{"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,"盐边县新九乡人民政府"]
[null,"2020年部门预算"]
[null,"日期：2020年4月28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：盐边县新九乡人民政府",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2020年预算数","项      目","2020年预算数"]
[null,null,"一、一般公共服务支出",{"v":2857753,"d":"2,857,753"}]
["一、一般公共预算拨款收入",{"v":7099222,"d":"7,099,222"},"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":78096,"d":"78,096"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":568389,"d":"568,389"}]
[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":99151,"d":"99,151"}]
[null,null,"十一、节能环保支出",{"v":24055,"d":"24,055"}]
[null,null,"十二、城乡社区支出",{"v":216104.96,"d":"216,105"}]
[null,null,"十三、农林水支出",{"v":4414566,"d":"4,414,566"}]
[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",{"v":20000,"d":"20,000"}]
[null,null,"二十、住房保障支出",{"v":625897,"d":"625,897"}]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、灾害防治及应急管理支出",{"v":7349.12,"d":"7,349"}]
[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":7099222,"d":"7,099,222"},"本   年   支   出  合  计",{"v":8911361.08,"d":"8,911,361"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":1812139.08,"d":"1,812,139"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":8911361.08,"d":"8,911,361"},"支   出   总   计",{"v":8911361.08,"d":"8,911,361"}]

{"sheet":"收入总表02","index":2,"n_rows":5,"n_cols":19,"rows_kept":5,"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":17},"单位：元"]
["项             目",null,null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",{"$nulls":6},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]

{"sheet":"支出总表03","index":3,"n_rows":55,"n_cols":8,"rows_kept":55,"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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":6},"单位：元"]
["项目",null,null,"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)"]
[]
[null,null,"合计",{"v":8911361.08,"d":"8,911,361"},{"v":5202206,"d":"5,202,206"},{"v":3709155.08,"d":"3,709,155"},{"v":0,"d":"0.0000"},0]
["810001",null,"盐边县新九乡人民政府",{"v":8911361.08,"d":"8,911,361"},{"v":5202206,"d":"5,202,206"},{"v":3709155.08,"d":"3,709,155"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":2857753,"d":"2,857,753"},{"v":2788177,"d":"2,788,177"},{"v":69576,"d":"69,576"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":148817,"d":"148,817"},{"v":103637,"d":"103,637"},{"v":45180,"d":"45,180"},{"v":0,"d":"0.0000"},0]
["      2010101","810001","      行政运行（人大）",{"v":103637,"d":"103,637"},{"v":103637,"d":"103,637"},0,{"v":0,"d":"0.0000"},0]
["      2010104","810001","      人大会议",{"v":45180,"d":"45,180"},0,{"v":45180,"d":"45,180"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2529071,"d":"2,529,071"},{"v":2504675,"d":"2,504,675"},{"v":24396,"d":"24,396"},{"v":0,"d":"0.0000"},0]
["      2010301","810001","      行政运行（政府）",{"v":2504675,"d":"2,504,675"},{"v":2504675,"d":"2,504,675"},0,{"v":0,"d":"0.0000"},0]
["      2010302","810001","      一般行政管理事务（政府）",{"v":24396,"d":"24,396"},0,{"v":24396,"d":"24,396"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":88704,"d":"88,704"},{"v":88704,"d":"88,704"},0,{"v":0,"d":"0.0000"},0]
["      2010650","810001","      事业运行（财政）",{"v":88704,"d":"88,704"},{"v":88704,"d":"88,704"},0,{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":91161,"d":"91,161"},{"v":91161,"d":"91,161"},0,{"v":0,"d":"0.0000"},0]
["      2013101","810001","      行政运行（党委）",{"v":91161,"d":"91,161"},{"v":91161,"d":"91,161"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":78096,"d":"78,096"},{"v":78096,"d":"78,096"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":78096,"d":"78,096"},{"v":78096,"d":"78,096"},0,{"v":0,"d":"0.0000"},0]
["      2070109","810001","      群众文化",{"v":78096,"d":"78,096"},{"v":78096,"d":"78,096"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":568389,"d":"568,389"},{"v":565389,"d":"565,389"},{"v":3000,"d":"3,000"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":76974,"d":"76,974"},{"v":76974,"d":"76,974"},0,{"v":0,"d":"0.0000"},0]
["      2080109","810001","      社会保险经办机构",{"v":76974,"d":"76,974"},{"v":76974,"d":"76,974"},0,{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":488415,"d":"488,415"},{"v":488415,"d":"488,415"},0,{"v":0,"d":"0.0000"},0]
["      2080505","810001","      机关事业单位基本养老保险缴费支出",{"v":488415,"d":"488,415"},{"v":488415,"d":"488,415"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},{"v":0,"d":"0.0000"},0]
["      2082102","810001","      农村特困人员救助供养支出",{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},{"v":0,"d":"0.0000"},0]
["  210",null,"  卫生健康支出",{"v":99151,"d":"99,151"},{"v":99151,"d":"99,151"},0,{"v":0,"d":"0.0000"},0]
["    21007",null,"    计划生育事务",{"v":99151,"d":"99,151"},{"v":99151,"d":"99,151"},0,{"v":0,"d":"0.0000"},0]
["      2100799","810001","      其他计划生育事务支出",{"v":99151,"d":"99,151"},{"v":99151,"d":"99,151"},0,{"v":0,"d":"0.0000"},0]
["  211",null,"  节能环保支出",{"v":24055,"d":"24,055"},0,{"v":24055,"d":"24,055"},{"v":0,"d":"0.0000"},0]
["    21103",null,"    污染防治",{"v":24055,"d":"24,055"},0,{"v":24055,"d":"24,055"},{"v":0,"d":"0.0000"},0]
["      2110302","810001","      水体",{"v":24055,"d":"24,055"},0,{"v":24055,"d":"24,055"},{"v":0,"d":"0.0000"},0]
["  212",null,"  城乡社区支出",{"v":216104.96,"d":"216,105"},0,{"v":216104.96,"d":"216,105"},{"v":0,"d":"0.0000"},0]
["    21205",null,"    城乡社区环境卫生",{"v":216104.96,"d":"216,105"},0,{"v":216104.96,"d":"216,105"},{"v":0,"d":"0.0000"},0]
["      2120501","810001","      城乡社区环境卫生",{"v":216104.96,"d":"216,105"},0,{"v":216104.96,"d":"216,105"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":4414566,"d":"4,414,566"},{"v":1045496,"d":"1,045,496"},{"v":3369070,"d":"3,369,070"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":931767,"d":"931,767"},{"v":931767,"d":"931,767"},0,{"v":0,"d":"0.0000"},0]
["      2130104","810001","      事业运行（农业）",{"v":931767,"d":"931,767"},{"v":931767,"d":"931,767"},0,{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":113729,"d":"113,729"},{"v":113729,"d":"113,729"},0,{"v":0,"d":"0.0000"},0]
["      2130204","810001","      事业机构",{"v":113729,"d":"113,729"},{"v":113729,"d":"113,729"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":3369070,"d":"3,369,070"},0,{"v":3369070,"d":"3,369,070"},{"v":0,"d":"0.0000"},0]
["      2130701","810001","      对村级一事一议的补助",{"v":1530000,"d":"1,530,000"},0,{"v":1530000,"d":"1,530,000"},{"v":0,"d":"0.0000"},0]
["      2130705","810001","      对村民委员会和村党支部的补助",{"v":1839070,"d":"1,839,070"},0,{"v":1839070,"d":"1,839,070"},{"v":0,"d":"0.0000"},0]
["  220",null,"  自然资源海洋气象等支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["    22001",null,"    自然资源事务",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["      2200109","810001","      自然资源调查与确权登记",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":625897,"d":"625,897"},{"v":625897,"d":"625,897"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":625897,"d":"625,897"},{"v":625897,"d":"625,897"},0,{"v":0,"d":"0.0000"},0]
["      2210201","810001","      住房公积金",{"v":625897,"d":"625,897"},{"v":625897,"d":"625,897"},0,{"v":0,"d":"0.0000"},0]
["  224",null,"  灾害防治及应急管理支出",{"v":7349.12,"d":"7,349"},0,{"v":7349.12,"d":"7,349"},{"v":0,"d":"0.0000"},0]
["    22401",null,"    应急管理事务",{"v":7349.12,"d":"7,349"},0,{"v":7349.12,"d":"7,349"},{"v":0,"d":"0.0000"},0]
["      2240106","810001","      安全监管",{"v":7349.12,"d":"7,349"},0,{"v":7349.12,"d":"7,349"},{"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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2020年预算数","项      目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",{"v":7099222,"d":"7,099,222"},"一、本年支出",{"v":8918710.200000001,"d":"8,918,710"},{"v":7106571.12,"d":"7,106,571"},0,0,{"v":1812139.08,"d":"1,812,139"}]
["   一般公共预算拨款收入",{"v":7099222,"d":"7,099,222"},"  一般公共服务支出",{"v":2857753,"d":"2,857,753"},{"v":2843123,"d":"2,843,123"},0,0,{"v":14630,"d":"14,630"}]
["   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":1812139.08,"d":"1,812,139"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":1812139.08,"d":"1,812,139"},"  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":78096,"d":"78,096"},{"v":78096,"d":"78,096"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":568389,"d":"568,389"},{"v":568389,"d":"568,389"},0,0,0]
[null,null,"  社会保险基金支出",0,0,0,0,0]
[null,null,"  医疗卫生与计划生育支出",{"v":99151,"d":"99,151"},{"v":99151,"d":"99,151"},0,0,0]
[null,null,"  节能环保支出",{"v":24055,"d":"24,055"},0,0,0,{"v":24055,"d":"24,055"}]
[null,null,"  城乡社区支出",{"v":216104.96,"d":"216,105"},0,0,0,{"v":216104.96,"d":"216,105"}]
[null,null,"  农林水支出",{"v":4414566,"d":"4,414,566"},{"v":2884566,"d":"2,884,566"},0,0,{"v":1530000,"d":"1,530,000"}]
[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",{"v":20000,"d":"20,000"},0,0,0,{"v":20000,"d":"20,000"}]
[null,null,"  住房保障支出",{"v":625897,"d":"625,897"},{"v":625897,"d":"625,897"},0,0,0]
[null,null,"  粮油物资储备支出",0,0,0,0,0]
[null,null,"  国有资本经营预算支出",0,0,0,0,0]
[null,null,"  灾害防治及应急管理支出",{"v":14698.24,"d":"14,698"},{"v":7349.12,"d":"7,349"},0,0,{"v":7349.12,"d":"7,349"}]
[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":8911361.08,"d":"8,911,361"},"支   出  合  计",{"v":8918710.200000001,"d":"8,918,710"},{"v":7106571.12,"d":"7,106,571"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":54,"n_cols":110,"rows_kept":54,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":108},"单位：元"]
["项              目",null,null,"总计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个让人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$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":8911361.08,"d":"8,911,361"},{"v":4527681,"d":"4,527,681"},{"v":1413380,"d":"1,413,380"},{"v":1420875,"d":"1,420,875"},{"v":69497,"d":"69,497"},0,{"v":148848,"d":"148,848"},{"v":488415,"d":"488,415"},0,{"v":228945,"d":"228,945"},{"v":30400,"d":"30,400"},{"v":23280,"d":"23,280"},{"v":625897,"d":"625,897"},0,{"v":78144,"d":"78,144"},{"v":4327944.08,"d":"4,327,944"},{"v":84000,"d":"84,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},0,0,{"v":40000,"d":"40,000"},0,0,0,{"v":60180,"d":"60,180"},{"v":30000,"d":"30,000"},{"v":7522,"d":"7,522"},0,0,0,{"v":2055174.96,"d":"2,055,175"},0,{"v":61052,"d":"61,052"},{"v":42415,"d":"42,415"},{"v":60000,"d":"60,000"},{"v":181800,"d":"181,800"},0,{"v":1605800.12,"d":"1,605,800"},{"v":55736,"d":"55,736"},0,756,0,0,{"v":43000,"d":"43,000"},0,{"v":11200,"d":"11,200"},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]
["810001",null,"盐边县新九乡人民政府",{"v":8911361.08,"d":"8,911,361"},{"v":4527681,"d":"4,527,681"},{"v":1413380,"d":"1,413,380"},{"v":1420875,"d":"1,420,875"},{"v":69497,"d":"69,497"},0,{"v":148848,"d":"148,848"},{"v":488415,"d":"488,415"},0,{"v":228945,"d":"228,945"},{"v":30400,"d":"30,400"},{"v":23280,"d":"23,280"},{"v":625897,"d":"625,897"},0,{"v":78144,"d":"78,144"},{"v":4327944.08,"d":"4,327,944"},{"v":84000,"d":"84,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},0,0,{"v":40000,"d":"40,000"},0,0,0,{"v":60180,"d":"60,180"},{"v":30000,"d":"30,000"},{"v":7522,"d":"7,522"},0,0,0,{"v":2055174.96,"d":"2,055,175"},0,{"v":61052,"d":"61,052"},{"v":42415,"d":"42,415"},{"v":60000,"d":"60,000"},{"v":181800,"d":"181,800"},0,{"v":1605800.12,"d":"1,605,800"},{"v":55736,"d":"55,736"},0,756,0,0,{"v":43000,"d":"43,000"},0,{"v":11200,"d":"11,200"},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]
["  201",null,"  一般公共服务支出",{"v":2857753,"d":"2,857,753"},{"v":2119808,"d":"2,119,808"},{"v":874776,"d":"874,776"},{"v":952371,"d":"952,371"},{"v":69497,"d":"69,497"},0,{"v":9592,"d":"9,592"},0,0,{"v":142968,"d":"142,968"},{"v":19200,"d":"19,200"},{"v":4940,"d":"4,940"},0,0,{"v":46464,"d":"46,464"},{"v":688365,"d":"688,365"},{"v":81000,"d":"81,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},0,0,{"v":40000,"d":"40,000"},0,0,0,{"v":60180,"d":"60,180"},{"v":30000,"d":"30,000"},{"v":7522,"d":"7,522"},0,0,0,0,0,{"v":61052,"d":"61,052"},{"v":42415,"d":"42,415"},{"v":60000,"d":"60,000"},{"v":181800,"d":"181,800"},0,{"v":24396,"d":"24,396"},{"v":49580,"d":"49,580"},0,0,0,0,{"v":40000,"d":"40,000"},0,{"v":8800,"d":"8,800"},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":148817,"d":"148,817"},{"v":103637,"d":"103,637"},{"v":47460,"d":"47,460"},{"v":43800,"d":"43,800"},{"v":3955,"d":"3,955"},0,0,0,0,{"v":7432,"d":"7,432"},800,190,0,0,0,{"v":45180,"d":"45,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":45180,"d":"45,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","810001","      行政运行（人大）",{"v":103637,"d":"103,637"},{"v":103637,"d":"103,637"},{"v":47460,"d":"47,460"},{"v":43800,"d":"43,800"},{"v":3955,"d":"3,955"},0,0,0,0,{"v":7432,"d":"7,432"},800,190,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010104","810001","      人大会议",{"v":45180,"d":"45,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":45180,"d":"45,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":45180,"d":"45,180"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2529071,"d":"2,529,071"},{"v":1836306,"d":"1,836,306"},{"v":749580,"d":"749,580"},{"v":834495,"d":"834,495"},{"v":62474,"d":"62,474"},0,0,0,0,{"v":123200,"d":"123,200"},{"v":16800,"d":"16,800"},{"v":3293,"d":"3,293"},0,0,{"v":46464,"d":"46,464"},{"v":643185,"d":"643,185"},{"v":81000,"d":"81,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},0,0,{"v":40000,"d":"40,000"},0,0,0,{"v":15000,"d":"15,000"},{"v":30000,"d":"30,000"},{"v":7522,"d":"7,522"},0,0,0,0,0,{"v":61052,"d":"61,052"},{"v":42415,"d":"42,415"},{"v":60000,"d":"60,000"},{"v":181800,"d":"181,800"},0,{"v":24396,"d":"24,396"},{"v":49580,"d":"49,580"},0,0,0,0,{"v":40000,"d":"40,000"},0,{"v":8800,"d":"8,800"},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","810001","      行政运行（政府）",{"v":2504675,"d":"2,504,675"},{"v":1836306,"d":"1,836,306"},{"v":749580,"d":"749,580"},{"v":834495,"d":"834,495"},{"v":62474,"d":"62,474"},0,0,0,0,{"v":123200,"d":"123,200"},{"v":16800,"d":"16,800"},{"v":3293,"d":"3,293"},0,0,{"v":46464,"d":"46,464"},{"v":618789,"d":"618,789"},{"v":81000,"d":"81,000"},{"v":20000,"d":"20,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},0,0,{"v":40000,"d":"40,000"},0,0,0,{"v":15000,"d":"15,000"},{"v":30000,"d":"30,000"},{"v":7522,"d":"7,522"},0,0,0,0,0,{"v":61052,"d":"61,052"},{"v":42415,"d":"42,415"},{"v":60000,"d":"60,000"},{"v":181800,"d":"181,800"},0,0,{"v":49580,"d":"49,580"},0,0,0,0,{"v":40000,"d":"40,000"},0,{"v":8800,"d":"8,800"},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","810001","      一般行政管理事务（政府）",{"v":24396,"d":"24,396"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24396,"d":"24,396"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24396,"d":"24,396"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":88704,"d":"88,704"},{"v":88704,"d":"88,704"},{"v":40920,"d":"40,920"},{"v":30060,"d":"30,060"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":6043,"d":"6,043"},800,{"v":1289,"d":"1,289"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010650","810001","      事业运行（财政）",{"v":88704,"d":"88,704"},{"v":88704,"d":"88,704"},{"v":40920,"d":"40,920"},{"v":30060,"d":"30,060"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":6043,"d":"6,043"},800,{"v":1289,"d":"1,289"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":91161,"d":"91,161"},{"v":91161,"d":"91,161"},{"v":36816,"d":"36,816"},{"v":44016,"d":"44,016"},{"v":3068,"d":"3,068"},0,0,0,0,{"v":6293,"d":"6,293"},800,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","810001","      行政运行（党委）",{"v":91161,"d":"91,161"},{"v":91161,"d":"91,161"},{"v":36816,"d":"36,816"},{"v":44016,"d":"44,016"},{"v":3068,"d":"3,068"},0,0,0,0,{"v":6293,"d":"6,293"},800,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":78096,"d":"78,096"},{"v":78096,"d":"78,096"},{"v":29040,"d":"29,040"},{"v":32700,"d":"32,700"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":5314,"d":"5,314"},800,{"v":1134,"d":"1,134"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":78096,"d":"78,096"},{"v":78096,"d":"78,096"},{"v":29040,"d":"29,040"},{"v":32700,"d":"32,700"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":5314,"d":"5,314"},800,{"v":1134,"d":"1,134"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","810001","      群众文化",{"v":78096,"d":"78,096"},{"v":78096,"d":"78,096"},{"v":29040,"d":"29,040"},{"v":32700,"d":"32,700"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":5314,"d":"5,314"},800,{"v":1134,"d":"1,134"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":568389,"d":"568,389"},{"v":565389,"d":"565,389"},{"v":29040,"d":"29,040"},{"v":31188,"d":"31,188"},0,0,{"v":9591,"d":"9,591"},{"v":488415,"d":"488,415"},0,{"v":5237,"d":"5,237"},800,{"v":1118,"d":"1,118"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3000,"d":"3,000"},0,0,0,0,{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":76974,"d":"76,974"},{"v":76974,"d":"76,974"},{"v":29040,"d":"29,040"},{"v":31188,"d":"31,188"},0,0,{"v":9591,"d":"9,591"},0,0,{"v":5237,"d":"5,237"},800,{"v":1118,"d":"1,118"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","810001","      社会保险经办机构",{"v":76974,"d":"76,974"},{"v":76974,"d":"76,974"},{"v":29040,"d":"29,040"},{"v":31188,"d":"31,188"},0,0,{"v":9591,"d":"9,591"},0,0,{"v":5237,"d":"5,237"},800,{"v":1118,"d":"1,118"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":488415,"d":"488,415"},{"v":488415,"d":"488,415"},0,0,0,0,0,{"v":488415,"d":"488,415"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","810001","      机关事业单位基本养老保险缴费支出",{"v":488415,"d":"488,415"},{"v":488415,"d":"488,415"},0,0,0,0,0,{"v":488415,"d":"488,415"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3000,"d":"3,000"},0,0,0,0,{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2082102","810001","      农村特困人员救助供养支出",{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3000,"d":"3,000"},0,0,0,0,{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  卫生健康支出",{"v":99151,"d":"99,151"},{"v":99151,"d":"99,151"},{"v":49368,"d":"49,368"},{"v":31188,"d":"31,188"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":6761,"d":"6,761"},800,{"v":1442,"d":"1,442"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21007",null,"    计划生育事务",{"v":99151,"d":"99,151"},{"v":99151,"d":"99,151"},{"v":49368,"d":"49,368"},{"v":31188,"d":"31,188"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":6761,"d":"6,761"},800,{"v":1442,"d":"1,442"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2100799","810001","      其他计划生育事务支出",{"v":99151,"d":"99,151"},{"v":99151,"d":"99,151"},{"v":49368,"d":"49,368"},{"v":31188,"d":"31,188"},0,0,{"v":9592,"d":"9,592"},0,0,{"v":6761,"d":"6,761"},800,{"v":1442,"d":"1,442"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  211",null,"  节能环保支出",{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21103",null,"    污染防治",{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2110302","810001","      水体",{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24055,"d":"24,055"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  212",null,"  城乡社区支出",{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21205",null,"    城乡社区环境卫生",{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2120501","810001","      城乡社区环境卫生",{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":216104.96,"d":"216,105"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":4414566,"d":"4,414,566"},{"v":1039340,"d":"1,039,340"},{"v":431156,"d":"431,156"},{"v":373428,"d":"373,428"},0,0,{"v":110965,"d":"110,965"},0,0,{"v":68665,"d":"68,665"},{"v":8800,"d":"8,800"},{"v":14646,"d":"14,646"},0,0,{"v":31680,"d":"31,680"},{"v":3372070,"d":"3,372,070"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1839070,"d":"1,839,070"},0,0,0,0,0,0,{"v":1530000,"d":"1,530,000"},{"v":3156,"d":"3,156"},0,756,0,0,0,0,{"v":2400,"d":"2,400"},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]
["    21301",null,"    农业农村",{"v":931767,"d":"931,767"},{"v":925611,"d":"925,611"},{"v":376400,"d":"376,400"},{"v":335928,"d":"335,928"},0,0,{"v":99712,"d":"99,712"},0,0,{"v":60901,"d":"60,901"},{"v":8000,"d":"8,000"},{"v":12990,"d":"12,990"},0,0,{"v":31680,"d":"31,680"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3156,"d":"3,156"},0,756,0,0,0,0,{"v":2400,"d":"2,400"},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","810001","      事业运行（农业）",{"v":931767,"d":"931,767"},{"v":925611,"d":"925,611"},{"v":376400,"d":"376,400"},{"v":335928,"d":"335,928"},0,0,{"v":99712,"d":"99,712"},0,0,{"v":60901,"d":"60,901"},{"v":8000,"d":"8,000"},{"v":12990,"d":"12,990"},0,0,{"v":31680,"d":"31,680"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3156,"d":"3,156"},0,756,0,0,0,0,{"v":2400,"d":"2,400"},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]
["    21302",null,"    林业和草原",{"v":113729,"d":"113,729"},{"v":113729,"d":"113,729"},{"v":54756,"d":"54,756"},{"v":37500,"d":"37,500"},0,0,{"v":11253,"d":"11,253"},0,0,{"v":7764,"d":"7,764"},800,{"v":1656,"d":"1,656"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","810001","      事业机构",{"v":113729,"d":"113,729"},{"v":113729,"d":"113,729"},{"v":54756,"d":"54,756"},{"v":37500,"d":"37,500"},0,0,{"v":11253,"d":"11,253"},0,0,{"v":7764,"d":"7,764"},800,{"v":1656,"d":"1,656"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":3369070,"d":"3,369,070"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3369070,"d":"3,369,070"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1839070,"d":"1,839,070"},0,0,0,0,0,0,{"v":1530000,"d":"1,530,000"},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]
["      2130701","810001","      对村级一事一议的补助",{"v":1530000,"d":"1,530,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1530000,"d":"1,530,000"},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":1530000,"d":"1,530,000"},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]
["      2130705","810001","      对村民委员会和村党支部的补助",{"v":1839070,"d":"1,839,070"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1839070,"d":"1,839,070"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1839070,"d":"1,839,070"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  220",null,"  自然资源海洋气象等支出",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22001",null,"    自然资源事务",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2200109","810001","      自然资源调查与确权登记",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":625897,"d":"625,897"},{"v":625897,"d":"625,897"},0,0,0,0,0,0,0,0,0,0,{"v":625897,"d":"625,897"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":625897,"d":"625,897"},{"v":625897,"d":"625,897"},0,0,0,0,0,0,0,0,0,0,{"v":625897,"d":"625,897"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","810001","      住房公积金",{"v":625897,"d":"625,897"},{"v":625897,"d":"625,897"},0,0,0,0,0,0,0,0,0,0,{"v":625897,"d":"625,897"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  224",null,"  灾害防治及应急管理支出",{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22401",null,"    应急管理事务",{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2240106","810001","      安全监管",{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7349.12,"d":"7,349"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":36,"n_cols":6,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":4},"单位：元"]
["项           目",null,null,"基本支出"]
["经济科目编码(类款)","单位代码","单位名称(经济科目)","合计","人员经费","公用经费"]
[null,null,"合计",{"v":5202206,"d":"5,202,206"},{"v":4527681,"d":"4,527,681"},{"v":621789,"d":"621,789"}]
["810001",null,"盐边县新九乡人民政府",{"v":5202206,"d":"5,202,206"},{"v":4527681,"d":"4,527,681"},{"v":621789,"d":"621,789"}]
["  301",null,"  工资福利支出",{"v":4527681,"d":"4,527,681"},{"v":4527681,"d":"4,527,681"},0]
["    30101","810001","    基本工资",{"v":1413380,"d":"1,413,380"},{"v":1413380,"d":"1,413,380"},0]
["    30102","810001","    津贴补贴",{"v":1420875,"d":"1,420,875"},{"v":1420875,"d":"1,420,875"},0]
["    30103","810001","    奖金",{"v":69497,"d":"69,497"},{"v":69497,"d":"69,497"},0]
["    30107","810001","    绩效工资",{"v":148848,"d":"148,848"},{"v":148848,"d":"148,848"},0]
["    30108","810001","    机关事业单位基本养老保险缴费",{"v":488415,"d":"488,415"},{"v":488415,"d":"488,415"},0]
["    30110","810001","    职工基本医疗保险缴费",{"v":228945,"d":"228,945"},{"v":228945,"d":"228,945"},0]
["    30111","810001","    公务员医疗补助缴费",{"v":30400,"d":"30,400"},{"v":30400,"d":"30,400"},0]
["    30112","810001","    其他社会保障缴费",{"v":23280,"d":"23,280"},{"v":23280,"d":"23,280"},0]
["    30113","810001","    住房公积金",{"v":625897,"d":"625,897"},{"v":625897,"d":"625,897"},0]
["    30199","810001","    其他工资福利支出",{"v":78144,"d":"78,144"},{"v":78144,"d":"78,144"},0]
["  302",null,"  商品和服务支出",{"v":621789,"d":"621,789"},0,{"v":621789,"d":"621,789"}]
["    30201","810001","    办公费",{"v":84000,"d":"84,000"},0,{"v":84000,"d":"84,000"}]
["    30202","810001","    印刷费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["    30206","810001","    电费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"}]
["    30207","810001","    邮电费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"}]
["    30211","810001","    差旅费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"}]
["    30215","810001","    会议费",{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"}]
["    30216","810001","    培训费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30217","810001","    公务接待费",{"v":7522,"d":"7,522"},0,{"v":7522,"d":"7,522"}]
["    30228","810001","    工会经费",{"v":61052,"d":"61,052"},0,{"v":61052,"d":"61,052"}]
["    30229","810001","    福利费",{"v":42415,"d":"42,415"},0,{"v":42415,"d":"42,415"}]
["    30231","810001","    公务用车运行维护费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"}]
["    30239","810001","    其他交通费用",{"v":181800,"d":"181,800"},0,{"v":181800,"d":"181,800"}]
["  303",null,"  对个人和家庭的补助",{"v":52736,"d":"52,736"},0,0]
["    30302","810001","    退休费",756,0,0]
["    30305","810001","    生活补助",{"v":40000,"d":"40,000"},0,0]
["    30307","810001","    医疗费补助",{"v":11200,"d":"11,200"},0,0]
["    30309","810001","    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":32,"n_cols":5,"rows_kept":32,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":3},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","金额"]
[null,null,"合计",null,{"v":3709155.08,"d":"3,709,155"}]
["810001",null,"盐边县新九乡人民政府",null,{"v":3709155.08,"d":"3,709,155"}]
["  201",null,"  一般公共服务支出",null,{"v":69576,"d":"69,576"}]
["    20101",null,"    人大事务",null,{"v":45180,"d":"45,180"}]
["      2010104","810001","      人大会议","人大会议费",{"v":30550,"d":"30,550"}]
["      2010104","810001","      人大会议","盐财资预【2019】1号下达人大会议费",{"v":14630,"d":"14,630"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":24396,"d":"24,396"}]
["      2010302","810001","      一般行政管理事务（政府）","2020年新九乡乡村治理经费",{"v":24396,"d":"24,396"}]
["  208",null,"  社会保障和就业支出",null,{"v":3000,"d":"3,000"}]
["    20821",null,"    特困人员救助供养",null,{"v":3000,"d":"3,000"}]
["      2082102","810001","      农村特困人员救助供养支出","2020年新九乡五保户丧葬费",{"v":3000,"d":"3,000"}]
["  211",null,"  节能环保支出",null,{"v":24055,"d":"24,055"}]
["    21103",null,"    污染防治",null,{"v":24055,"d":"24,055"}]
["      2110302","810001","      水体","根据川财预【2016】111号下达2017年重点生态功能区转移支付资金、",{"v":24055,"d":"24,055"}]
["  212",null,"  城乡社区支出",null,{"v":216104.96,"d":"216,105"}]
["    21205",null,"    城乡社区环境卫生",null,{"v":216104.96,"d":"216,105"}]
["      2120501","810001","      城乡社区环境卫生","根据盐财资预[2019]1号下达新九乡2019年年初预留用于2020年新九乡环境保护、粉尘治理等",{"v":216104.96,"d":"216,105"}]
["  213",null,"  农林水支出",null,{"v":3369070,"d":"3,369,070"}]
["    21307",null,"    农村综合改革",null,{"v":3369070,"d":"3,369,070"}]
["      2130701","810001","      对村级一事一议的补助","根据川财农【2019】90号下达2019年中央村级公益事业建设新九乡平谷村户厕改造一事一议财政奖补资金",{"v":742000,"d":"742,000"}]
["      2130701","810001","      对村级一事一议的补助","根据川财农【2019】90号下达2019年中央村级公益事业建设新九乡踏鲊村户厕改造一事一议财政奖补资金",{"v":788000,"d":"788,000"}]
["      2130705","810001","      对村民委员会和村党支部的补助","村干部工资及报酬、社保",{"v":1839070,"d":"1,839,070"}]
["  220",null,"  自然资源海洋气象等支出",null,{"v":20000,"d":"20,000"}]
["    22001",null,"    自然资源事务",null,{"v":20000,"d":"20,000"}]
["      2200109","810001","      自然资源调查与确权登记","根据盐财资投【2019】60号下达盐边县第三次全国国土调查工作经费",{"v":20000,"d":"20,000"}]
["  224",null,"  灾害防治及应急管理支出",null,{"v":7349.12,"d":"7,349"}]
["    22401",null,"    应急管理事务",null,{"v":7349.12,"d":"7,349"}]
["      2240106","810001","      安全监管","盐财资建【2019】17号下达2019年乡镇安全生产监管专项资金",{"v":7349.12,"d":"7,349"}]

{"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"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":6},"单位：元"]
["单位代码","单位名称","本级当年财政拨款收入"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]
[null,"合计",{"v":67522,"d":"67,522"},0,{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},0,{"v":7522,"d":"7,522"}]
["810001","盐边县新九乡人民政府",{"v":67522,"d":"67,522"},0,{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},0,{"v":7522,"d":"7,522"}]

{"sheet":"政府性基金支出预算表09","index":9,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[4,0,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]
["此表无数据"]

{"sheet":"政府性基金预算三公经费预算表10","index":10,"n_rows":7,"n_cols":8,"rows_kept":7,"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],[6,0,6,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公”经费支出预算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":6},"单位：元"]
["单位代码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]
["此表无数据"]

{"sheet":"国有资本经营预算支出预算表11","index":11,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[4,0,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]
["此表无数据"]