{"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,"盐边县新九乡党政办"]
[null,"2018年部门预算"]
[null,"日期：2018年4月 18 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：盐边县新九乡党政办",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":2616736,"d":"2,616,736"}]
["一、一般公共预算拨款收入",{"v":6753810,"d":"6,753,810"},"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":168525,"d":"168,525"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":1187573,"d":"1,187,573"}]
[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":181894,"d":"181,894"}]
[null,null,"十一、节能环保支出",{"v":200000,"d":"200,000"}]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",{"v":2469005.5,"d":"2,469,006"}]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",{"v":18555.82,"d":"18,556"}]
[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":514723,"d":"514,723"}]
[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":6753810,"d":"6,753,810"},"本   年   支   出  合  计",{"v":7357012.32,"d":"7,357,012"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":603202.32,"d":"603,202"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":7357012.32,"d":"7,357,012"},"支   出   总   计",{"v":7357012.32,"d":"7,357,012"}]

{"sheet":"收入总表02","index":2,"n_rows":53,"n_cols":19,"rows_kept":53,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,10],[3,11,4,11],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县新九乡党政办",{"$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":7357012.32,"d":"7,357,012"},{"v":603202.32,"d":"603,202"},{"v":6753810,"d":"6,753,810"},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"}]
["810001",null,"盐边县新九乡党政办",{"v":7357012.32,"d":"7,357,012"},{"v":603202.32,"d":"603,202"},{"v":6753810,"d":"6,753,810"},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":2616736,"d":"2,616,736"},{"v":157495,"d":"157,495"},{"v":2459241,"d":"2,459,241"},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"}]
["    20101",null,"    人大事务",{"v":146297,"d":"146,297"},0,{"v":146297,"d":"146,297"},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","810001","      行政运行",{"v":146297,"d":"146,297"},0,{"v":146297,"d":"146,297"},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":2258614,"d":"2,258,614"},{"v":150000,"d":"150,000"},{"v":2108614,"d":"2,108,614"},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","810001","      行政运行",{"v":2108614,"d":"2,108,614"},0,{"v":2108614,"d":"2,108,614"},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","810001","      一般行政管理事务",{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},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"}]
["    20106",null,"    财政事务",{"v":105476,"d":"105,476"},{"v":1800,"d":"1,800"},{"v":103676,"d":"103,676"},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"}]
["      2010602","810001","      一般行政管理事务",{"v":17200,"d":"17,200"},{"v":1800,"d":"1,800"},{"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"}]
["      2010650","810001","      事业运行",{"v":88276,"d":"88,276"},0,{"v":88276,"d":"88,276"},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":106349,"d":"106,349"},{"v":5695,"d":"5,695"},{"v":100654,"d":"100,654"},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","810001","      行政运行",{"v":100654,"d":"100,654"},0,{"v":100654,"d":"100,654"},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","810001","      一般行政管理事务",{"v":5695,"d":"5,695"},{"v":5695,"d":"5,695"},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"}]
["  207",null,"  文化体育与传媒支出",{"v":168525,"d":"168,525"},0,{"v":168525,"d":"168,525"},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":168525,"d":"168,525"},0,{"v":168525,"d":"168,525"},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","810001","      群众文化",{"v":168525,"d":"168,525"},0,{"v":168525,"d":"168,525"},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":1187573,"d":"1,187,573"},{"v":120000,"d":"120,000"},{"v":1067573,"d":"1,067,573"},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":78269,"d":"78,269"},0,{"v":78269,"d":"78,269"},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","810001","      社会保险经办机构",{"v":78269,"d":"78,269"},0,{"v":78269,"d":"78,269"},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":609984,"d":"609,984"},0,{"v":609984,"d":"609,984"},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","810001","      未归口管理的行政单位离退休",{"v":24156,"d":"24,156"},0,{"v":24156,"d":"24,156"},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","810001","      机关事业单位基本养老保险缴费支出",{"v":585828,"d":"585,828"},0,{"v":585828,"d":"585,828"},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":120000,"d":"120,000"},{"v":120000,"d":"120,000"},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","810001","      中央自然灾害生活补助",{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},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":379320,"d":"379,320"},0,{"v":379320,"d":"379,320"},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","810001","      农村五保户供养支出",{"v":379320,"d":"379,320"},0,{"v":379320,"d":"379,320"},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":181894,"d":"181,894"},0,{"v":181894,"d":"181,894"},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":181894,"d":"181,894"},0,{"v":181894,"d":"181,894"},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","810001","      其他计划生育事务支出",{"v":181894,"d":"181,894"},0,{"v":181894,"d":"181,894"},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"}]
["  211",null,"  节能环保支出",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},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"}]
["    21103",null,"    污染防治",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},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"}]
["      2110302","810001","      水体",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},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"}]
["  213",null,"  农林水支出",{"v":2469005.5,"d":"2,469,006"},{"v":107151.5,"d":"107,152"},{"v":2361854,"d":"2,361,854"},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":1016549.5,"d":"1,016,550"},{"v":107151.5,"d":"107,152"},{"v":909398,"d":"909,398"},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","810001","      农业事业",{"v":909398,"d":"909,398"},0,{"v":909398,"d":"909,398"},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"}]
["      2130108","810001","      病虫害控制",{"v":46500,"d":"46,500"},{"v":46500,"d":"46,500"},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"}]
["      2130119","810001","      防灾救灾",{"v":60651.5,"d":"60,652"},{"v":60651.5,"d":"60,652"},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"}]
["    21302",null,"    林业",{"v":111272,"d":"111,272"},0,{"v":111272,"d":"111,272"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130204","810001","      林业事业机构",{"v":111272,"d":"111,272"},0,{"v":111272,"d":"111,272"},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":1341184,"d":"1,341,184"},0,{"v":1341184,"d":"1,341,184"},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","810001","      对村民委员会和村党委支部的补助",{"v":1341184,"d":"1,341,184"},0,{"v":1341184,"d":"1,341,184"},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"}]
["  215",null,"  资源勘探信息等支出",{"v":18555.82,"d":"18,556"},{"v":18555.82,"d":"18,556"},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"}]
["    21506",null,"    安全生产监管",{"v":18555.82,"d":"18,556"},{"v":18555.82,"d":"18,556"},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"}]
["      2150605","810001","      安全监管监察专项",{"v":18555.82,"d":"18,556"},{"v":18555.82,"d":"18,556"},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":514723,"d":"514,723"},0,{"v":514723,"d":"514,723"},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":514723,"d":"514,723"},0,{"v":514723,"d":"514,723"},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","810001","      住房公积金",{"v":514723,"d":"514,723"},0,{"v":514723,"d":"514,723"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]

{"sheet":"支出总表03","index":3,"n_rows":54,"n_cols":8,"rows_kept":54,"merged":[[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县新九乡党政办",{"$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":7357012.32,"d":"7,357,012"},{"v":4934522,"d":"4,934,522"},{"v":2422490.32,"d":"2,422,490"},{"v":0,"d":"0.0000"},0]
["810001",null,"盐边县新九乡党政办",{"v":7357012.32,"d":"7,357,012"},{"v":4934522,"d":"4,934,522"},{"v":2422490.32,"d":"2,422,490"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":2616736,"d":"2,616,736"},{"v":2443841,"d":"2,443,841"},{"v":172895,"d":"172,895"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":146297,"d":"146,297"},{"v":146297,"d":"146,297"},0,{"v":0,"d":"0.0000"},0]
["      2010101","810001","      行政运行",{"v":146297,"d":"146,297"},{"v":146297,"d":"146,297"},0,{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2258614,"d":"2,258,614"},{"v":2108614,"d":"2,108,614"},{"v":150000,"d":"150,000"},{"v":0,"d":"0.0000"},0]
["      2010301","810001","      行政运行",{"v":2108614,"d":"2,108,614"},{"v":2108614,"d":"2,108,614"},0,{"v":0,"d":"0.0000"},0]
["      2010302","810001","      一般行政管理事务",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":105476,"d":"105,476"},{"v":88276,"d":"88,276"},{"v":17200,"d":"17,200"},{"v":0,"d":"0.0000"},0]
["      2010602","810001","      一般行政管理事务",{"v":17200,"d":"17,200"},0,{"v":17200,"d":"17,200"},{"v":0,"d":"0.0000"},0]
["      2010650","810001","      事业运行",{"v":88276,"d":"88,276"},{"v":88276,"d":"88,276"},0,{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":106349,"d":"106,349"},{"v":100654,"d":"100,654"},{"v":5695,"d":"5,695"},{"v":0,"d":"0.0000"},0]
["      2013101","810001","      行政运行",{"v":100654,"d":"100,654"},{"v":100654,"d":"100,654"},0,{"v":0,"d":"0.0000"},0]
["      2013102","810001","      一般行政管理事务",{"v":5695,"d":"5,695"},0,{"v":5695,"d":"5,695"},{"v":0,"d":"0.0000"},0]
["  207",null,"  文化体育与传媒支出",{"v":168525,"d":"168,525"},{"v":168525,"d":"168,525"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化",{"v":168525,"d":"168,525"},{"v":168525,"d":"168,525"},0,{"v":0,"d":"0.0000"},0]
["      2070109","810001","      群众文化",{"v":168525,"d":"168,525"},{"v":168525,"d":"168,525"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":1187573,"d":"1,187,573"},{"v":688253,"d":"688,253"},{"v":499320,"d":"499,320"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":78269,"d":"78,269"},{"v":78269,"d":"78,269"},0,{"v":0,"d":"0.0000"},0]
["      2080109","810001","      社会保险经办机构",{"v":78269,"d":"78,269"},{"v":78269,"d":"78,269"},0,{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位离退休",{"v":609984,"d":"609,984"},{"v":609984,"d":"609,984"},0,{"v":0,"d":"0.0000"},0]
["      2080504","810001","      未归口管理的行政单位离退休",{"v":24156,"d":"24,156"},{"v":24156,"d":"24,156"},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":585828,"d":"585,828"},{"v":585828,"d":"585,828"},0,{"v":0,"d":"0.0000"},0]
["    20815",null,"    自然灾害生活救助",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},{"v":0,"d":"0.0000"},0]
["      2081501","810001","      中央自然灾害生活补助",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员供养",{"v":379320,"d":"379,320"},0,{"v":379320,"d":"379,320"},{"v":0,"d":"0.0000"},0]
["      2082102","810001","      农村五保户供养支出",{"v":379320,"d":"379,320"},0,{"v":379320,"d":"379,320"},{"v":0,"d":"0.0000"},0]
["  210",null,"  医疗卫生与计划生育支出",{"v":181894,"d":"181,894"},{"v":98510,"d":"98,510"},{"v":83384,"d":"83,384"},{"v":0,"d":"0.0000"},0]
["    21007",null,"    计划生育事务",{"v":181894,"d":"181,894"},{"v":98510,"d":"98,510"},{"v":83384,"d":"83,384"},{"v":0,"d":"0.0000"},0]
["      2100799","810001","      其他计划生育事务支出",{"v":181894,"d":"181,894"},{"v":98510,"d":"98,510"},{"v":83384,"d":"83,384"},{"v":0,"d":"0.0000"},0]
["  211",null,"  节能环保支出",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},{"v":0,"d":"0.0000"},0]
["    21103",null,"    污染防治",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},{"v":0,"d":"0.0000"},0]
["      2110302","810001","      水体",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":2469005.5,"d":"2,469,006"},{"v":1020670,"d":"1,020,670"},{"v":1448335.5,"d":"1,448,336"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业",{"v":1016549.5,"d":"1,016,550"},{"v":909398,"d":"909,398"},{"v":107151.5,"d":"107,152"},{"v":0,"d":"0.0000"},0]
["      2130104","810001","      农业事业",{"v":909398,"d":"909,398"},{"v":909398,"d":"909,398"},0,{"v":0,"d":"0.0000"},0]
["      2130108","810001","      病虫害控制",{"v":46500,"d":"46,500"},0,{"v":46500,"d":"46,500"},{"v":0,"d":"0.0000"},0]
["      2130119","810001","      防灾救灾",{"v":60651.5,"d":"60,652"},0,{"v":60651.5,"d":"60,652"},{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业",{"v":111272,"d":"111,272"},{"v":111272,"d":"111,272"},0,{"v":0,"d":"0.0000"},0]
["      2130204","810001","      林业事业机构",{"v":111272,"d":"111,272"},{"v":111272,"d":"111,272"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":1341184,"d":"1,341,184"},0,{"v":1341184,"d":"1,341,184"},{"v":0,"d":"0.0000"},0]
["      2130705","810001","      对村民委员会和村党委支部的补助",{"v":1341184,"d":"1,341,184"},0,{"v":1341184,"d":"1,341,184"},{"v":0,"d":"0.0000"},0]
["  215",null,"  资源勘探信息等支出",{"v":18555.82,"d":"18,556"},0,{"v":18555.82,"d":"18,556"},{"v":0,"d":"0.0000"},0]
["    21506",null,"    安全生产监管",{"v":18555.82,"d":"18,556"},0,{"v":18555.82,"d":"18,556"},{"v":0,"d":"0.0000"},0]
["      2150605","810001","      安全监管监察专项",{"v":18555.82,"d":"18,556"},0,{"v":18555.82,"d":"18,556"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":514723,"d":"514,723"},{"v":514723,"d":"514,723"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":514723,"d":"514,723"},{"v":514723,"d":"514,723"},0,{"v":0,"d":"0.0000"},0]
["      2210201","810001","      住房公积金",{"v":514723,"d":"514,723"},{"v":514723,"d":"514,723"},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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县新九乡党政办",{"$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":6753810,"d":"6,753,810"},"一、本年支出",{"v":7357012.32,"d":"7,357,012"},{"v":6753810,"d":"6,753,810"},0,0,{"v":603202.32,"d":"603,202"}]
["   一般公共预算拨款收入",{"v":6753810,"d":"6,753,810"},"  一般公共服务支出",{"v":2616736,"d":"2,616,736"},{"v":2459241,"d":"2,459,241"},0,0,{"v":157495,"d":"157,495"}]
["   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":603202.32,"d":"603,202"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":603202.32,"d":"603,202"},"  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":168525,"d":"168,525"},{"v":168525,"d":"168,525"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":1187573,"d":"1,187,573"},{"v":1067573,"d":"1,067,573"},0,0,{"v":120000,"d":"120,000"}]
[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":181894,"d":"181,894"},{"v":181894,"d":"181,894"},0,0,0]
[null,null,"  节能环保支出",{"v":200000,"d":"200,000"},0,0,0,{"v":200000,"d":"200,000"}]
[null,null,"  城乡社区支出",0,0,0,0,0]
[null,null,"  农林水支出",{"v":2469005.5,"d":"2,469,006"},{"v":2361854,"d":"2,361,854"},0,0,{"v":107151.5,"d":"107,152"}]
[null,null,"  交通运输支出",0,0,0,0,0]
[null,null,"  资源勘探信息等支出",{"v":18555.82,"d":"18,556"},0,0,0,{"v":18555.82,"d":"18,556"}]
[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":514723,"d":"514,723"},{"v":514723,"d":"514,723"},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":7357012.32,"d":"7,357,012"},"支   出  合  计",{"v":7357012.32,"d":"7,357,012"},{"v":6753810,"d":"6,753,810"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":53,"n_cols":110,"rows_kept":53,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县新九乡党政办",{"$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":7357012.32,"d":"7,357,012"},{"v":4385578,"d":"4,385,578"},{"v":1295112,"d":"1,295,112"},{"v":1496544,"d":"1,496,544"},{"v":63394,"d":"63,394"},0,{"v":156456,"d":"156,456"},{"v":585828,"d":"585,828"},0,{"v":219686,"d":"219,686"},{"v":31200,"d":"31,200"},{"v":22635,"d":"22,635"},{"v":514723,"d":"514,723"},0,0,{"v":799434.82,"d":"799,435"},{"v":63976,"d":"63,976"},0,0,0,0,{"v":25000,"d":"25,000"},{"v":30000,"d":"30,000"},0,0,{"v":42161,"d":"42,161"},0,{"v":1200,"d":"1,200"},0,{"v":51670,"d":"51,670"},{"v":10695,"d":"10,695"},{"v":6244,"d":"6,244"},0,0,0,{"v":46500,"d":"46,500"},{"v":16000,"d":"16,000"},{"v":58581,"d":"58,581"},{"v":38852,"d":"38,852"},{"v":10000,"d":"10,000"},{"v":180000,"d":"180,000"},0,{"v":218555.82,"d":"218,556"},{"v":620164,"d":"620,164"},0,756,0,0,{"v":228728,"d":"228,728"},{"v":379320,"d":"379,320"},{"v":10400,"d":"10,400"},0,960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":210651.5,"d":"210,652"},0,0,0,{"v":210651.5,"d":"210,652"},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":1341184,"d":"1,341,184"},0,0,{"v":1341184,"d":"1,341,184"},0]
["810001",null,"盐边县新九乡党政办",{"v":7357012.32,"d":"7,357,012"},{"v":4385578,"d":"4,385,578"},{"v":1295112,"d":"1,295,112"},{"v":1496544,"d":"1,496,544"},{"v":63394,"d":"63,394"},0,{"v":156456,"d":"156,456"},{"v":585828,"d":"585,828"},0,{"v":219686,"d":"219,686"},{"v":31200,"d":"31,200"},{"v":22635,"d":"22,635"},{"v":514723,"d":"514,723"},0,0,{"v":799434.82,"d":"799,435"},{"v":63976,"d":"63,976"},0,0,0,0,{"v":25000,"d":"25,000"},{"v":30000,"d":"30,000"},0,0,{"v":42161,"d":"42,161"},0,{"v":1200,"d":"1,200"},0,{"v":51670,"d":"51,670"},{"v":10695,"d":"10,695"},{"v":6244,"d":"6,244"},0,0,0,{"v":46500,"d":"46,500"},{"v":16000,"d":"16,000"},{"v":58581,"d":"58,581"},{"v":38852,"d":"38,852"},{"v":10000,"d":"10,000"},{"v":180000,"d":"180,000"},0,{"v":218555.82,"d":"218,556"},{"v":620164,"d":"620,164"},0,756,0,0,{"v":228728,"d":"228,728"},{"v":379320,"d":"379,320"},{"v":10400,"d":"10,400"},0,960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":210651.5,"d":"210,652"},0,0,0,{"v":210651.5,"d":"210,652"},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":1341184,"d":"1,341,184"},0,0,{"v":1341184,"d":"1,341,184"},0]
["  201",null,"  一般公共服务支出",{"v":2616736,"d":"2,616,736"},{"v":2014413,"d":"2,014,413"},{"v":796596,"d":"796,596"},{"v":986220,"d":"986,220"},{"v":63394,"d":"63,394"},0,{"v":9021,"d":"9,021"},0,0,{"v":135341,"d":"135,341"},{"v":19200,"d":"19,200"},{"v":4641,"d":"4,641"},0,0,0,{"v":426379,"d":"426,379"},{"v":29000,"d":"29,000"},0,0,0,0,{"v":25000,"d":"25,000"},{"v":20000,"d":"20,000"},0,0,{"v":32701,"d":"32,701"},0,{"v":1200,"d":"1,200"},0,{"v":40550,"d":"40,550"},{"v":5695,"d":"5,695"},{"v":6244,"d":"6,244"},0,0,0,0,{"v":16000,"d":"16,000"},{"v":36091,"d":"36,091"},{"v":23898,"d":"23,898"},{"v":10000,"d":"10,000"},{"v":180000,"d":"180,000"},0,0,{"v":25944,"d":"25,944"},0,0,0,0,{"v":25344,"d":"25,344"},0,0,0,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":150000,"d":"150,000"},0,0,0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":146297,"d":"146,297"},{"v":97452,"d":"97,452"},{"v":41760,"d":"41,760"},{"v":44652,"d":"44,652"},{"v":3480,"d":"3,480"},0,0,0,0,{"v":6584,"d":"6,584"},800,176,0,0,0,{"v":48785,"d":"48,785"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,{"v":3226,"d":"3,226"},0,0,0,{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,{"v":1756,"d":"1,756"},{"v":1253,"d":"1,253"},0,{"v":9000,"d":"9,000"},0,0,60,0,0,0,0,0,0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","810001","      行政运行",{"v":146297,"d":"146,297"},{"v":97452,"d":"97,452"},{"v":41760,"d":"41,760"},{"v":44652,"d":"44,652"},{"v":3480,"d":"3,480"},0,0,0,0,{"v":6584,"d":"6,584"},800,176,0,0,0,{"v":48785,"d":"48,785"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,{"v":3226,"d":"3,226"},0,0,0,{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,{"v":1756,"d":"1,756"},{"v":1253,"d":"1,253"},0,{"v":9000,"d":"9,000"},0,0,60,0,0,0,0,0,0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2258614,"d":"2,258,614"},{"v":1747135,"d":"1,747,135"},{"v":686700,"d":"686,700"},{"v":865872,"d":"865,872"},{"v":57225,"d":"57,225"},0,0,0,0,{"v":117408,"d":"117,408"},{"v":16800,"d":"16,800"},{"v":3130,"d":"3,130"},0,0,0,{"v":335655,"d":"335,655"},{"v":25000,"d":"25,000"},0,0,0,0,{"v":25000,"d":"25,000"},{"v":20000,"d":"20,000"},0,0,{"v":25501,"d":"25,501"},0,0,0,{"v":10000,"d":"10,000"},0,{"v":6244,"d":"6,244"},0,0,0,0,0,{"v":31309,"d":"31,309"},{"v":20601,"d":"20,601"},{"v":10000,"d":"10,000"},{"v":162000,"d":"162,000"},0,0,{"v":25824,"d":"25,824"},0,0,0,0,{"v":25344,"d":"25,344"},0,0,0,480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":150000,"d":"150,000"},0,0,0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","810001","      行政运行",{"v":2108614,"d":"2,108,614"},{"v":1747135,"d":"1,747,135"},{"v":686700,"d":"686,700"},{"v":865872,"d":"865,872"},{"v":57225,"d":"57,225"},0,0,0,0,{"v":117408,"d":"117,408"},{"v":16800,"d":"16,800"},{"v":3130,"d":"3,130"},0,0,0,{"v":335655,"d":"335,655"},{"v":25000,"d":"25,000"},0,0,0,0,{"v":25000,"d":"25,000"},{"v":20000,"d":"20,000"},0,0,{"v":25501,"d":"25,501"},0,0,0,{"v":10000,"d":"10,000"},0,{"v":6244,"d":"6,244"},0,0,0,0,0,{"v":31309,"d":"31,309"},{"v":20601,"d":"20,601"},{"v":10000,"d":"10,000"},{"v":162000,"d":"162,000"},0,0,{"v":25824,"d":"25,824"},0,0,0,0,{"v":25344,"d":"25,344"},0,0,0,480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","810001","      一般行政管理事务",{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":150000,"d":"150,000"},0,0,0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":105476,"d":"105,476"},{"v":83216,"d":"83,216"},{"v":35868,"d":"35,868"},{"v":30828,"d":"30,828"},0,0,{"v":9021,"d":"9,021"},0,0,{"v":5520,"d":"5,520"},800,{"v":1179,"d":"1,179"},0,0,0,{"v":22200,"d":"22,200"},0,0,0,0,0,0,0,0,0,{"v":2452,"d":"2,452"},0,{"v":1200,"d":"1,200"},0,0,0,0,0,0,0,0,{"v":16000,"d":"16,000"},{"v":1472,"d":"1,472"},{"v":1076,"d":"1,076"},0,0,0,0,60,0,0,0,0,0,0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010602","810001","      一般行政管理事务",{"v":17200,"d":"17,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":17200,"d":"17,200"},0,0,0,0,0,0,0,0,0,0,0,{"v":1200,"d":"1,200"},0,0,0,0,0,0,0,0,{"v":16000,"d":"16,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010650","810001","      事业运行",{"v":88276,"d":"88,276"},{"v":83216,"d":"83,216"},{"v":35868,"d":"35,868"},{"v":30828,"d":"30,828"},0,0,{"v":9021,"d":"9,021"},0,0,{"v":5520,"d":"5,520"},800,{"v":1179,"d":"1,179"},0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,{"v":2452,"d":"2,452"},0,0,0,0,0,0,0,0,0,0,0,{"v":1472,"d":"1,472"},{"v":1076,"d":"1,076"},0,0,0,0,60,0,0,0,0,0,0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":106349,"d":"106,349"},{"v":86610,"d":"86,610"},{"v":32268,"d":"32,268"},{"v":44868,"d":"44,868"},{"v":2689,"d":"2,689"},0,0,0,0,{"v":5829,"d":"5,829"},800,156,0,0,0,{"v":19739,"d":"19,739"},{"v":1000,"d":"1,000"},0,0,0,0,0,0,0,0,{"v":1522,"d":"1,522"},0,0,0,0,{"v":5695,"d":"5,695"},0,0,0,0,0,0,{"v":1554,"d":"1,554"},968,0,{"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","810001","      行政运行",{"v":100654,"d":"100,654"},{"v":86610,"d":"86,610"},{"v":32268,"d":"32,268"},{"v":44868,"d":"44,868"},{"v":2689,"d":"2,689"},0,0,0,0,{"v":5829,"d":"5,829"},800,156,0,0,0,{"v":14044,"d":"14,044"},{"v":1000,"d":"1,000"},0,0,0,0,0,0,0,0,{"v":1522,"d":"1,522"},0,0,0,0,0,0,0,0,0,0,0,{"v":1554,"d":"1,554"},968,0,{"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","810001","      一般行政管理事务",{"v":5695,"d":"5,695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5695,"d":"5,695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5695,"d":"5,695"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化体育与传媒支出",{"v":168525,"d":"168,525"},{"v":158525,"d":"158,525"},{"v":58992,"d":"58,992"},{"v":66300,"d":"66,300"},0,0,{"v":18900,"d":"18,900"},0,0,{"v":10496,"d":"10,496"},{"v":1600,"d":"1,600"},{"v":2237,"d":"2,237"},0,0,0,{"v":10000,"d":"10,000"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,{"v":2432,"d":"2,432"},0,0,0,0,0,0,0,0,0,0,0,{"v":2799,"d":"2,799"},{"v":1769,"d":"1,769"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化",{"v":168525,"d":"168,525"},{"v":158525,"d":"158,525"},{"v":58992,"d":"58,992"},{"v":66300,"d":"66,300"},0,0,{"v":18900,"d":"18,900"},0,0,{"v":10496,"d":"10,496"},{"v":1600,"d":"1,600"},{"v":2237,"d":"2,237"},0,0,0,{"v":10000,"d":"10,000"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,{"v":2432,"d":"2,432"},0,0,0,0,0,0,0,0,0,0,0,{"v":2799,"d":"2,799"},{"v":1769,"d":"1,769"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","810001","      群众文化",{"v":168525,"d":"168,525"},{"v":158525,"d":"158,525"},{"v":58992,"d":"58,992"},{"v":66300,"d":"66,300"},0,0,{"v":18900,"d":"18,900"},0,0,{"v":10496,"d":"10,496"},{"v":1600,"d":"1,600"},{"v":2237,"d":"2,237"},0,0,0,{"v":10000,"d":"10,000"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0,{"v":2432,"d":"2,432"},0,0,0,0,0,0,0,0,0,0,0,{"v":2799,"d":"2,799"},{"v":1769,"d":"1,769"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":1187573,"d":"1,187,573"},{"v":659097,"d":"659,097"},{"v":25140,"d":"25,140"},{"v":31956,"d":"31,956"},0,0,{"v":9504,"d":"9,504"},{"v":585828,"d":"585,828"},0,{"v":4837,"d":"4,837"},800,{"v":1032,"d":"1,032"},0,0,0,{"v":18000,"d":"18,000"},{"v":15957,"d":"15,957"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1289,"d":"1,289"},754,0,0,0,0,{"v":510476,"d":"510,476"},0,756,0,0,{"v":120000,"d":"120,000"},{"v":379320,"d":"379,320"},{"v":10400,"d":"10,400"},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]
["    20801",null,"    人力资源和社会保障管理事务",{"v":78269,"d":"78,269"},{"v":73269,"d":"73,269"},{"v":25140,"d":"25,140"},{"v":31956,"d":"31,956"},0,0,{"v":9504,"d":"9,504"},0,0,{"v":4837,"d":"4,837"},800,{"v":1032,"d":"1,032"},0,0,0,{"v":5000,"d":"5,000"},{"v":2957,"d":"2,957"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1289,"d":"1,289"},754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","810001","      社会保险经办机构",{"v":78269,"d":"78,269"},{"v":73269,"d":"73,269"},{"v":25140,"d":"25,140"},{"v":31956,"d":"31,956"},0,0,{"v":9504,"d":"9,504"},0,0,{"v":4837,"d":"4,837"},800,{"v":1032,"d":"1,032"},0,0,0,{"v":5000,"d":"5,000"},{"v":2957,"d":"2,957"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1289,"d":"1,289"},754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位离退休",{"v":609984,"d":"609,984"},{"v":585828,"d":"585,828"},0,0,0,0,0,{"v":585828,"d":"585,828"},0,0,0,0,0,0,0,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},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":11156,"d":"11,156"},0,756,0,0,0,0,{"v":10400,"d":"10,400"},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]
["      2080504","810001","      未归口管理的行政单位离退休",{"v":24156,"d":"24,156"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},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":11156,"d":"11,156"},0,756,0,0,0,0,{"v":10400,"d":"10,400"},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]
["      2080505","810001","      机关事业单位基本养老保险缴费支出",{"v":585828,"d":"585,828"},{"v":585828,"d":"585,828"},0,0,0,0,0,{"v":585828,"d":"585,828"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20815",null,"    自然灾害生活救助",{"v":120000,"d":"120,000"},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":120000,"d":"120,000"},0,0,0,0,{"v":120000,"d":"120,000"},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","810001","      中央自然灾害生活补助",{"v":120000,"d":"120,000"},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":120000,"d":"120,000"},0,0,0,0,{"v":120000,"d":"120,000"},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":379320,"d":"379,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":379320,"d":"379,320"},0,0,0,0,0,{"v":379320,"d":"379,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2082102","810001","      农村五保户供养支出",{"v":379320,"d":"379,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":379320,"d":"379,320"},0,0,0,0,0,{"v":379320,"d":"379,320"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  医疗卫生与计划生育支出",{"v":181894,"d":"181,894"},{"v":93510,"d":"93,510"},{"v":43692,"d":"43,692"},{"v":31956,"d":"31,956"},0,0,{"v":9504,"d":"9,504"},0,0,{"v":6228,"d":"6,228"},800,{"v":1330,"d":"1,330"},0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,{"v":2028,"d":"2,028"},0,0,0,0,0,0,0,0,0,0,0,{"v":1661,"d":"1,661"},{"v":1311,"d":"1,311"},0,0,0,0,{"v":83384,"d":"83,384"},0,0,0,0,{"v":83384,"d":"83,384"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21007",null,"    计划生育事务",{"v":181894,"d":"181,894"},{"v":93510,"d":"93,510"},{"v":43692,"d":"43,692"},{"v":31956,"d":"31,956"},0,0,{"v":9504,"d":"9,504"},0,0,{"v":6228,"d":"6,228"},800,{"v":1330,"d":"1,330"},0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,{"v":2028,"d":"2,028"},0,0,0,0,0,0,0,0,0,0,0,{"v":1661,"d":"1,661"},{"v":1311,"d":"1,311"},0,0,0,0,{"v":83384,"d":"83,384"},0,0,0,0,{"v":83384,"d":"83,384"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2100799","810001","      其他计划生育事务支出",{"v":181894,"d":"181,894"},{"v":93510,"d":"93,510"},{"v":43692,"d":"43,692"},{"v":31956,"d":"31,956"},0,0,{"v":9504,"d":"9,504"},0,0,{"v":6228,"d":"6,228"},800,{"v":1330,"d":"1,330"},0,0,0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,{"v":2028,"d":"2,028"},0,0,0,0,0,0,0,0,0,0,0,{"v":1661,"d":"1,661"},{"v":1311,"d":"1,311"},0,0,0,0,{"v":83384,"d":"83,384"},0,0,0,0,{"v":83384,"d":"83,384"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  211",null,"  节能环保支出",{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200000,"d":"200,000"},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":200000,"d":"200,000"},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]
["    21103",null,"    污染防治",{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200000,"d":"200,000"},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":200000,"d":"200,000"},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]
["      2110302","810001","      水体",{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":200000,"d":"200,000"},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":200000,"d":"200,000"},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]
["  213",null,"  农林水支出",{"v":2469005.5,"d":"2,469,006"},{"v":945310,"d":"945,310"},{"v":370692,"d":"370,692"},{"v":380112,"d":"380,112"},0,0,{"v":109527,"d":"109,527"},0,0,{"v":62784,"d":"62,784"},{"v":8800,"d":"8,800"},{"v":13395,"d":"13,395"},0,0,0,{"v":121500,"d":"121,500"},{"v":16019,"d":"16,019"},0,0,0,0,0,{"v":10000,"d":"10,000"},0,0,{"v":5000,"d":"5,000"},0,0,0,{"v":11120,"d":"11,120"},{"v":5000,"d":"5,000"},0,0,0,0,{"v":46500,"d":"46,500"},0,{"v":16741,"d":"16,741"},{"v":11120,"d":"11,120"},0,0,0,0,360,0,0,0,0,0,0,0,0,360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60651.5,"d":"60,652"},0,0,0,{"v":60651.5,"d":"60,652"},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":1341184,"d":"1,341,184"},0,0,{"v":1341184,"d":"1,341,184"},0]
["    21301",null,"    农业",{"v":1016549.5,"d":"1,016,550"},{"v":839038,"d":"839,038"},{"v":323088,"d":"323,088"},{"v":342012,"d":"342,012"},0,0,{"v":98382,"d":"98,382"},0,0,{"v":55678,"d":"55,678"},{"v":8000,"d":"8,000"},{"v":11878,"d":"11,878"},0,0,0,{"v":116500,"d":"116,500"},{"v":14341,"d":"14,341"},0,0,0,0,0,{"v":10000,"d":"10,000"},0,0,{"v":5000,"d":"5,000"},0,0,0,{"v":11120,"d":"11,120"},{"v":5000,"d":"5,000"},0,0,0,0,{"v":46500,"d":"46,500"},0,{"v":14847,"d":"14,847"},{"v":9692,"d":"9,692"},0,0,0,0,360,0,0,0,0,0,0,0,0,360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60651.5,"d":"60,652"},0,0,0,{"v":60651.5,"d":"60,652"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","810001","      农业事业",{"v":909398,"d":"909,398"},{"v":839038,"d":"839,038"},{"v":323088,"d":"323,088"},{"v":342012,"d":"342,012"},0,0,{"v":98382,"d":"98,382"},0,0,{"v":55678,"d":"55,678"},{"v":8000,"d":"8,000"},{"v":11878,"d":"11,878"},0,0,0,{"v":70000,"d":"70,000"},{"v":14341,"d":"14,341"},0,0,0,0,0,{"v":10000,"d":"10,000"},0,0,{"v":5000,"d":"5,000"},0,0,0,{"v":11120,"d":"11,120"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,{"v":14847,"d":"14,847"},{"v":9692,"d":"9,692"},0,0,0,0,360,0,0,0,0,0,0,0,0,360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130108","810001","      病虫害控制",{"v":46500,"d":"46,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":46500,"d":"46,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":46500,"d":"46,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130119","810001","      防灾救灾",{"v":60651.5,"d":"60,652"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60651.5,"d":"60,652"},0,0,0,{"v":60651.5,"d":"60,652"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21302",null,"    林业",{"v":111272,"d":"111,272"},{"v":106272,"d":"106,272"},{"v":47604,"d":"47,604"},{"v":38100,"d":"38,100"},0,0,{"v":11145,"d":"11,145"},0,0,{"v":7106,"d":"7,106"},800,{"v":1517,"d":"1,517"},0,0,0,{"v":5000,"d":"5,000"},{"v":1678,"d":"1,678"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1894,"d":"1,894"},{"v":1428,"d":"1,428"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","810001","      林业事业机构",{"v":111272,"d":"111,272"},{"v":106272,"d":"106,272"},{"v":47604,"d":"47,604"},{"v":38100,"d":"38,100"},0,0,{"v":11145,"d":"11,145"},0,0,{"v":7106,"d":"7,106"},800,{"v":1517,"d":"1,517"},0,0,0,{"v":5000,"d":"5,000"},{"v":1678,"d":"1,678"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1894,"d":"1,894"},{"v":1428,"d":"1,428"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":1341184,"d":"1,341,184"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1341184,"d":"1,341,184"},0,0,{"v":1341184,"d":"1,341,184"},0]
["      2130705","810001","      对村民委员会和村党委支部的补助",{"v":1341184,"d":"1,341,184"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1341184,"d":"1,341,184"},0,0,{"v":1341184,"d":"1,341,184"},0]
["  215",null,"  资源勘探信息等支出",{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21506",null,"    安全生产监管",{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2150605","810001","      安全监管监察专项",{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18555.82,"d":"18,556"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":514723,"d":"514,723"},{"v":514723,"d":"514,723"},0,0,0,0,0,0,0,0,0,0,{"v":514723,"d":"514,723"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":514723,"d":"514,723"},{"v":514723,"d":"514,723"},0,0,0,0,0,0,0,0,0,0,{"v":514723,"d":"514,723"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","810001","      住房公积金",{"v":514723,"d":"514,723"},{"v":514723,"d":"514,723"},0,0,0,0,0,0,0,0,0,0,{"v":514723,"d":"514,723"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":34,"n_cols":6,"rows_kept":34,"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":4934522,"d":"4,934,522"},{"v":4385578,"d":"4,385,578"},{"v":511484,"d":"511,484"}]
["810001",null,"盐边县新九乡党政办",{"v":4934522,"d":"4,934,522"},{"v":4385578,"d":"4,385,578"},{"v":511484,"d":"511,484"}]
["  301",null,"  工资福利支出",{"v":4385578,"d":"4,385,578"},{"v":4385578,"d":"4,385,578"},0]
["    30101","810001","    基本工资",{"v":1295112,"d":"1,295,112"},{"v":1295112,"d":"1,295,112"},0]
["    30102","810001","    津贴补贴",{"v":1496544,"d":"1,496,544"},{"v":1496544,"d":"1,496,544"},0]
["    30103","810001","    奖金",{"v":63394,"d":"63,394"},{"v":63394,"d":"63,394"},0]
["    30107","810001","    绩效工资",{"v":156456,"d":"156,456"},{"v":156456,"d":"156,456"},0]
["    30108","810001","    机关事业单位基本养老保险缴费",{"v":585828,"d":"585,828"},{"v":585828,"d":"585,828"},0]
["    30110","810001","    职工基本医疗保险缴费",{"v":219686,"d":"219,686"},{"v":219686,"d":"219,686"},0]
["    30111","810001","    公务员医疗补助缴费",{"v":31200,"d":"31,200"},{"v":31200,"d":"31,200"},0]
["    30112","810001","    其他社会保障缴费",{"v":22635,"d":"22,635"},{"v":22635,"d":"22,635"},0]
["    30113","810001","    住房公积金",{"v":514723,"d":"514,723"},{"v":514723,"d":"514,723"},0]
["  302",null,"  商品和服务支出",{"v":511484,"d":"511,484"},0,{"v":511484,"d":"511,484"}]
["    30201","810001","    办公费",{"v":63976,"d":"63,976"},0,{"v":63976,"d":"63,976"}]
["    30206","810001","    电费",{"v":25000,"d":"25,000"},0,{"v":25000,"d":"25,000"}]
["    30207","810001","    邮电费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30211","810001","    差旅费",{"v":42161,"d":"42,161"},0,{"v":42161,"d":"42,161"}]
["    30215","810001","    会议费",{"v":51670,"d":"51,670"},0,{"v":51670,"d":"51,670"}]
["    30216","810001","    培训费",{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"}]
["    30217","810001","    公务接待费",{"v":6244,"d":"6,244"},0,{"v":6244,"d":"6,244"}]
["    30228","810001","    工会经费",{"v":58581,"d":"58,581"},0,{"v":58581,"d":"58,581"}]
["    30229","810001","    福利费",{"v":38852,"d":"38,852"},0,{"v":38852,"d":"38,852"}]
["    30231","810001","    公务用车运行维护费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"}]
["    30239","810001","    其他交通费用",{"v":180000,"d":"180,000"},0,{"v":180000,"d":"180,000"}]
["  303",null,"  对个人和家庭的补助",{"v":37460,"d":"37,460"},0,0]
["    30302","810001","    退休费",756,0,0]
["    30305","810001","    生活补助",{"v":25344,"d":"25,344"},0,0]
["    30307","810001","    医疗费补助",{"v":10400,"d":"10,400"},0,0]
["    30309","810001","    奖励金",960,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":37,"n_cols":5,"rows_kept":37,"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":2422490.32,"d":"2,422,490"}]
["810001",null,"盐边县新九乡党政办",null,{"v":2422490.32,"d":"2,422,490"}]
["  201",null,"  一般公共服务支出",null,{"v":172895,"d":"172,895"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":150000,"d":"150,000"}]
["      2010302","810001","      一般行政管理事务","新九财【2017】43号退还乡机关综合楼后堡坎建设项目实施的保证金",{"v":20000,"d":"20,000"}]
["      2010302","810001","      一般行政管理事务","新九财【2017】43号新九乡集镇太阳能路灯安装工程",{"v":130000,"d":"130,000"}]
["    20106",null,"    财政事务",null,{"v":17200,"d":"17,200"}]
["      2010602","810001","      一般行政管理事务","A++维护费",{"v":13000,"d":"13,000"}]
["      2010602","810001","      一般行政管理事务","盐边财预【2016】9号下达2016年行政事业单位国有资产清查中介机构专项审计经费",600]
["      2010602","810001","      一般行政管理事务","大平台维护费",{"v":2400,"d":"2,400"}]
["      2010602","810001","      一般行政管理事务","盐边财政【2017】08号下达2017年财务软件运行维护经费）",{"v":1200,"d":"1,200"}]
["    20131",null,"    党委办公厅（室）及相关机构事务",null,{"v":5695,"d":"5,695"}]
["      2013102","810001","      一般行政管理事务","盐边财政【2017】08号下达2017年2017年农村党员教育培训经费",{"v":5695,"d":"5,695"}]
["  208",null,"  社会保障和就业支出",null,{"v":499320,"d":"499,320"}]
["    20815",null,"    自然灾害生活救助",null,{"v":120000,"d":"120,000"}]
["      2081501","810001","      中央自然灾害生活补助","2017年自然灾害生活补助资金",{"v":120000,"d":"120,000"}]
["    20821",null,"    特困人员供养",null,{"v":379320,"d":"379,320"}]
["      2082102","810001","      农村五保户供养支出","农村五保户生活费及御寒费",{"v":379320,"d":"379,320"}]
["  210",null,"  医疗卫生与计划生育支出",null,{"v":83384,"d":"83,384"}]
["    21007",null,"    计划生育事务",null,{"v":83384,"d":"83,384"}]
["      2100799","810001","      其他计划生育事务支出","计生服务员生活补助",{"v":83384,"d":"83,384"}]
["  211",null,"  节能环保支出",null,{"v":200000,"d":"200,000"}]
["    21103",null,"    污染防治",null,{"v":200000,"d":"200,000"}]
["      2110302","810001","      水体","川财预【2016】111号下达2017年重点生态功能区转移支付资金",{"v":200000,"d":"200,000"}]
["  213",null,"  农林水支出",null,{"v":1448335.5,"d":"1,448,336"}]
["    21301",null,"    农业",null,{"v":107151.5,"d":"107,152"}]
["      2130108","810001","      病虫害控制","017年基层动物防疫补助资金",{"v":46500,"d":"46,500"}]
["      2130119","810001","      防灾救灾","新九财【2017】43号农业生产救灾资金（沟堰维修修清理、水毁恢复）",{"v":60651.5,"d":"60,652"}]
["    21307",null,"    农村综合改革",null,{"v":1341184,"d":"1,341,184"}]
["      2130705","810001","      对村民委员会和村党委支部的补助","村社干部报酬绩效",{"v":1341184,"d":"1,341,184"}]
["  215",null,"  资源勘探信息等支出",null,{"v":18555.82,"d":"18,556"}]
["    21506",null,"    安全生产监管",null,{"v":18555.82,"d":"18,556"}]
["      2150605","810001","      安全监管监察专项","2016年乡镇安全生产监管专项经费",{"v":18555.82,"d":"18,556"}]

{"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":16244,"d":"16,244"},0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,{"v":6244,"d":"6,244"}]
["810001","盐边县新九乡党政办",{"v":16244,"d":"16,244"},0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,{"v":6244,"d":"6,244"}]

{"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"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县新九乡",{"$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"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公”经费支出预算表"]
["单位名称：盐边县新九乡",{"$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"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县新九乡党政办",{"$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"]