{"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,"盐边县新九镇人民政府"]
[null,"2021年部门预算"]
[null,"日期：2021年 4 月 13 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：盐边县新九镇人民政府",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2021年预算数","项      目","2021年预算数"]
[null,null,"一、一般公共服务支出",{"v":3401861,"d":"3,401,861"}]
["一、当年财政拨款收入",{"v":9044872,"d":"9,044,872"},"二、外交支出",0]
["   其中：农村税费改革补助收入",0,"三、国防支出",0]
["   其中：成品油价格和税费改革税收返还收入",0,"四、公共安全支出",0]
["   其中：义务教育等转移支付收入",0,"五、教育支出",0]
["   其中：医疗事业收入调入",0,"六、科学技术支出",0]
["   其中：教育收费调入",0,"七、文化体育与传媒支出",{"v":64705,"d":"64,705"}]
["二、财政专户管理收入",0,"八、社会保障与就业支出",{"v":1287548,"d":"1,287,548"}]
["三、事业收入",null,"九、社会保险基金支出",0]
["四、事业单位经营收入",0,"十、医疗卫生与计划生育支出",{"v":365258,"d":"365,258"}]
["五、上级补助收入",null,"十一、节能环保支出",0]
["六、政府性基金收入",0,"十二、城乡社区支出",{"v":300000,"d":"300,000"}]
["七、其他收入",0,"十三、农林水支出",{"v":5064376,"d":"5,064,376"}]
["本  年  收  入  合  计",{"v":9044872,"d":"9,044,872"},"十四、交通运输支出",0]
["八、上年预算外资金财政专户结余安排",null,"十五、资源勘探信息等支出",0]
["九、用事业基金弥补收支差额",null,"十六、商业服务业等支出",0]
["十、上年结转",{"v":2285491,"d":"2,285,491"},"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":796615,"d":"796,615"}]
[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":50000,"d":"50,000"}]
[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]
[null,null,"三十、抗疫国债支出",0]
[null,null,"本   年   支   出  合  计",{"v":11330363,"d":"11,330,363"}]
[]
[null,null,"二十九、结转下年"]
[]
["收   入   总   计",{"v":11330363,"d":"11,330,363"},"支   出   总   计",{"v":11330363,"d":"11,330,363"}]

{"sheet":"收入总表02","index":2,"n_rows":50,"n_cols":19,"rows_kept":50,"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县新九镇人民政府",{"$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"]
[{"$nulls":3},{"v":11330363,"d":"11,330,363"},{"v":2285491,"d":"2,285,491"},{"v":9044872,"d":"9,044,872"},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,"盐边县新九镇人民政府",{"v":11330363,"d":"11,330,363"},{"v":2285491,"d":"2,285,491"},{"v":9044872,"d":"9,044,872"},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":3401861,"d":"3,401,861"},{"v":49409,"d":"49,409"},{"v":3352452,"d":"3,352,452"},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":149285,"d":"149,285"},{"v":15592,"d":"15,592"},{"v":133693,"d":"133,693"},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（人大）",{"v":100543,"d":"100,543"},0,{"v":100543,"d":"100,543"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010104","810001","      人大会议",{"v":48742,"d":"48,742"},{"v":15592,"d":"15,592"},{"v":33150,"d":"33,150"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2908798,"d":"2,908,798"},{"v":33817,"d":"33,817"},{"v":2874981,"d":"2,874,981"},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（政府）",{"v":2841161,"d":"2,841,161"},0,{"v":2841161,"d":"2,841,161"},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（政府）",{"v":67637,"d":"67,637"},{"v":33817,"d":"33,817"},{"v":33820,"d":"33,820"},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":343778,"d":"343,778"},0,{"v":343778,"d":"343,778"},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（党委）",{"v":343778,"d":"343,778"},0,{"v":343778,"d":"343,778"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  207",null,"  文化旅游体育与传媒支出",{"v":64705,"d":"64,705"},0,{"v":64705,"d":"64,705"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20701",null,"    文化和旅游",{"v":64705,"d":"64,705"},0,{"v":64705,"d":"64,705"},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":64705,"d":"64,705"},0,{"v":64705,"d":"64,705"},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":1287548,"d":"1,287,548"},{"v":253676,"d":"253,676"},{"v":1033872,"d":"1,033,872"},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":392413,"d":"392,413"},0,{"v":392413,"d":"392,413"},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":392413,"d":"392,413"},0,{"v":392413,"d":"392,413"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20802",null,"    民政管理事务",{"v":253676,"d":"253,676"},{"v":253676,"d":"253,676"},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"}]
["      2080207","810001","      行政区划和地名管理",{"v":253676,"d":"253,676"},{"v":253676,"d":"253,676"},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"}]
["    20805",null,"    行政事业单位养老支出",{"v":641459,"d":"641,459"},0,{"v":641459,"d":"641,459"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080501","810001","      行政单位离退休",{"v":11000,"d":"11,000"},0,{"v":11000,"d":"11,000"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080502","810001","      事业单位离退休",{"v":5032,"d":"5,032"},0,{"v":5032,"d":"5,032"},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":625427,"d":"625,427"},0,{"v":625427,"d":"625,427"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  210",null,"  卫生健康支出",{"v":365258,"d":"365,258"},{"v":13071,"d":"13,071"},{"v":352187,"d":"352,187"},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"}]
["    21004",null,"    公共卫生",{"v":13071,"d":"13,071"},{"v":13071,"d":"13,071"},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"}]
["      2100409","810001","      重大公共卫生服务",{"v":13071,"d":"13,071"},{"v":13071,"d":"13,071"},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"}]
["    21011",null,"    行政事业单位医疗",{"v":352187,"d":"352,187"},0,{"v":352187,"d":"352,187"},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"}]
["      2101101","810001","      行政单位医疗",{"v":183014,"d":"183,014"},0,{"v":183014,"d":"183,014"},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"}]
["      2101102","810001","      事业单位医疗",{"v":117973,"d":"117,973"},0,{"v":117973,"d":"117,973"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2101103","810001","      公务员医疗补助",{"v":51200,"d":"51,200"},0,{"v":51200,"d":"51,200"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  212",null,"  城乡社区支出",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21205",null,"    城乡社区环境卫生",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2120501","810001","      城乡社区环境卫生",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  213",null,"  农林水支出",{"v":5064376,"d":"5,064,376"},{"v":1919335,"d":"1,919,335"},{"v":3145041,"d":"3,145,041"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21301",null,"    农业农村",{"v":1194705,"d":"1,194,705"},0,{"v":1194705,"d":"1,194,705"},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","      事业运行（农业）",{"v":1194705,"d":"1,194,705"},0,{"v":1194705,"d":"1,194,705"},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":3869671,"d":"3,869,671"},{"v":1919335,"d":"1,919,335"},{"v":1950336,"d":"1,950,336"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130701","810001","      对村级公益事业建设的补助",{"v":1886700,"d":"1,886,700"},{"v":1886700,"d":"1,886,700"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130705","810001","      对村民委员会和村党支部的补助",{"v":1982971,"d":"1,982,971"},{"v":32635,"d":"32,635"},{"v":1950336,"d":"1,950,336"},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":796615,"d":"796,615"},0,{"v":796615,"d":"796,615"},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":796615,"d":"796,615"},0,{"v":796615,"d":"796,615"},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":796615,"d":"796,615"},0,{"v":796615,"d":"796,615"},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"}]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},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"}]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},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"}]
["      2240602","810001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},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"}]

{"sheet":"支出总表03","index":3,"n_rows":51,"n_cols":8,"rows_kept":51,"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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县新九镇人民政府",{"$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":11330363,"d":"11,330,363"},{"v":7027566,"d":"7,027,566"},{"v":4302797,"d":"4,302,797"},{"v":0,"d":"0.0000"},0]
["810001",null,"盐边县新九镇人民政府",{"v":11330363,"d":"11,330,363"},{"v":7027566,"d":"7,027,566"},{"v":4302797,"d":"4,302,797"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":3401861,"d":"3,401,861"},{"v":3285482,"d":"3,285,482"},{"v":116379,"d":"116,379"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":149285,"d":"149,285"},{"v":100543,"d":"100,543"},{"v":48742,"d":"48,742"},{"v":0,"d":"0.0000"},0]
["     2010101","810001","      行政运行（人大）",{"v":100543,"d":"100,543"},{"v":100543,"d":"100,543"},0,{"v":0,"d":"0.0000"},0]
["     2010104","810001","      人大会议",{"v":48742,"d":"48,742"},0,{"v":48742,"d":"48,742"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2908798,"d":"2,908,798"},{"v":2841161,"d":"2,841,161"},{"v":67637,"d":"67,637"},{"v":0,"d":"0.0000"},0]
["     2010301","810001","      行政运行（政府）",{"v":2841161,"d":"2,841,161"},{"v":2841161,"d":"2,841,161"},0,{"v":0,"d":"0.0000"},0]
["     2010302","810001","      一般行政管理事务（政府）",{"v":67637,"d":"67,637"},0,{"v":67637,"d":"67,637"},{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":343778,"d":"343,778"},{"v":343778,"d":"343,778"},0,{"v":0,"d":"0.0000"},0]
["     2013101","810001","      行政运行（党委）",{"v":343778,"d":"343,778"},{"v":343778,"d":"343,778"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":64705,"d":"64,705"},{"v":64705,"d":"64,705"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":64705,"d":"64,705"},{"v":64705,"d":"64,705"},0,{"v":0,"d":"0.0000"},0]
["     2070109","810001","      群众文化",{"v":64705,"d":"64,705"},{"v":64705,"d":"64,705"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":1287548,"d":"1,287,548"},{"v":1033872,"d":"1,033,872"},{"v":253676,"d":"253,676"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":392413,"d":"392,413"},{"v":392413,"d":"392,413"},0,{"v":0,"d":"0.0000"},0]
["     2080109","810001","      社会保险经办机构",{"v":392413,"d":"392,413"},{"v":392413,"d":"392,413"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":253676,"d":"253,676"},0,{"v":253676,"d":"253,676"},{"v":0,"d":"0.0000"},0]
["     2080207","810001","      行政区划和地名管理",{"v":253676,"d":"253,676"},0,{"v":253676,"d":"253,676"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":641459,"d":"641,459"},{"v":641459,"d":"641,459"},0,{"v":0,"d":"0.0000"},0]
["     2080501","810001","      行政单位离退休",{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,{"v":0,"d":"0.0000"},0]
["     2080502","810001","      事业单位离退休",{"v":5032,"d":"5,032"},{"v":5032,"d":"5,032"},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":625427,"d":"625,427"},{"v":625427,"d":"625,427"},0,{"v":0,"d":"0.0000"},0]
["  210",null,"  卫生健康支出",{"v":365258,"d":"365,258"},{"v":352187,"d":"352,187"},{"v":13071,"d":"13,071"},{"v":0,"d":"0.0000"},0]
["    21004",null,"    公共卫生",{"v":13071,"d":"13,071"},0,{"v":13071,"d":"13,071"},{"v":0,"d":"0.0000"},0]
["     2100409","810001","      重大公共卫生服务",{"v":13071,"d":"13,071"},0,{"v":13071,"d":"13,071"},{"v":0,"d":"0.0000"},0]
["    21011",null,"    行政事业单位医疗",{"v":352187,"d":"352,187"},{"v":352187,"d":"352,187"},0,{"v":0,"d":"0.0000"},0]
["     2101101","810001","      行政单位医疗",{"v":183014,"d":"183,014"},{"v":183014,"d":"183,014"},0,{"v":0,"d":"0.0000"},0]
["     2101102","810001","      事业单位医疗",{"v":117973,"d":"117,973"},{"v":117973,"d":"117,973"},0,{"v":0,"d":"0.0000"},0]
["     2101103","810001","      公务员医疗补助",{"v":51200,"d":"51,200"},{"v":51200,"d":"51,200"},0,{"v":0,"d":"0.0000"},0]
["  212",null,"  城乡社区支出",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0,{"v":0,"d":"0.0000"},0]
["    21205",null,"    城乡社区环境卫生",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0,{"v":0,"d":"0.0000"},0]
["     2120501","810001","      城乡社区环境卫生",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0,{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":5064376,"d":"5,064,376"},{"v":1194705,"d":"1,194,705"},{"v":3869671,"d":"3,869,671"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":1194705,"d":"1,194,705"},{"v":1194705,"d":"1,194,705"},0,{"v":0,"d":"0.0000"},0]
["     2130104","810001","      事业运行（农业）",{"v":1194705,"d":"1,194,705"},{"v":1194705,"d":"1,194,705"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":3869671,"d":"3,869,671"},0,{"v":3869671,"d":"3,869,671"},{"v":0,"d":"0.0000"},0]
["     2130701","810001","      对村级公益事业建设的补助",{"v":1886700,"d":"1,886,700"},0,{"v":1886700,"d":"1,886,700"},{"v":0,"d":"0.0000"},0]
["     2130705","810001","      对村民委员会和村党支部的补助",{"v":1982971,"d":"1,982,971"},0,{"v":1982971,"d":"1,982,971"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":796615,"d":"796,615"},{"v":796615,"d":"796,615"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":796615,"d":"796,615"},{"v":796615,"d":"796,615"},0,{"v":0,"d":"0.0000"},0]
["     2210201","810001","      住房公积金",{"v":796615,"d":"796,615"},{"v":796615,"d":"796,615"},0,{"v":0,"d":"0.0000"},0]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},0]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"v":0,"d":"0.0000"},0]
["     2240602","810001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},{"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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县新九镇人民政府",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2021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":9044872,"d":"9,044,872"},"一、本年支出",{"v":11380363,"d":"11,380,363"},{"v":9094872,"d":"9,094,872"},0,0,{"v":2285491,"d":"2,285,491"}]
["   一般公共预算拨款收入",{"v":9044872,"d":"9,044,872"},"  一般公共服务支出",{"v":3401861,"d":"3,401,861"},{"v":3352452,"d":"3,352,452"},0,0,{"v":49409,"d":"49,409"}]
["   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":2285491,"d":"2,285,491"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":2285491,"d":"2,285,491"},"  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":64705,"d":"64,705"},{"v":64705,"d":"64,705"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":1287548,"d":"1,287,548"},{"v":1033872,"d":"1,033,872"},0,0,{"v":253676,"d":"253,676"}]
[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":365258,"d":"365,258"},{"v":352187,"d":"352,187"},0,0,{"v":13071,"d":"13,071"}]
[null,null,"  节能环保支出",0,0,0,0,0]
[null,null,"  城乡社区支出",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},0,0,0]
[null,null,"  农林水支出",{"v":5064376,"d":"5,064,376"},{"v":3145041,"d":"3,145,041"},0,0,{"v":1919335,"d":"1,919,335"}]
[null,null,"  交通运输支出",0,0,0,0,0]
[null,null,"  资源勘探信息等支出",0,0,0,0,0]
[null,null,"  商业服务业等支出",0,0,0,0,0]
[null,null,"  金融支出",0,0,0,0,0]
[null,null,"  援助其他地区支出",0,0,0,0,0]
[null,null,"  国土海洋气象等支出",0,0,0,0,0]
[null,null,"  住房保障支出",{"v":796615,"d":"796,615"},{"v":796615,"d":"796,615"},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":100000,"d":"100,000"},{"v":50000,"d":"50,000"},0,0,{"v":50000,"d":"50,000"}]
[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,"  抗疫国债支出",0,0,0,0]
[null,null,"二、结转下年"]
[]
["收  入  合  计",{"v":11330363,"d":"11,330,363"},"支   出  合  计",{"v":11380363,"d":"11,380,363"},{"v":9094872,"d":"9,094,872"},0,0,{"v":2285491,"d":"2,285,491"}]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":50,"n_cols":110,"rows_kept":50,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县新九镇人民政府",{"$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":11330363,"d":"11,330,363"},{"v":5828722,"d":"5,828,722"},{"v":1802664,"d":"1,802,664"},{"v":1827097,"d":"1,827,097"},{"v":90529,"d":"90,529"},0,{"v":188630,"d":"188,630"},{"v":625427,"d":"625,427"},0,{"v":300987,"d":"300,987"},{"v":39200,"d":"39,200"},{"v":21450,"d":"21,450"},{"v":796615,"d":"796,615"},0,{"v":136123,"d":"136,123"},{"v":3821917,"d":"3,821,917"},{"v":443000,"d":"443,000"},0,0,0,0,{"v":49000,"d":"49,000"},{"v":49000,"d":"49,000"},0,0,{"v":49000,"d":"49,000"},0,0,0,{"v":97742,"d":"97,742"},{"v":24500,"d":"24,500"},{"v":16934,"d":"16,934"},0,0,0,{"v":300000,"d":"300,000"},0,{"v":78178,"d":"78,178"},{"v":54079,"d":"54,079"},{"v":150000,"d":"150,000"},{"v":239400,"d":"239,400"},0,{"v":2271084,"d":"2,271,084"},{"v":1679724,"d":"1,679,724"},0,{"v":1032,"d":"1,032"},0,0,{"v":1666272,"d":"1,666,272"},0,{"v":12000,"d":"12,000"},0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["810001",null,"盐边县新九镇人民政府",{"v":11330363,"d":"11,330,363"},{"v":5828722,"d":"5,828,722"},{"v":1802664,"d":"1,802,664"},{"v":1827097,"d":"1,827,097"},{"v":90529,"d":"90,529"},0,{"v":188630,"d":"188,630"},{"v":625427,"d":"625,427"},0,{"v":300987,"d":"300,987"},{"v":39200,"d":"39,200"},{"v":21450,"d":"21,450"},{"v":796615,"d":"796,615"},0,{"v":136123,"d":"136,123"},{"v":3821917,"d":"3,821,917"},{"v":443000,"d":"443,000"},0,0,0,0,{"v":49000,"d":"49,000"},{"v":49000,"d":"49,000"},0,0,{"v":49000,"d":"49,000"},0,0,0,{"v":97742,"d":"97,742"},{"v":24500,"d":"24,500"},{"v":16934,"d":"16,934"},0,0,0,{"v":300000,"d":"300,000"},0,{"v":78178,"d":"78,178"},{"v":54079,"d":"54,079"},{"v":150000,"d":"150,000"},{"v":239400,"d":"239,400"},0,{"v":2271084,"d":"2,271,084"},{"v":1679724,"d":"1,679,724"},0,{"v":1032,"d":"1,032"},0,0,{"v":1666272,"d":"1,666,272"},0,{"v":12000,"d":"12,000"},0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",{"v":3401861,"d":"3,401,861"},{"v":2440165,"d":"2,440,165"},{"v":1086348,"d":"1,086,348"},{"v":1199928,"d":"1,199,928"},{"v":90529,"d":"90,529"},0,0,0,0,0,0,0,0,0,{"v":63360,"d":"63,360"},{"v":915340,"d":"915,340"},{"v":92000,"d":"92,000"},0,0,0,0,{"v":49000,"d":"49,000"},{"v":49000,"d":"49,000"},0,0,{"v":49000,"d":"49,000"},0,0,0,{"v":97742,"d":"97,742"},{"v":24500,"d":"24,500"},{"v":16934,"d":"16,934"},0,0,0,0,0,{"v":47536,"d":"47,536"},{"v":32591,"d":"32,591"},{"v":150000,"d":"150,000"},{"v":239400,"d":"239,400"},0,{"v":67637,"d":"67,637"},{"v":46356,"d":"46,356"},0,0,0,0,{"v":45936,"d":"45,936"},0,0,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":149285,"d":"149,285"},{"v":95215,"d":"95,215"},{"v":47460,"d":"47,460"},{"v":43800,"d":"43,800"},{"v":3955,"d":"3,955"},0,0,0,0,0,0,0,0,0,0,{"v":54070,"d":"54,070"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":48742,"d":"48,742"},0,0,0,0,0,0,0,{"v":1904,"d":"1,904"},{"v":1424,"d":"1,424"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2010101","810001","      行政运行（人大）",{"v":100543,"d":"100,543"},{"v":95215,"d":"95,215"},{"v":47460,"d":"47,460"},{"v":43800,"d":"43,800"},{"v":3955,"d":"3,955"},0,0,0,0,0,0,0,0,0,0,{"v":5328,"d":"5,328"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1904,"d":"1,904"},{"v":1424,"d":"1,424"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2010104","810001","      人大会议",{"v":48742,"d":"48,742"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":48742,"d":"48,742"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":48742,"d":"48,742"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2908798,"d":"2,908,798"},{"v":2014222,"d":"2,014,222"},{"v":891048,"d":"891,048"},{"v":985560,"d":"985,560"},{"v":74254,"d":"74,254"},0,0,0,0,0,0,0,0,0,{"v":63360,"d":"63,360"},{"v":848220,"d":"848,220"},{"v":88000,"d":"88,000"},0,0,0,0,{"v":49000,"d":"49,000"},{"v":49000,"d":"49,000"},0,0,{"v":49000,"d":"49,000"},0,0,0,{"v":49000,"d":"49,000"},{"v":24500,"d":"24,500"},{"v":16934,"d":"16,934"},0,0,0,0,0,{"v":39017,"d":"39,017"},{"v":26732,"d":"26,732"},{"v":150000,"d":"150,000"},{"v":239400,"d":"239,400"},0,{"v":67637,"d":"67,637"},{"v":46356,"d":"46,356"},0,0,0,0,{"v":45936,"d":"45,936"},0,0,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2010301","810001","      行政运行（政府）",{"v":2841161,"d":"2,841,161"},{"v":2014222,"d":"2,014,222"},{"v":891048,"d":"891,048"},{"v":985560,"d":"985,560"},{"v":74254,"d":"74,254"},0,0,0,0,0,0,0,0,0,{"v":63360,"d":"63,360"},{"v":780583,"d":"780,583"},{"v":88000,"d":"88,000"},0,0,0,0,{"v":49000,"d":"49,000"},{"v":49000,"d":"49,000"},0,0,{"v":49000,"d":"49,000"},0,0,0,{"v":49000,"d":"49,000"},{"v":24500,"d":"24,500"},{"v":16934,"d":"16,934"},0,0,0,0,0,{"v":39017,"d":"39,017"},{"v":26732,"d":"26,732"},{"v":150000,"d":"150,000"},{"v":239400,"d":"239,400"},0,0,{"v":46356,"d":"46,356"},0,0,0,0,{"v":45936,"d":"45,936"},0,0,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2010302","810001","      一般行政管理事务（政府）",{"v":67637,"d":"67,637"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":67637,"d":"67,637"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":67637,"d":"67,637"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":343778,"d":"343,778"},{"v":330728,"d":"330,728"},{"v":147840,"d":"147,840"},{"v":170568,"d":"170,568"},{"v":12320,"d":"12,320"},0,0,0,0,0,0,0,0,0,0,{"v":13050,"d":"13,050"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":6615,"d":"6,615"},{"v":4435,"d":"4,435"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2013101","810001","      行政运行（党委）",{"v":343778,"d":"343,778"},{"v":330728,"d":"330,728"},{"v":147840,"d":"147,840"},{"v":170568,"d":"170,568"},{"v":12320,"d":"12,320"},0,0,0,0,0,0,0,0,0,0,{"v":13050,"d":"13,050"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":6615,"d":"6,615"},{"v":4435,"d":"4,435"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":64705,"d":"64,705"},{"v":60792,"d":"60,792"},{"v":23784,"d":"23,784"},{"v":27960,"d":"27,960"},0,0,{"v":8208,"d":"8,208"},0,0,0,0,840,0,0,0,{"v":3913,"d":"3,913"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1200,"d":"1,200"},713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":64705,"d":"64,705"},{"v":60792,"d":"60,792"},{"v":23784,"d":"23,784"},{"v":27960,"d":"27,960"},0,0,{"v":8208,"d":"8,208"},0,0,0,0,840,0,0,0,{"v":3913,"d":"3,913"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1200,"d":"1,200"},713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2070109","810001","      群众文化",{"v":64705,"d":"64,705"},{"v":60792,"d":"60,792"},{"v":23784,"d":"23,784"},{"v":27960,"d":"27,960"},0,0,{"v":8208,"d":"8,208"},0,0,0,0,840,0,0,0,{"v":3913,"d":"3,913"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1200,"d":"1,200"},713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":1287548,"d":"1,287,548"},{"v":1003200,"d":"1,003,200"},{"v":173016,"d":"173,016"},{"v":153529,"d":"153,529"},0,0,{"v":46013,"d":"46,013"},{"v":625427,"d":"625,427"},0,0,0,{"v":5215,"d":"5,215"},0,0,0,{"v":283316,"d":"283,316"},{"v":17000,"d":"17,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7450,"d":"7,450"},{"v":5190,"d":"5,190"},0,0,0,{"v":253676,"d":"253,676"},{"v":1032,"d":"1,032"},0,{"v":1032,"d":"1,032"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":392413,"d":"392,413"},{"v":377773,"d":"377,773"},{"v":173016,"d":"173,016"},{"v":153529,"d":"153,529"},0,0,{"v":46013,"d":"46,013"},0,0,0,0,{"v":5215,"d":"5,215"},0,0,0,{"v":14640,"d":"14,640"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7450,"d":"7,450"},{"v":5190,"d":"5,190"},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]
["     2080109","810001","      社会保险经办机构",{"v":392413,"d":"392,413"},{"v":377773,"d":"377,773"},{"v":173016,"d":"173,016"},{"v":153529,"d":"153,529"},0,0,{"v":46013,"d":"46,013"},0,0,0,0,{"v":5215,"d":"5,215"},0,0,0,{"v":14640,"d":"14,640"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7450,"d":"7,450"},{"v":5190,"d":"5,190"},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]
["    20802",null,"    民政管理事务",{"v":253676,"d":"253,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":253676,"d":"253,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":253676,"d":"253,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2080207","810001","      行政区划和地名管理",{"v":253676,"d":"253,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":253676,"d":"253,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":253676,"d":"253,676"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":641459,"d":"641,459"},{"v":625427,"d":"625,427"},0,0,0,0,0,{"v":625427,"d":"625,427"},0,0,0,0,0,0,0,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},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":1032,"d":"1,032"},0,{"v":1032,"d":"1,032"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2080501","810001","      行政单位离退休",{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2080502","810001","      事业单位离退休",{"v":5032,"d":"5,032"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},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":1032,"d":"1,032"},0,{"v":1032,"d":"1,032"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2080505","810001","      机关事业单位基本养老保险缴费支出",{"v":625427,"d":"625,427"},{"v":625427,"d":"625,427"},0,0,0,0,0,{"v":625427,"d":"625,427"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  210",null,"  卫生健康支出",{"v":365258,"d":"365,258"},{"v":340187,"d":"340,187"},0,0,0,0,0,0,0,{"v":300987,"d":"300,987"},{"v":39200,"d":"39,200"},0,0,0,0,{"v":13071,"d":"13,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":13071,"d":"13,071"},{"v":12000,"d":"12,000"},0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21004",null,"    公共卫生",{"v":13071,"d":"13,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":13071,"d":"13,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":13071,"d":"13,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2100409","810001","      重大公共卫生服务",{"v":13071,"d":"13,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":13071,"d":"13,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":13071,"d":"13,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21011",null,"    行政事业单位医疗",{"v":352187,"d":"352,187"},{"v":340187,"d":"340,187"},0,0,0,0,0,0,0,{"v":300987,"d":"300,987"},{"v":39200,"d":"39,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2101101","810001","      行政单位医疗",{"v":183014,"d":"183,014"},{"v":183014,"d":"183,014"},0,0,0,0,0,0,0,{"v":183014,"d":"183,014"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2101102","810001","      事业单位医疗",{"v":117973,"d":"117,973"},{"v":117973,"d":"117,973"},0,0,0,0,0,0,0,{"v":117973,"d":"117,973"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2101103","810001","      公务员医疗补助",{"v":51200,"d":"51,200"},{"v":39200,"d":"39,200"},0,0,0,0,0,0,0,0,{"v":39200,"d":"39,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  212",null,"  城乡社区支出",{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},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]
["    21205",null,"    城乡社区环境卫生",{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},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]
["     2120501","810001","      城乡社区环境卫生",{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":300000,"d":"300,000"},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]
["  213",null,"  农林水支出",{"v":5064376,"d":"5,064,376"},{"v":1187763,"d":"1,187,763"},{"v":519516,"d":"519,516"},{"v":445680,"d":"445,680"},0,0,{"v":134409,"d":"134,409"},0,0,0,0,{"v":15395,"d":"15,395"},0,0,{"v":72763,"d":"72,763"},{"v":2256277,"d":"2,256,277"},{"v":332000,"d":"332,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":21992,"d":"21,992"},{"v":15585,"d":"15,585"},0,0,0,{"v":1886700,"d":"1,886,700"},{"v":1620336,"d":"1,620,336"},0,0,0,0,{"v":1620336,"d":"1,620,336"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21301",null,"    农业农村",{"v":1194705,"d":"1,194,705"},{"v":1155128,"d":"1,155,128"},{"v":519516,"d":"519,516"},{"v":445680,"d":"445,680"},0,0,{"v":134409,"d":"134,409"},0,0,0,0,{"v":15395,"d":"15,395"},0,0,{"v":40128,"d":"40,128"},{"v":39577,"d":"39,577"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":21992,"d":"21,992"},{"v":15585,"d":"15,585"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2130104","810001","      事业运行（农业）",{"v":1194705,"d":"1,194,705"},{"v":1155128,"d":"1,155,128"},{"v":519516,"d":"519,516"},{"v":445680,"d":"445,680"},0,0,{"v":134409,"d":"134,409"},0,0,0,0,{"v":15395,"d":"15,395"},0,0,{"v":40128,"d":"40,128"},{"v":39577,"d":"39,577"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":21992,"d":"21,992"},{"v":15585,"d":"15,585"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":3869671,"d":"3,869,671"},{"v":32635,"d":"32,635"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":32635,"d":"32,635"},{"v":2216700,"d":"2,216,700"},{"v":330000,"d":"330,000"},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,{"v":1886700,"d":"1,886,700"},{"v":1620336,"d":"1,620,336"},0,0,0,0,{"v":1620336,"d":"1,620,336"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2130701","810001","      对村级公益事业建设的补助",{"v":1886700,"d":"1,886,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1886700,"d":"1,886,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1886700,"d":"1,886,700"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2130705","810001","      对村民委员会和村党支部的补助",{"v":1982971,"d":"1,982,971"},{"v":32635,"d":"32,635"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":32635,"d":"32,635"},{"v":330000,"d":"330,000"},{"v":330000,"d":"330,000"},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":1620336,"d":"1,620,336"},0,0,0,0,{"v":1620336,"d":"1,620,336"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":796615,"d":"796,615"},{"v":796615,"d":"796,615"},0,0,0,0,0,0,0,0,0,0,{"v":796615,"d":"796,615"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":796615,"d":"796,615"},{"v":796615,"d":"796,615"},0,0,0,0,0,0,0,0,0,0,{"v":796615,"d":"796,615"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     2210201","810001","      住房公积金",{"v":796615,"d":"796,615"},{"v":796615,"d":"796,615"},0,0,0,0,0,0,0,0,0,0,{"v":796615,"d":"796,615"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  224",null,"  灾害防治及应急管理支出",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},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":50000,"d":"50,000"},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]
["    22406",null,"    自然灾害防治",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},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":50000,"d":"50,000"},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]
["     2240602","810001","      森林草原防灾减灾",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},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":50000,"d":"50,000"},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]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":36,"n_cols":7,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县新九镇人民政府",{"$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":7027566,"d":"7,027,566"},{"v":5855475,"d":"5,855,475"},{"v":1172091,"d":"1,172,091"},0]
["810001",null,"盐边县新九镇人民政府",{"v":7027566,"d":"7,027,566"},{"v":5855475,"d":"5,855,475"},{"v":1172091,"d":"1,172,091"},0]
["  301",null,"  工资福利支出",{"v":5796087,"d":"5,796,087"},{"v":5796087,"d":"5,796,087"},0,0]
["    30101","810001","    基本工资",{"v":1802664,"d":"1,802,664"},{"v":1802664,"d":"1,802,664"},0,0]
["    30102","810001","    津贴补贴",{"v":1827097,"d":"1,827,097"},{"v":1827097,"d":"1,827,097"},0,0]
["    30103","810001","    奖金",{"v":90529,"d":"90,529"},{"v":90529,"d":"90,529"},0,0]
["    30107","810001","    绩效工资",{"v":188630,"d":"188,630"},{"v":188630,"d":"188,630"},0,0]
["    30108","810001","    机关事业单位基本养老保险缴费",{"v":625427,"d":"625,427"},{"v":625427,"d":"625,427"},0,0]
["    30110","810001","    职工基本医疗保险缴费",{"v":300987,"d":"300,987"},{"v":300987,"d":"300,987"},0,0]
["    30111","810001","    公务员医疗补助缴费",{"v":39200,"d":"39,200"},{"v":39200,"d":"39,200"},0,0]
["    30112","810001","    其他社会保障缴费",{"v":21450,"d":"21,450"},{"v":21450,"d":"21,450"},0,0]
["    30113","810001","    住房公积金",{"v":796615,"d":"796,615"},{"v":796615,"d":"796,615"},0,0]
["    30199","810001","    其他工资福利支出",{"v":103488,"d":"103,488"},{"v":103488,"d":"103,488"},0,0]
["  302",null,"  商品和服务支出",{"v":1172091,"d":"1,172,091"},0,{"v":1172091,"d":"1,172,091"},0]
["    30201","810001","    办公费",{"v":113000,"d":"113,000"},0,{"v":113000,"d":"113,000"},0]
["    30206","810001","    电费",{"v":49000,"d":"49,000"},0,{"v":49000,"d":"49,000"},0]
["    30207","810001","    邮电费",{"v":49000,"d":"49,000"},0,{"v":49000,"d":"49,000"},0]
["    30211","810001","    差旅费",{"v":49000,"d":"49,000"},0,{"v":49000,"d":"49,000"},0]
["    30215","810001","    会议费",{"v":49000,"d":"49,000"},0,{"v":49000,"d":"49,000"},0]
["    30216","810001","    培训费",{"v":24500,"d":"24,500"},0,{"v":24500,"d":"24,500"},0]
["    30217","810001","    公务接待费",{"v":16934,"d":"16,934"},0,{"v":16934,"d":"16,934"},0]
["    30226","810001","    劳务费",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0]
["    30228","810001","    工会经费",{"v":78178,"d":"78,178"},0,{"v":78178,"d":"78,178"},0]
["    30229","810001","    福利费",{"v":54079,"d":"54,079"},0,{"v":54079,"d":"54,079"},0]
["    30231","810001","    公务用车运行维护费",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0]
["    30239","810001","    其他交通费用",{"v":239400,"d":"239,400"},0,{"v":239400,"d":"239,400"},0]
["  303",null,"  对个人和家庭的补助",{"v":59388,"d":"59,388"},{"v":59388,"d":"59,388"},0,0]
["    30302","810001","    退休费",{"v":1032,"d":"1,032"},{"v":1032,"d":"1,032"},0,0]
["    30305","810001","    生活补助",{"v":45936,"d":"45,936"},{"v":45936,"d":"45,936"},0,0]
["    30307","810001","    医疗费补助",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,0]
["    30309","810001","    奖励金",420,420,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":30,"n_cols":5,"rows_kept":30,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县新九镇人民政府",{"$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":4302797,"d":"4,302,797"}]
["810001",null,"盐边县新九镇人民政府",null,{"v":4302797,"d":"4,302,797"}]
["  201",null,"  一般公共服务支出",null,{"v":116379,"d":"116,379"}]
["    20101",null,"    人大事务",null,{"v":48742,"d":"48,742"}]
["      2010104","810001","      人大会议","人大会议费",{"v":33150,"d":"33,150"}]
["      2010104","810001","      人大会议","2021年财返根据盐财资预【2019】72号人大会议费",{"v":15592,"d":"15,592"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":67637,"d":"67,637"}]
["      2010302","810001","      一般行政管理事务（政府）","2021年财返2020年结余资金用于冲暂付",{"v":33817,"d":"33,817"}]
["      2010302","810001","      一般行政管理事务（政府）","2021年新九镇乡村治理经费",{"v":33820,"d":"33,820"}]
["  208",null,"  社会保障和就业支出",null,{"v":253676,"d":"253,676"}]
["    20802",null,"    民政管理事务",null,{"v":253676,"d":"253,676"}]
["      2080207","810001","      行政区划和地名管理","2021年财返根据川财预【2020】4号下达乡镇区划调整改革补助资金",{"v":161054,"d":"161,054"}]
["      2080207","810001","      行政区划和地名管理","2021年财返根据川财预【2020】55号下达盐边县村级建制调整改革专项资金",{"v":92622,"d":"92,622"}]
["  210",null,"  卫生健康支出",null,{"v":13071,"d":"13,071"}]
["    21004",null,"    公共卫生",null,{"v":13071,"d":"13,071"}]
["      2100409","810001","      重大公共卫生服务","2021年财返根据盐财资预【2020】9号下达应对新型冠状病毒疫情防控经费",{"v":13071,"d":"13,071"}]
["  213",null,"  农林水支出",null,{"v":3869671,"d":"3,869,671"}]
["    21307",null,"    农村综合改革",null,{"v":3869671,"d":"3,869,671"}]
["      2130701","810001","      对村级公益事业建设的补助","2021年财返川财农【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",{"v":788000,"d":"788,000"}]
["      2130701","810001","      对村级公益事业建设的补助","2021年财返川财农【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",{"v":742000,"d":"742,000"}]
["      2130701","810001","      对村级公益事业建设的补助","2021年财返根据川财农【2019】170号下达2020年中央村级公益事业建设一事一议财政奖补资金",{"v":356700,"d":"356,700"}]
["      2130705","810001","      对村民委员会和村党支部的补助","2021年财返根据盐财资预【2020】57号追加（追减）盐边县2020年各乡（镇）村、社区人员经费",{"v":32635,"d":"32,635"}]
["      2130705","810001","      对村民委员会和村党支部的补助","2021年村组干部报酬及办公经费",{"v":1950336,"d":"1,950,336"}]
["  224",null,"  灾害防治及应急管理支出",null,{"v":50000,"d":"50,000"}]
["    22406",null,"    自然灾害防治",null,{"v":50000,"d":"50,000"}]
["      2240602","810001","      森林草原防灾减灾","2021年财返盐财资建【2020】203号将原省级资金盘活（用于森林草原防灭火专项整治领导小组工作经费）",{"v":50000,"d":"50,000"}]

{"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"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：盐边县新九镇人民政府",{"$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":166934,"d":"166,934"},0,{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},0,{"v":16934,"d":"16,934"}]
["810001","盐边县新九镇人民政府",{"v":166934,"d":"166,934"},0,{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},0,{"v":16934,"d":"16,934"}]

{"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"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县新九镇人民政府",{"$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"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公”经费支出预算表"]
["单位名称：盐边县新九镇人民政府",{"$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"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县新九镇人民政府",{"$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"]