000"},{"v":11534,"d":"11,534"},0,0,0,{"v":94849,"d":"94,849"},{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":14418,"d":"14,418"},{"v":20431,"d":"20,431"},0,0,0,0,{"v":17956,"d":"17,956"},0,{"v":9156,"d":"9,156"},0,0,0,0,{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":800510,"d":"800,510"},0,0,0,{"v":800510,"d":"800,510"},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":2266636,"d":"2,266,636"},0,0,{"v":2266636,"d":"2,266,636"},0]
["    21301",null,"    农业",{"v":928440,"d":"928,440"},{"v":815635,"d":"815,635"},{"v":314352,"d":"314,352"},{"v":334440,"d":"334,440"},0,0,{"v":93241,"d":"93,241"},0,0,{"v":54068,"d":"54,068"},{"v":8000,"d":"8,000"},{"v":11534,"d":"11,534"},0,0,0,{"v":94849,"d":"94,849"},{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":14418,"d":"14,418"},{"v":20431,"d":"20,431"},0,0,0,0,{"v":17956,"d":"17,956"},0,{"v":9156,"d":"9,156"},0,0,0,0,{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","815001","      事业运行（农业）",{"v":928440,"d":"928,440"},{"v":815635,"d":"815,635"},{"v":314352,"d":"314,352"},{"v":334440,"d":"334,440"},0,0,{"v":93241,"d":"93,241"},0,0,{"v":54068,"d":"54,068"},{"v":8000,"d":"8,000"},{"v":11534,"d":"11,534"},0,0,0,{"v":94849,"d":"94,849"},{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":14418,"d":"14,418"},{"v":20431,"d":"20,431"},0,0,0,0,{"v":17956,"d":"17,956"},0,{"v":9156,"d":"9,156"},0,0,0,0,{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":3067146,"d":"3,067,146"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":800510,"d":"800,510"},0,0,0,{"v":800510,"d":"800,510"},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":2266636,"d":"2,266,636"},0,0,{"v":2266636,"d":"2,266,636"},0]
["      2130701","815001","      对村级一事一议的补助",{"v":331710,"d":"331,710"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":331710,"d":"331,710"},0,0,0,{"v":331710,"d":"331,710"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130705","815001","      对村民委员会和村党支部的补助",{"v":2656636,"d":"2,656,636"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":390000,"d":"390,000"},0,0,0,{"v":390000,"d":"390,000"},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":2266636,"d":"2,266,636"},0,0,{"v":2266636,"d":"2,266,636"},0]
["      2130706","815001","      对村集体经济组织的补助",{"v":78800,"d":"78,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":78800,"d":"78,800"},0,0,0,{"v":78800,"d":"78,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":565332,"d":"565,332"},{"v":565332,"d":"565,332"},0,0,0,0,0,0,0,0,0,0,{"v":565332,"d":"565,332"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":565332,"d":"565,332"},{"v":565332,"d":"565,332"},0,0,0,0,0,0,0,0,0,0,{"v":565332,"d":"565,332"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","815001","      住房公积金",{"v":565332,"d":"565,332"},{"v":565332,"d":"565,332"},0,0,0,0,0,0,0,0,0,0,{"v":565332,"d":"565,332"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":35,"n_cols":6,"rows_kept":35,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$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":5686326,"d":"5,686,326"},{"v":4533508,"d":"4,533,508"},{"v":1066274,"d":"1,066,274"}]
["815001",null,"盐边县惠民乡党政办",{"v":5686326,"d":"5,686,326"},{"v":4533508,"d":"4,533,508"},{"v":1066274,"d":"1,066,274"}]
["  301",null,"  工资福利支出",{"v":4533508,"d":"4,533,508"},{"v":4533508,"d":"4,533,508"},0]
["    30101","815001","    基本工资",{"v":1317492,"d":"1,317,492"},{"v":1317492,"d":"1,317,492"},0]
["    30102","815001","    津贴补贴",{"v":1563276,"d":"1,563,276"},{"v":1563276,"d":"1,563,276"},0]
["    30103","815001","    奖金",{"v":72565,"d":"72,565"},{"v":72565,"d":"72,565"},0]
["    30107","815001","    绩效工资",{"v":136981,"d":"136,981"},{"v":136981,"d":"136,981"},0]
["    30108","815001","    机关事业单位基本养老保险缴费",{"v":599583,"d":"599,583"},{"v":599583,"d":"599,583"},0]
["    30110","815001","    职工基本医疗保险缴费",{"v":224843,"d":"224,843"},{"v":224843,"d":"224,843"},0]
["    30111","815001","    公务员医疗补助缴费",{"v":32800,"d":"32,800"},{"v":32800,"d":"32,800"},0]
["    30112","815001","    其他社会保障缴费",{"v":20636,"d":"20,636"},{"v":20636,"d":"20,636"},0]
["    30113","815001","    住房公积金",{"v":565332,"d":"565,332"},{"v":565332,"d":"565,332"},0]
["  302",null,"  商品和服务支出",{"v":1066274,"d":"1,066,274"},0,{"v":1066274,"d":"1,066,274"}]
["    30201","815001","    办公费",{"v":160000,"d":"160,000"},0,{"v":160000,"d":"160,000"}]
["    30206","815001","    电费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30207","815001","    邮电费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30211","815001","    差旅费",{"v":190000,"d":"190,000"},0,{"v":190000,"d":"190,000"}]
["    30215","815001","    会议费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30216","815001","    培训费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30217","815001","    公务接待费",{"v":16790,"d":"16,790"},0,{"v":16790,"d":"16,790"}]
["    30226","815001","    劳务费",{"v":170000,"d":"170,000"},0,{"v":170000,"d":"170,000"}]
["    30228","815001","    工会经费",{"v":59959,"d":"59,959"},0,{"v":59959,"d":"59,959"}]
["    30229","815001","    福利费",{"v":57525,"d":"57,525"},0,{"v":57525,"d":"57,525"}]
["    30231","815001","    公务用车运行维护费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"}]
["    30239","815001","    其他交通费用",{"v":192000,"d":"192,000"},0,{"v":192000,"d":"192,000"}]
["  303",null,"  对个人和家庭的补助",{"v":86544,"d":"86,544"},0,0]
["    30302","815001","    退休费",{"v":9156,"d":"9,156"},0,0]
["    30304","815001","    抚恤金",{"v":62208,"d":"62,208"},0,0]
["    30307","815001","    医疗费补助",{"v":14400,"d":"14,400"},0,0]
["    30309","815001","    奖励金",780,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":35,"n_cols":5,"rows_kept":35,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$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":5201814,"d":"5,201,814"}]
["815001",null,"盐边县惠民乡党政办",null,{"v":5201814,"d":"5,201,814"}]
["  201",null,"  一般公共服务支出",null,{"v":125626,"d":"125,626"}]
["    20101",null,"    人大事务",null,{"v":33150,"d":"33,150"}]
["      2010104","815001","      人大会议","人大代表公用经费",{"v":33150,"d":"33,150"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":34846,"d":"34,846"}]
["      2010302","815001","      一般行政管理事务（政府）","乡村治理补助",{"v":34846,"d":"34,846"}]
["    20106",null,"    财政事务",null,{"v":16600,"d":"16,600"}]
["      2010602","815001","      一般行政管理事务（财政）","2019年大平台系统维护费",{"v":2400,"d":"2,400"}]
["      2010602","815001","      一般行政管理事务（财政）","根据盐边财预【2017】20号下达2018年度乡镇财政管理系统及金财网维护费",{"v":1200,"d":"1,200"}]
["      2010602","815001","      一般行政管理事务（财政）","2019年A++系统维护费",{"v":13000,"d":"13,000"}]
["    20131",null,"    党委办公厅（室）及相关机构事务",null,{"v":41030,"d":"41,030"}]
["      2013102","815001","      一般行政管理事务（党委）","党员干部现代远程教育费",{"v":26000,"d":"26,000"}]
["      2013102","815001","      一般行政管理事务（党委）","农村党员教育培训费",{"v":15030,"d":"15,030"}]
["  208",null,"  社会保障和就业支出",null,{"v":2009042,"d":"2,009,042"}]
["    20802",null,"    民政管理事务",null,{"v":476082,"d":"476,082"}]
["      2080299","815001","      其他民政管理事务支出","敬老院工作经费",{"v":36500,"d":"36,500"}]
["      2080299","815001","      其他民政管理事务支出","敬老院人员社保",{"v":142822,"d":"142,822"}]
["      2080299","815001","      其他民政管理事务支出","敬老院人员工资及绩效",{"v":296760,"d":"296,760"}]
["    20821",null,"    特困人员救助供养",null,{"v":1532960,"d":"1,532,960"}]
["      2082102","815001","      农村特困人员救助供养支出","五保户生活费",{"v":1424160,"d":"1,424,160"}]
["      2082102","815001","      农村特困人员救助供养支出","五保户御寒费",{"v":72800,"d":"72,800"}]
["      2082102","815001","      农村特困人员救助供养支出","五保户丧葬费",{"v":36000,"d":"36,000"}]
["  213",null,"  农林水支出",null,{"v":3067146,"d":"3,067,146"}]
["    21307",null,"    农村综合改革",null,{"v":3067146,"d":"3,067,146"}]
["      2130701","815001","      对村级一事一议的补助","根据攀财资农【2018】11号下达2018年一事一议工程水库村六社道路硬化工程款",{"v":106200,"d":"106,200"}]
["      2130701","815001","      对村级一事一议的补助","根据川财农【2017】206号下达2018年一事一议工程款德阳村社道联户路工程",{"v":225510,"d":"225,510"}]
["      2130705","815001","      对村民委员会和村党支部的补助","村社干部报酬",{"v":1877666,"d":"1,877,666"}]
["      2130705","815001","      对村民委员会和村党支部的补助","村办公经费",{"v":388970,"d":"388,970"}]
["      2130705","815001","      对村民委员会和村党支部的补助","根据川财基【2018】17号下达基层组织活动和公共服务运行经费（省级资金）",{"v":390000,"d":"390,000"}]
["      2130706","815001","      对村集体经济组织的补助","根据川财农【2018】9号下达2018年度省级“四好村”财政补助资金",{"v":78800,"d":"78,800"}]

{"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"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公经费”支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$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":116790,"d":"116,790"},0,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,{"v":16790,"d":"16,790"}]
["815001","盐边县惠民乡党政办",{"v":116790,"d":"116,790"},0,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,{"v":16790,"d":"16,790"}]

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