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

{"sheet":"封面","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
[null,"盐边县惠民乡党政办"]
[null,"2018年部门预算"]
[null,"日期：2018年    月    日"]

{"sheet":"收支总表01","index":1,"n_rows":39,"n_cols":4,"rows_kept":39,"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","2018年预算数","项      目","2018年预算数"]
[null,null,"一、一般公共服务支出",{"v":2950456,"d":"2,950,456"}]
["一、一般公共预算拨款收入",{"v":9504086,"d":"9,504,086"},"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":82241,"d":"82,241"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":2902088,"d":"2,902,088"}]
[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":154856,"d":"154,856"}]
[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":3115769,"d":"3,115,769"}]
[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":438676,"d":"438,676"}]
[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、预备费",0]
[null,null,"二十四、其他支出",0]
[null,null,"二十五、债务还本支出",0]
[null,null,"二十六、债务付息支出",0]
[null,null,"二十七、债务发行费用支出",0]
[null,null,"二十八、转移性支出",0]
[]
["本   年   收  入  合  计",{"v":9504086,"d":"9,504,086"},"本   年   支   出  合  计",{"v":9644086,"d":"9,644,086"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":140000,"d":"140,000"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":9644086,"d":"9,644,086"},"支   出   总   计",{"v":9644086,"d":"9,644,086"}]

{"sheet":"收入总表02","index":2,"n_rows":46,"n_cols":19,"rows_kept":46,"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":9644086,"d":"9,644,086"},{"v":140000,"d":"140,000"},{"v":9504086,"d":"9,504,086"},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":9644086,"d":"9,644,086"},{"v":140000,"d":"140,000"},{"v":9504086,"d":"9,504,086"},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":2950456,"d":"2,950,456"},0,{"v":2950456,"d":"2,950,456"},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":137617,"d":"137,617"},0,{"v":137617,"d":"137,617"},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",{"v":104467,"d":"104,467"},0,{"v":104467,"d":"104,467"},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":2694558,"d":"2,694,558"},0,{"v":2694558,"d":"2,694,558"},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",{"v":2694558,"d":"2,694,558"},0,{"v":2694558,"d":"2,694,558"},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":15400,"d":"15,400"},0,{"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",{"v":15400,"d":"15,400"},0,{"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":102881,"d":"102,881"},0,{"v":102881,"d":"102,881"},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",{"v":102881,"d":"102,881"},0,{"v":102881,"d":"102,881"},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,"  文化体育与传媒支出",{"v":82241,"d":"82,241"},0,{"v":82241,"d":"82,241"},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",{"v":79993,"d":"79,993"},0,{"v":79993,"d":"79,993"},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":79993,"d":"79,993"},0,{"v":79993,"d":"79,993"},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"}]
["    20704",null,"    新闻出版广播影视",{"v":2248,"d":"2,248"},0,{"v":2248,"d":"2,248"},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"}]
["      2070499","815001","      其他新闻出版广播影视支出",{"v":2248,"d":"2,248"},0,{"v":2248,"d":"2,248"},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":2902088,"d":"2,902,088"},{"v":140000,"d":"140,000"},{"v":2762088,"d":"2,762,088"},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"}]
["    20801",null,"    人力资源和社会保障管理事务",{"v":145648,"d":"145,648"},0,{"v":145648,"d":"145,648"},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":145648,"d":"145,648"},0,{"v":145648,"d":"145,648"},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":419110,"d":"419,110"},0,{"v":419110,"d":"419,110"},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":419110,"d":"419,110"},0,{"v":419110,"d":"419,110"},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":515650,"d":"515,650"},0,{"v":515650,"d":"515,650"},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":503050,"d":"503,050"},0,{"v":503050,"d":"503,050"},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"}]
["    20815",null,"    自然灾害生活救助",{"v":140000,"d":"140,000"},{"v":140000,"d":"140,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2081501","815001","      中央自然灾害生活补助",{"v":140000,"d":"140,000"},{"v":140000,"d":"140,000"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20821",null,"    特困人员供养",{"v":1681680,"d":"1,681,680"},0,{"v":1681680,"d":"1,681,680"},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","      农村五保户供养支出",{"v":1681680,"d":"1,681,680"},0,{"v":1681680,"d":"1,681,680"},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,"  医疗卫生与计划生育支出",{"v":154856,"d":"154,856"},0,{"v":154856,"d":"154,856"},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":154856,"d":"154,856"},0,{"v":154856,"d":"154,856"},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","815001","      其他计划生育事务支出",{"v":154856,"d":"154,856"},0,{"v":154856,"d":"154,856"},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":3115769,"d":"3,115,769"},0,{"v":3115769,"d":"3,115,769"},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":764503,"d":"764,503"},0,{"v":764503,"d":"764,503"},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","      农业事业",{"v":679313,"d":"679,313"},0,{"v":679313,"d":"679,313"},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","815001","      对高校毕业生到基层任职补助",{"v":85190,"d":"85,190"},0,{"v":85190,"d":"85,190"},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":2351266,"d":"2,351,266"},0,{"v":2351266,"d":"2,351,266"},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委支部的补助",{"v":2351266,"d":"2,351,266"},0,{"v":2351266,"d":"2,351,266"},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":438676,"d":"438,676"},0,{"v":438676,"d":"438,676"},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":438676,"d":"438,676"},0,{"v":438676,"d":"438,676"},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":438676,"d":"438,676"},0,{"v":438676,"d":"438,676"},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":47,"n_cols":8,"rows_kept":47,"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":9644086,"d":"9,644,086"},{"v":4796584,"d":"4,796,584"},{"v":4847502,"d":"4,847,502"},{"v":0,"d":"0.0000"},0]
["815001",null,"盐边县惠民乡党政办",{"v":9644086,"d":"9,644,086"},{"v":4796584,"d":"4,796,584"},{"v":4847502,"d":"4,847,502"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":2950456,"d":"2,950,456"},{"v":2935056,"d":"2,935,056"},{"v":15400,"d":"15,400"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":137617,"d":"137,617"},{"v":137617,"d":"137,617"},0,{"v":0,"d":"0.0000"},0]
["      2010101","815001","      行政运行",{"v":104467,"d":"104,467"},{"v":104467,"d":"104,467"},0,{"v":0,"d":"0.0000"},0]
["      2010104","815001","      人大会议",{"v":33150,"d":"33,150"},{"v":33150,"d":"33,150"},0,{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2694558,"d":"2,694,558"},{"v":2694558,"d":"2,694,558"},0,{"v":0,"d":"0.0000"},0]
["      2010301","815001","      行政运行",{"v":2694558,"d":"2,694,558"},{"v":2694558,"d":"2,694,558"},0,{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":15400,"d":"15,400"},0,{"v":15400,"d":"15,400"},{"v":0,"d":"0.0000"},0]
["      2010602","815001","      一般行政管理事务",{"v":15400,"d":"15,400"},0,{"v":15400,"d":"15,400"},{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":102881,"d":"102,881"},{"v":102881,"d":"102,881"},0,{"v":0,"d":"0.0000"},0]
["      2013101","815001","      行政运行",{"v":102881,"d":"102,881"},{"v":102881,"d":"102,881"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化体育与传媒支出",{"v":82241,"d":"82,241"},{"v":82241,"d":"82,241"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化",{"v":79993,"d":"79,993"},{"v":79993,"d":"79,993"},0,{"v":0,"d":"0.0000"},0]
["      2070109","815001","      群众文化",{"v":79993,"d":"79,993"},{"v":79993,"d":"79,993"},0,{"v":0,"d":"0.0000"},0]
["    20704",null,"    新闻出版广播影视",{"v":2248,"d":"2,248"},{"v":2248,"d":"2,248"},0,{"v":0,"d":"0.0000"},0]
["      2070499","815001","      其他新闻出版广播影视支出",{"v":2248,"d":"2,248"},{"v":2248,"d":"2,248"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":2902088,"d":"2,902,088"},{"v":661298,"d":"661,298"},{"v":2240790,"d":"2,240,790"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":145648,"d":"145,648"},{"v":145648,"d":"145,648"},0,{"v":0,"d":"0.0000"},0]
["      2080109","815001","      社会保险经办机构",{"v":145648,"d":"145,648"},{"v":145648,"d":"145,648"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":419110,"d":"419,110"},0,{"v":419110,"d":"419,110"},{"v":0,"d":"0.0000"},0]
["      2080299","815001","      其他民政管理事务支出",{"v":419110,"d":"419,110"},0,{"v":419110,"d":"419,110"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位离退休",{"v":515650,"d":"515,650"},{"v":515650,"d":"515,650"},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":503050,"d":"503,050"},{"v":503050,"d":"503,050"},0,{"v":0,"d":"0.0000"},0]
["    20815",null,"    自然灾害生活救助",{"v":140000,"d":"140,000"},0,{"v":140000,"d":"140,000"},{"v":0,"d":"0.0000"},0]
["      2081501","815001","      中央自然灾害生活补助",{"v":140000,"d":"140,000"},0,{"v":140000,"d":"140,000"},{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员供养",{"v":1681680,"d":"1,681,680"},0,{"v":1681680,"d":"1,681,680"},{"v":0,"d":"0.0000"},0]
["      2082102","815001","      农村五保户供养支出",{"v":1681680,"d":"1,681,680"},0,{"v":1681680,"d":"1,681,680"},{"v":0,"d":"0.0000"},0]
["  210",null,"  医疗卫生与计划生育支出",{"v":154856,"d":"154,856"},0,{"v":154856,"d":"154,856"},{"v":0,"d":"0.0000"},0]
["    21007",null,"    计划生育事务",{"v":154856,"d":"154,856"},0,{"v":154856,"d":"154,856"},{"v":0,"d":"0.0000"},0]
["      2100799","815001","      其他计划生育事务支出",{"v":154856,"d":"154,856"},0,{"v":154856,"d":"154,856"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":3115769,"d":"3,115,769"},{"v":679313,"d":"679,313"},{"v":2436456,"d":"2,436,456"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业",{"v":764503,"d":"764,503"},{"v":679313,"d":"679,313"},{"v":85190,"d":"85,190"},{"v":0,"d":"0.0000"},0]
["      2130104","815001","      农业事业",{"v":679313,"d":"679,313"},{"v":679313,"d":"679,313"},0,{"v":0,"d":"0.0000"},0]
["      2130152","815001","      对高校毕业生到基层任职补助",{"v":85190,"d":"85,190"},0,{"v":85190,"d":"85,190"},{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":2351266,"d":"2,351,266"},0,{"v":2351266,"d":"2,351,266"},{"v":0,"d":"0.0000"},0]
["      2130705","815001","      对村民委员会和村党委支部的补助",{"v":2351266,"d":"2,351,266"},0,{"v":2351266,"d":"2,351,266"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":438676,"d":"438,676"},{"v":438676,"d":"438,676"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":438676,"d":"438,676"},{"v":438676,"d":"438,676"},0,{"v":0,"d":"0.0000"},0]
["      2210201","815001","      住房公积金",{"v":438676,"d":"438,676"},{"v":438676,"d":"438,676"},0,{"v":0,"d":"0.0000"},0]

{"sheet":"财政拨款收支预算总表04","index":4,"n_rows":38,"n_cols":8,"rows_kept":38,"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","2018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":9504086,"d":"9,504,086"},"一、本年支出",{"v":9644086,"d":"9,644,086"},{"v":9504086,"d":"9,504,086"},0,0,{"v":140000,"d":"140,000"}]
["   一般公共预算拨款收入",{"v":9504086,"d":"9,504,086"},"  一般公共服务支出",{"v":2950456,"d":"2,950,456"},{"v":2950456,"d":"2,950,456"},0,0,0]
["   政府性基金预算拨款收入",0,"  外交支出",0,0,0,0,0]
["   国有资本经营预算拨款收入",0,"  国防支出",0,0,0,0,0]
["二、上年结转",{"v":140000,"d":"140,000"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":140000,"d":"140,000"},"  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":82241,"d":"82,241"},{"v":82241,"d":"82,241"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":2902088,"d":"2,902,088"},{"v":2762088,"d":"2,762,088"},0,0,{"v":140000,"d":"140,000"}]
[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":154856,"d":"154,856"},{"v":154856,"d":"154,856"},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":3115769,"d":"3,115,769"},{"v":3115769,"d":"3,115,769"},0,0,0]
[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":438676,"d":"438,676"},{"v":438676,"d":"438,676"},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,"  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":9644086,"d":"9,644,086"},"支   出  合  计",{"v":9644086,"d":"9,644,086"},{"v":9504086,"d":"9,504,086"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":46,"n_cols":110,"rows_kept":46,"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":9644086,"d":"9,644,086"},{"v":3784999,"d":"3,784,999"},{"v":1070292,"d":"1,070,292"},{"v":1374420,"d":"1,374,420"},{"v":62874,"d":"62,874"},0,{"v":102703,"d":"102,703"},{"v":503050,"d":"503,050"},0,{"v":188642,"d":"188,642"},{"v":28800,"d":"28,800"},{"v":15542,"d":"15,542"},{"v":438676,"d":"438,676"},0,0,{"v":1069853,"d":"1,069,853"},{"v":146500,"d":"146,500"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},0,0,{"v":288000,"d":"288,000"},0,{"v":15400,"d":"15,400"},0,{"v":51150,"d":"51,150"},{"v":36000,"d":"36,000"},{"v":14391,"d":"14,391"},0,0,0,{"v":20000,"d":"20,000"},0,{"v":50304,"d":"50,304"},{"v":32108,"d":"32,108"},{"v":80000,"d":"80,000"},{"v":183600,"d":"183,600"},0,{"v":80400,"d":"80,400"},{"v":2437968,"d":"2,437,968"},0,{"v":7620,"d":"7,620"},0,0,{"v":2260208,"d":"2,260,208"},0,{"v":13600,"d":"13,600"},0,900,0,{"v":155640,"d":"155,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2351266,"d":"2,351,266"},0,0,{"v":2351266,"d":"2,351,266"},0]
["815001",null,"盐边县惠民乡党政办",{"v":9644086,"d":"9,644,086"},{"v":3784999,"d":"3,784,999"},{"v":1070292,"d":"1,070,292"},{"v":1374420,"d":"1,374,420"},{"v":62874,"d":"62,874"},0,{"v":102703,"d":"102,703"},{"v":503050,"d":"503,050"},0,{"v":188642,"d":"188,642"},{"v":28800,"d":"28,800"},{"v":15542,"d":"15,542"},{"v":438676,"d":"438,676"},0,0,{"v":1069853,"d":"1,069,853"},{"v":146500,"d":"146,500"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},0,0,{"v":288000,"d":"288,000"},0,{"v":15400,"d":"15,400"},0,{"v":51150,"d":"51,150"},{"v":36000,"d":"36,000"},{"v":14391,"d":"14,391"},0,0,0,{"v":20000,"d":"20,000"},0,{"v":50304,"d":"50,304"},{"v":32108,"d":"32,108"},{"v":80000,"d":"80,000"},{"v":183600,"d":"183,600"},0,{"v":80400,"d":"80,400"},{"v":2437968,"d":"2,437,968"},0,{"v":7620,"d":"7,620"},0,0,{"v":2260208,"d":"2,260,208"},0,{"v":13600,"d":"13,600"},0,900,0,{"v":155640,"d":"155,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2351266,"d":"2,351,266"},0,0,{"v":2351266,"d":"2,351,266"},0]
["  201",null,"  一般公共服务支出",{"v":2950456,"d":"2,950,456"},{"v":1986183,"d":"1,986,183"},{"v":754488,"d":"754,488"},{"v":1012968,"d":"1,012,968"},{"v":62874,"d":"62,874"},0,0,0,0,{"v":132324,"d":"132,324"},{"v":20000,"d":"20,000"},{"v":3529,"d":"3,529"},0,0,0,{"v":908461,"d":"908,461"},{"v":90000,"d":"90,000"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},0,0,{"v":288000,"d":"288,000"},0,{"v":15400,"d":"15,400"},0,{"v":51150,"d":"51,150"},{"v":36000,"d":"36,000"},{"v":14391,"d":"14,391"},0,0,0,{"v":20000,"d":"20,000"},0,{"v":35286,"d":"35,286"},{"v":22634,"d":"22,634"},{"v":80000,"d":"80,000"},{"v":183600,"d":"183,600"},0,0,{"v":55812,"d":"55,812"},0,0,0,0,{"v":54912,"d":"54,912"},0,0,0,900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":137617,"d":"137,617"},{"v":92695,"d":"92,695"},{"v":37176,"d":"37,176"},{"v":45240,"d":"45,240"},{"v":3098,"d":"3,098"},0,0,0,0,{"v":6215,"d":"6,215"},800,166,0,0,0,{"v":44922,"d":"44,922"},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":1657,"d":"1,657"},{"v":1115,"d":"1,115"},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",{"v":104467,"d":"104,467"},{"v":92695,"d":"92,695"},{"v":37176,"d":"37,176"},{"v":45240,"d":"45,240"},{"v":3098,"d":"3,098"},0,0,0,0,{"v":6215,"d":"6,215"},800,166,0,0,0,{"v":11772,"d":"11,772"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1657,"d":"1,657"},{"v":1115,"d":"1,115"},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":2694558,"d":"2,694,558"},{"v":1802314,"d":"1,802,314"},{"v":681384,"d":"681,384"},{"v":922548,"d":"922,548"},{"v":56782,"d":"56,782"},0,0,0,0,{"v":120000,"d":"120,000"},{"v":18400,"d":"18,400"},{"v":3200,"d":"3,200"},0,0,0,{"v":836432,"d":"836,432"},{"v":90000,"d":"90,000"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},0,0,{"v":288000,"d":"288,000"},0,0,0,{"v":18000,"d":"18,000"},{"v":36000,"d":"36,000"},{"v":14391,"d":"14,391"},0,0,0,{"v":20000,"d":"20,000"},0,{"v":32000,"d":"32,000"},{"v":20441,"d":"20,441"},{"v":80000,"d":"80,000"},{"v":165600,"d":"165,600"},0,0,{"v":55812,"d":"55,812"},0,0,0,0,{"v":54912,"d":"54,912"},0,0,0,900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","815001","      行政运行",{"v":2694558,"d":"2,694,558"},{"v":1802314,"d":"1,802,314"},{"v":681384,"d":"681,384"},{"v":922548,"d":"922,548"},{"v":56782,"d":"56,782"},0,0,0,0,{"v":120000,"d":"120,000"},{"v":18400,"d":"18,400"},{"v":3200,"d":"3,200"},0,0,0,{"v":836432,"d":"836,432"},{"v":90000,"d":"90,000"},0,0,0,0,{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},0,0,{"v":288000,"d":"288,000"},0,0,0,{"v":18000,"d":"18,000"},{"v":36000,"d":"36,000"},{"v":14391,"d":"14,391"},0,0,0,{"v":20000,"d":"20,000"},0,{"v":32000,"d":"32,000"},{"v":20441,"d":"20,441"},{"v":80000,"d":"80,000"},{"v":165600,"d":"165,600"},0,0,{"v":55812,"d":"55,812"},0,0,0,0,{"v":54912,"d":"54,912"},0,0,0,900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010602","815001","      一般行政管理事务",{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,{"v":15400,"d":"15,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":102881,"d":"102,881"},{"v":91174,"d":"91,174"},{"v":35928,"d":"35,928"},{"v":45180,"d":"45,180"},{"v":2994,"d":"2,994"},0,0,0,0,{"v":6109,"d":"6,109"},800,163,0,0,0,{"v":11707,"d":"11,707"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1629,"d":"1,629"},{"v":1078,"d":"1,078"},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",{"v":102881,"d":"102,881"},{"v":91174,"d":"91,174"},{"v":35928,"d":"35,928"},{"v":45180,"d":"45,180"},{"v":2994,"d":"2,994"},0,0,0,0,{"v":6109,"d":"6,109"},800,163,0,0,0,{"v":11707,"d":"11,707"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1629,"d":"1,629"},{"v":1078,"d":"1,078"},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]
["  207",null,"  文化体育与传媒支出",{"v":82241,"d":"82,241"},{"v":77797,"d":"77,797"},{"v":27780,"d":"27,780"},{"v":33996,"d":"33,996"},0,0,{"v":9020,"d":"9,020"},0,0,{"v":5111,"d":"5,111"},800,{"v":1090,"d":"1,090"},0,0,0,{"v":2196,"d":"2,196"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1363,"d":"1,363"},833,0,0,0,0,{"v":2248,"d":"2,248"},0,648,0,0,0,0,{"v":1600,"d":"1,600"},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]
["    20701",null,"    文化",{"v":79993,"d":"79,993"},{"v":77797,"d":"77,797"},{"v":27780,"d":"27,780"},{"v":33996,"d":"33,996"},0,0,{"v":9020,"d":"9,020"},0,0,{"v":5111,"d":"5,111"},800,{"v":1090,"d":"1,090"},0,0,0,{"v":2196,"d":"2,196"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1363,"d":"1,363"},833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","815001","      群众文化",{"v":79993,"d":"79,993"},{"v":77797,"d":"77,797"},{"v":27780,"d":"27,780"},{"v":33996,"d":"33,996"},0,0,{"v":9020,"d":"9,020"},0,0,{"v":5111,"d":"5,111"},800,{"v":1090,"d":"1,090"},0,0,0,{"v":2196,"d":"2,196"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1363,"d":"1,363"},833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20704",null,"    新闻出版广播影视",{"v":2248,"d":"2,248"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2248,"d":"2,248"},0,648,0,0,0,0,{"v":1600,"d":"1,600"},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]
["      2070499","815001","      其他新闻出版广播影视支出",{"v":2248,"d":"2,248"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2248,"d":"2,248"},0,648,0,0,0,0,{"v":1600,"d":"1,600"},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]
["  208",null,"  社会保障和就业支出",{"v":2902088,"d":"2,902,088"},{"v":644782,"d":"644,782"},{"v":48132,"d":"48,132"},{"v":62712,"d":"62,712"},0,0,{"v":18041,"d":"18,041"},{"v":503050,"d":"503,050"},0,{"v":9270,"d":"9,270"},{"v":1600,"d":"1,600"},{"v":1977,"d":"1,977"},0,0,0,{"v":130816,"d":"130,816"},{"v":46500,"d":"46,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2472,"d":"2,472"},{"v":1444,"d":"1,444"},0,0,0,{"v":80400,"d":"80,400"},{"v":2126490,"d":"2,126,490"},0,0,0,0,{"v":1965250,"d":"1,965,250"},0,{"v":5600,"d":"5,600"},0,0,0,{"v":155640,"d":"155,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":145648,"d":"145,648"},{"v":141732,"d":"141,732"},{"v":48132,"d":"48,132"},{"v":62712,"d":"62,712"},0,0,{"v":18041,"d":"18,041"},0,0,{"v":9270,"d":"9,270"},{"v":1600,"d":"1,600"},{"v":1977,"d":"1,977"},0,0,0,{"v":3916,"d":"3,916"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2472,"d":"2,472"},{"v":1444,"d":"1,444"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","815001","      社会保险经办机构",{"v":145648,"d":"145,648"},{"v":141732,"d":"141,732"},{"v":48132,"d":"48,132"},{"v":62712,"d":"62,712"},0,0,{"v":18041,"d":"18,041"},0,0,{"v":9270,"d":"9,270"},{"v":1600,"d":"1,600"},{"v":1977,"d":"1,977"},0,0,0,{"v":3916,"d":"3,916"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2472,"d":"2,472"},{"v":1444,"d":"1,444"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    民政管理事务",{"v":419110,"d":"419,110"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":39500,"d":"39,500"},{"v":39500,"d":"39,500"},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":379610,"d":"379,610"},0,0,0,0,{"v":253970,"d":"253,970"},0,0,0,0,0,{"v":125640,"d":"125,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080299","815001","      其他民政管理事务支出",{"v":419110,"d":"419,110"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":39500,"d":"39,500"},{"v":39500,"d":"39,500"},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":379610,"d":"379,610"},0,0,0,0,{"v":253970,"d":"253,970"},0,0,0,0,0,{"v":125640,"d":"125,640"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位离退休",{"v":515650,"d":"515,650"},{"v":503050,"d":"503,050"},0,0,0,0,0,{"v":503050,"d":"503,050"},0,0,0,0,0,0,0,{"v":7000,"d":"7,000"},{"v":7000,"d":"7,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"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"},{"v":7000,"d":"7,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"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":503050,"d":"503,050"},{"v":503050,"d":"503,050"},0,0,0,0,0,{"v":503050,"d":"503,050"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20815",null,"    自然灾害生活救助",{"v":140000,"d":"140,000"},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":140000,"d":"140,000"},0,0,0,0,{"v":140000,"d":"140,000"},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]
["      2081501","815001","      中央自然灾害生活补助",{"v":140000,"d":"140,000"},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":140000,"d":"140,000"},0,0,0,0,{"v":140000,"d":"140,000"},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]
["    20821",null,"    特困人员供养",{"v":1681680,"d":"1,681,680"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":80400,"d":"80,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":80400,"d":"80,400"},{"v":1601280,"d":"1,601,280"},0,0,0,0,{"v":1571280,"d":"1,571,280"},0,0,0,0,0,{"v":30000,"d":"30,000"},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","      农村五保户供养支出",{"v":1681680,"d":"1,681,680"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":80400,"d":"80,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":80400,"d":"80,400"},{"v":1601280,"d":"1,601,280"},0,0,0,0,{"v":1571280,"d":"1,571,280"},0,0,0,0,0,{"v":30000,"d":"30,000"},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]
["  210",null,"  医疗卫生与计划生育支出",{"v":154856,"d":"154,856"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":154856,"d":"154,856"},0,0,0,0,{"v":154856,"d":"154,856"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21007",null,"    计划生育事务",{"v":154856,"d":"154,856"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":154856,"d":"154,856"},0,0,0,0,{"v":154856,"d":"154,856"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2100799","815001","      其他计划生育事务支出",{"v":154856,"d":"154,856"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":154856,"d":"154,856"},0,0,0,0,{"v":154856,"d":"154,856"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":3115769,"d":"3,115,769"},{"v":637561,"d":"637,561"},{"v":239892,"d":"239,892"},{"v":264744,"d":"264,744"},0,0,{"v":75642,"d":"75,642"},0,0,{"v":41937,"d":"41,937"},{"v":6400,"d":"6,400"},{"v":8946,"d":"8,946"},0,0,0,{"v":28380,"d":"28,380"},{"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,{"v":11183,"d":"11,183"},{"v":7197,"d":"7,197"},0,0,0,0,{"v":98562,"d":"98,562"},0,{"v":6972,"d":"6,972"},0,0,{"v":85190,"d":"85,190"},0,{"v":6400,"d":"6,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2351266,"d":"2,351,266"},0,0,{"v":2351266,"d":"2,351,266"},0]
["    21301",null,"    农业",{"v":764503,"d":"764,503"},{"v":637561,"d":"637,561"},{"v":239892,"d":"239,892"},{"v":264744,"d":"264,744"},0,0,{"v":75642,"d":"75,642"},0,0,{"v":41937,"d":"41,937"},{"v":6400,"d":"6,400"},{"v":8946,"d":"8,946"},0,0,0,{"v":28380,"d":"28,380"},{"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,{"v":11183,"d":"11,183"},{"v":7197,"d":"7,197"},0,0,0,0,{"v":98562,"d":"98,562"},0,{"v":6972,"d":"6,972"},0,0,{"v":85190,"d":"85,190"},0,{"v":6400,"d":"6,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","815001","      农业事业",{"v":679313,"d":"679,313"},{"v":637561,"d":"637,561"},{"v":239892,"d":"239,892"},{"v":264744,"d":"264,744"},0,0,{"v":75642,"d":"75,642"},0,0,{"v":41937,"d":"41,937"},{"v":6400,"d":"6,400"},{"v":8946,"d":"8,946"},0,0,0,{"v":28380,"d":"28,380"},{"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,{"v":11183,"d":"11,183"},{"v":7197,"d":"7,197"},0,0,0,0,{"v":13372,"d":"13,372"},0,{"v":6972,"d":"6,972"},0,0,0,0,{"v":6400,"d":"6,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130152","815001","      对高校毕业生到基层任职补助",{"v":85190,"d":"85,190"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":85190,"d":"85,190"},0,0,0,0,{"v":85190,"d":"85,190"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":2351266,"d":"2,351,266"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2351266,"d":"2,351,266"},0,0,{"v":2351266,"d":"2,351,266"},0]
["      2130705","815001","      对村民委员会和村党委支部的补助",{"v":2351266,"d":"2,351,266"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2351266,"d":"2,351,266"},0,0,{"v":2351266,"d":"2,351,266"},0]
["  221",null,"  住房保障支出",{"v":438676,"d":"438,676"},{"v":438676,"d":"438,676"},0,0,0,0,0,0,0,0,0,0,{"v":438676,"d":"438,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":438676,"d":"438,676"},{"v":438676,"d":"438,676"},0,0,0,0,0,0,0,0,0,0,{"v":438676,"d":"438,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","815001","      住房公积金",{"v":438676,"d":"438,676"},{"v":438676,"d":"438,676"},0,0,0,0,0,0,0,0,0,0,{"v":438676,"d":"438,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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":4796584,"d":"4,796,584"},{"v":3784999,"d":"3,784,999"},{"v":934553,"d":"934,553"}]
["815001",null,"盐边县惠民乡党政办",{"v":4796584,"d":"4,796,584"},{"v":3784999,"d":"3,784,999"},{"v":934553,"d":"934,553"}]
["  301",null,"  工资福利支出",{"v":3784999,"d":"3,784,999"},{"v":3784999,"d":"3,784,999"},0]
["    30101","815001","    基本工资",{"v":1070292,"d":"1,070,292"},{"v":1070292,"d":"1,070,292"},0]
["    30102","815001","    津贴补贴",{"v":1374420,"d":"1,374,420"},{"v":1374420,"d":"1,374,420"},0]
["    30103","815001","    奖金",{"v":62874,"d":"62,874"},{"v":62874,"d":"62,874"},0]
["    30107","815001","    绩效工资",{"v":102703,"d":"102,703"},{"v":102703,"d":"102,703"},0]
["    30108","815001","    机关事业单位基本养老保险缴费",{"v":503050,"d":"503,050"},{"v":503050,"d":"503,050"},0]
["    30110","815001","    职工基本医疗保险缴费",{"v":188642,"d":"188,642"},{"v":188642,"d":"188,642"},0]
["    30111","815001","    公务员医疗补助缴费",{"v":28800,"d":"28,800"},{"v":28800,"d":"28,800"},0]
["    30112","815001","    其他社会保障缴费",{"v":15542,"d":"15,542"},{"v":15542,"d":"15,542"},0]
["    30113","815001","    住房公积金",{"v":438676,"d":"438,676"},{"v":438676,"d":"438,676"},0]
["  302",null,"  商品和服务支出",{"v":934553,"d":"934,553"},0,{"v":934553,"d":"934,553"}]
["    30201","815001","    办公费",{"v":107000,"d":"107,000"},0,{"v":107000,"d":"107,000"}]
["    30206","815001","    电费",{"v":36000,"d":"36,000"},0,{"v":36000,"d":"36,000"}]
["    30207","815001","    邮电费",{"v":36000,"d":"36,000"},0,{"v":36000,"d":"36,000"}]
["    30211","815001","    差旅费",{"v":288000,"d":"288,000"},0,{"v":288000,"d":"288,000"}]
["    30215","815001","    会议费",{"v":51150,"d":"51,150"},0,{"v":51150,"d":"51,150"}]
["    30216","815001","    培训费",{"v":36000,"d":"36,000"},0,{"v":36000,"d":"36,000"}]
["    30217","815001","    公务接待费",{"v":14391,"d":"14,391"},0,{"v":14391,"d":"14,391"}]
["    30226","815001","    劳务费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["    30228","815001","    工会经费",{"v":50304,"d":"50,304"},0,{"v":50304,"d":"50,304"}]
["    30229","815001","    福利费",{"v":32108,"d":"32,108"},0,{"v":32108,"d":"32,108"}]
["    30231","815001","    公务用车运行维护费",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"}]
["    30239","815001","    其他交通费用",{"v":183600,"d":"183,600"},0,{"v":183600,"d":"183,600"}]
["  303",null,"  对个人和家庭的补助",{"v":77032,"d":"77,032"},0,0]
["    30302","815001","    退休费",{"v":7620,"d":"7,620"},0,0]
["    30305","815001","    生活补助",{"v":54912,"d":"54,912"},0,0]
["    30307","815001","    医疗费补助",{"v":13600,"d":"13,600"},0,0]
["    30309","815001","    奖励金",900,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":31,"n_cols":5,"rows_kept":31,"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":4847502,"d":"4,847,502"}]
["815001",null,"盐边县惠民乡党政办",null,{"v":4847502,"d":"4,847,502"}]
["  201",null,"  一般公共服务支出",null,{"v":15400,"d":"15,400"}]
["    20106",null,"    财政事务",null,{"v":15400,"d":"15,400"}]
["      2010602","815001","      一般行政管理事务","2018年大平台系统维护费",{"v":2400,"d":"2,400"}]
["      2010602","815001","      一般行政管理事务","2018年A++系统维护费",{"v":13000,"d":"13,000"}]
["  208",null,"  社会保障和就业支出",null,{"v":2240790,"d":"2,240,790"}]
["    20802",null,"    民政管理事务",null,{"v":419110,"d":"419,110"}]
["      2080299","815001","      其他民政管理事务支出","敬老院人员工资及绩效",{"v":253970,"d":"253,970"}]
["      2080299","815001","      其他民政管理事务支出","敬老院人员社保",{"v":125640,"d":"125,640"}]
["      2080299","815001","      其他民政管理事务支出","敬老院工作经费",{"v":39500,"d":"39,500"}]
["    20815",null,"    自然灾害生活救助",null,{"v":140000,"d":"140,000"}]
["      2081501","815001","      中央自然灾害生活补助","2017年自然灾害生活补助专项资金",{"v":140000,"d":"140,000"}]
["    20821",null,"    特困人员供养",null,{"v":1681680,"d":"1,681,680"}]
["      2082102","815001","      农村五保户供养支出","五保户丧葬费",{"v":30000,"d":"30,000"}]
["      2082102","815001","      农村五保户供养支出","五保户生活补助",{"v":1571280,"d":"1,571,280"}]
["      2082102","815001","      农村五保户供养支出","五保户御寒费",{"v":80400,"d":"80,400"}]
["  210",null,"  医疗卫生与计划生育支出",null,{"v":154856,"d":"154,856"}]
["    21007",null,"    计划生育事务",null,{"v":154856,"d":"154,856"}]
["      2100799","815001","      其他计划生育事务支出","计生服务员补助",{"v":154856,"d":"154,856"}]
["  213",null,"  农林水支出",null,{"v":2436456,"d":"2,436,456"}]
["    21301",null,"    农业",null,{"v":85190,"d":"85,190"}]
["      2130152","815001","      对高校毕业生到基层任职补助","村官工资及社保",{"v":85190,"d":"85,190"}]
["    21307",null,"    农村综合改革",null,{"v":2351266,"d":"2,351,266"}]
["      2130705","815001","      对村民委员会和村党委支部的补助","村社干部工资",{"v":1900866,"d":"1,900,866"}]
["      2130705","815001","      对村民委员会和村党委支部的补助","村办公经费",{"v":430000,"d":"430,000"}]
["      2130705","815001","      对村民委员会和村党委支部的补助","2017年村三职干部离职补助",{"v":20400,"d":"20,400"}]

{"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":94391,"d":"94,391"},0,{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},0,{"v":14391,"d":"14,391"}]
["815001","盐边县惠民乡党政办",{"v":94391,"d":"94,391"},0,{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},0,{"v":14391,"d":"14,391"}]

{"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"]