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

{"sheet":"封面","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
[null,"盐边县惠民乡党政办"]
[null,"2020年部门预算"]
[null,"日期：2020年    月    日"]

{"sheet":"收支总表01","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表01"]
["部门预算收支总表"]
["单位名称：盐边县惠民乡党政办",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2020年预算数","项      目","2020年预算数"]
[null,null,"一、一般公共服务支出",{"v":3129358,"d":"3,129,358"}]
["一、一般公共预算拨款收入",{"v":8658357,"d":"8,658,357"},"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":76161,"d":"76,161"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":1846987,"d":"1,846,987"}]
[null,null,"九、社会保险基金支出",0]
[null,null,"十、医疗卫生与计划生育支出",0]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",{"v":3052388,"d":"3,052,388"}]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",0]
[null,null,"十六、商业服务业等支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土海洋气象等支出",0]
[null,null,"二十、住房保障支出",{"v":588309,"d":"588,309"}]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、灾害防治及应急管理支出",0]
[null,null,"二十四、预备费",0]
[null,null,"二十五、其他支出",0]
[null,null,"二十六、债务还本支出",0]
[null,null,"二十七、债务付息支出",0]
[null,null,"二十八、债务发行费用支出",0]
[null,null,"二十九、转移性支出",0]
[]
["本   年   收  入  合  计",{"v":8658357,"d":"8,658,357"},"本   年   支   出  合  计",{"v":8693203,"d":"8,693,203"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":34846,"d":"34,846"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":8693203,"d":"8,693,203"},"支   出   总   计",{"v":8693203,"d":"8,693,203"}]

{"sheet":"收入总表02","index":2,"n_rows":36,"n_cols":19,"rows_kept":36,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,10],[3,11,4,11],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":17},"单位：元"]
["项             目",null,null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",{"$nulls":6},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
[{"$nulls":3},{"v":8693203,"d":"8,693,203"},{"v":34846,"d":"34,846"},{"v":8658357,"d":"8,658,357"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["815001",null,"盐边县惠民乡人民政府",{"v":8693203,"d":"8,693,203"},{"v":34846,"d":"34,846"},{"v":8658357,"d":"8,658,357"},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":3129358,"d":"3,129,358"},{"v":34846,"d":"34,846"},{"v":3094512,"d":"3,094,512"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20101",null,"    人大事务",{"v":145405,"d":"145,405"},0,{"v":145405,"d":"145,405"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010101","815001","      行政运行（人大）",{"v":112255,"d":"112,255"},0,{"v":112255,"d":"112,255"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010104","815001","      人大会议",{"v":33150,"d":"33,150"},0,{"v":33150,"d":"33,150"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2983953,"d":"2,983,953"},{"v":34846,"d":"34,846"},{"v":2949107,"d":"2,949,107"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010301","815001","      行政运行（政府）",{"v":2914423,"d":"2,914,423"},0,{"v":2914423,"d":"2,914,423"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010302","815001","      一般行政管理事务（政府）",{"v":69530,"d":"69,530"},{"v":34846,"d":"34,846"},{"v":34684,"d":"34,684"},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":76161,"d":"76,161"},0,{"v":76161,"d":"76,161"},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"}]
["    20701",null,"    文化和旅游",{"v":76161,"d":"76,161"},0,{"v":76161,"d":"76,161"},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"}]
["      2070109","815001","      群众文化",{"v":76161,"d":"76,161"},0,{"v":76161,"d":"76,161"},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"}]
["  208",null,"  社会保障和就业支出",{"v":1846987,"d":"1,846,987"},0,{"v":1846987,"d":"1,846,987"},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":225453,"d":"225,453"},0,{"v":225453,"d":"225,453"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080109","815001","      社会保险经办机构",{"v":225453,"d":"225,453"},0,{"v":225453,"d":"225,453"},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":444703,"d":"444,703"},0,{"v":444703,"d":"444,703"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080299","815001","      其他民政管理事务支出",{"v":444703,"d":"444,703"},0,{"v":444703,"d":"444,703"},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":498631,"d":"498,631"},0,{"v":498631,"d":"498,631"},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","815001","      行政单位离退休",{"v":14400,"d":"14,400"},0,{"v":14400,"d":"14,400"},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"}]
["      2080502","815001","      事业单位离退休",{"v":19800,"d":"19,800"},0,{"v":19800,"d":"19,800"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080505","815001","      机关事业单位基本养老保险缴费支出",{"v":464431,"d":"464,431"},0,{"v":464431,"d":"464,431"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20821",null,"    特困人员救助供养",{"v":678200,"d":"678,200"},0,{"v":678200,"d":"678,200"},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"}]
["      2082102","815001","      农村特困人员救助供养支出",{"v":678200,"d":"678,200"},0,{"v":678200,"d":"678,200"},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"}]
["  213",null,"  农林水支出",{"v":3052388,"d":"3,052,388"},0,{"v":3052388,"d":"3,052,388"},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":945616,"d":"945,616"},0,{"v":945616,"d":"945,616"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130104","815001","      事业运行（农业）",{"v":945616,"d":"945,616"},0,{"v":945616,"d":"945,616"},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":2106772,"d":"2,106,772"},0,{"v":2106772,"d":"2,106,772"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130705","815001","      对村民委员会和村党支部的补助",{"v":2106772,"d":"2,106,772"},0,{"v":2106772,"d":"2,106,772"},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":588309,"d":"588,309"},0,{"v":588309,"d":"588,309"},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":588309,"d":"588,309"},0,{"v":588309,"d":"588,309"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2210201","815001","      住房公积金",{"v":588309,"d":"588,309"},0,{"v":588309,"d":"588,309"},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":37,"n_cols":8,"rows_kept":37,"merged":[[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":6},"单位：元"]
["项目",null,null,"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)"]
[]
[null,null,"合计",{"v":8693203,"d":"8,693,203"},{"v":5360848,"d":"5,360,848"},{"v":3332355,"d":"3,332,355"},{"v":0,"d":"0.0000"},0]
["815001",null,"盐边县惠民乡人民政府",{"v":8693203,"d":"8,693,203"},{"v":5360848,"d":"5,360,848"},{"v":3332355,"d":"3,332,355"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":3129358,"d":"3,129,358"},{"v":3026678,"d":"3,026,678"},{"v":102680,"d":"102,680"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":145405,"d":"145,405"},{"v":112255,"d":"112,255"},{"v":33150,"d":"33,150"},{"v":0,"d":"0.0000"},0]
["      2010101","815001","      行政运行（人大）",{"v":112255,"d":"112,255"},{"v":112255,"d":"112,255"},0,{"v":0,"d":"0.0000"},0]
["      2010104","815001","      人大会议",{"v":33150,"d":"33,150"},0,{"v":33150,"d":"33,150"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2983953,"d":"2,983,953"},{"v":2914423,"d":"2,914,423"},{"v":69530,"d":"69,530"},{"v":0,"d":"0.0000"},0]
["      2010301","815001","      行政运行（政府）",{"v":2914423,"d":"2,914,423"},{"v":2914423,"d":"2,914,423"},0,{"v":0,"d":"0.0000"},0]
["      2010302","815001","      一般行政管理事务（政府）",{"v":69530,"d":"69,530"},0,{"v":69530,"d":"69,530"},{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":76161,"d":"76,161"},{"v":76161,"d":"76,161"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":76161,"d":"76,161"},{"v":76161,"d":"76,161"},0,{"v":0,"d":"0.0000"},0]
["      2070109","815001","      群众文化",{"v":76161,"d":"76,161"},{"v":76161,"d":"76,161"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":1846987,"d":"1,846,987"},{"v":724084,"d":"724,084"},{"v":1122903,"d":"1,122,903"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":225453,"d":"225,453"},{"v":225453,"d":"225,453"},0,{"v":0,"d":"0.0000"},0]
["      2080109","815001","      社会保险经办机构",{"v":225453,"d":"225,453"},{"v":225453,"d":"225,453"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":444703,"d":"444,703"},0,{"v":444703,"d":"444,703"},{"v":0,"d":"0.0000"},0]
["      2080299","815001","      其他民政管理事务支出",{"v":444703,"d":"444,703"},0,{"v":444703,"d":"444,703"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":498631,"d":"498,631"},{"v":498631,"d":"498,631"},0,{"v":0,"d":"0.0000"},0]
["      2080501","815001","      行政单位离退休",{"v":14400,"d":"14,400"},{"v":14400,"d":"14,400"},0,{"v":0,"d":"0.0000"},0]
["      2080502","815001","      事业单位离退休",{"v":19800,"d":"19,800"},{"v":19800,"d":"19,800"},0,{"v":0,"d":"0.0000"},0]
["      2080505","815001","      机关事业单位基本养老保险缴费支出",{"v":464431,"d":"464,431"},{"v":464431,"d":"464,431"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":678200,"d":"678,200"},0,{"v":678200,"d":"678,200"},{"v":0,"d":"0.0000"},0]
["      2082102","815001","      农村特困人员救助供养支出",{"v":678200,"d":"678,200"},0,{"v":678200,"d":"678,200"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":3052388,"d":"3,052,388"},{"v":945616,"d":"945,616"},{"v":2106772,"d":"2,106,772"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":945616,"d":"945,616"},{"v":945616,"d":"945,616"},0,{"v":0,"d":"0.0000"},0]
["      2130104","815001","      事业运行（农业）",{"v":945616,"d":"945,616"},{"v":945616,"d":"945,616"},0,{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":2106772,"d":"2,106,772"},0,{"v":2106772,"d":"2,106,772"},{"v":0,"d":"0.0000"},0]
["      2130705","815001","      对村民委员会和村党支部的补助",{"v":2106772,"d":"2,106,772"},0,{"v":2106772,"d":"2,106,772"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":588309,"d":"588,309"},{"v":588309,"d":"588,309"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":588309,"d":"588,309"},{"v":588309,"d":"588,309"},0,{"v":0,"d":"0.0000"},0]
["      2210201","815001","      住房公积金",{"v":588309,"d":"588,309"},{"v":588309,"d":"588,309"},0,{"v":0,"d":"0.0000"},0]

{"sheet":"财政拨款收支预算总表04","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2020年预算数","项      目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",{"v":8658357,"d":"8,658,357"},"一、本年支出",{"v":8693203,"d":"8,693,203"},{"v":8658357,"d":"8,658,357"},0,0,{"v":34846,"d":"34,846"}]
["   一般公共预算拨款收入",{"v":8658357,"d":"8,658,357"},"  一般公共服务支出",{"v":3129358,"d":"3,129,358"},{"v":3094512,"d":"3,094,512"},0,0,{"v":34846,"d":"34,846"}]
["   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":34846,"d":"34,846"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":34846,"d":"34,846"},"  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":76161,"d":"76,161"},{"v":76161,"d":"76,161"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":1846987,"d":"1,846,987"},{"v":1846987,"d":"1,846,987"},0,0,0]
[null,null,"  社会保险基金支出",0,0,0,0,0]
[null,null,"  医疗卫生与计划生育支出",0,0,0,0,0]
[null,null,"  节能环保支出",0,0,0,0,0]
[null,null,"  城乡社区支出",0,0,0,0,0]
[null,null,"  农林水支出",{"v":3052388,"d":"3,052,388"},{"v":3052388,"d":"3,052,388"},0,0,0]
[null,null,"  交通运输支出",0,0,0,0,0]
[null,null,"  资源勘探信息等支出",0,0,0,0,0]
[null,null,"  商业服务业等支出",0,0,0,0,0]
[null,null,"  金融支出",0,0,0,0,0]
[null,null,"  援助其他地区支出",0,0,0,0,0]
[null,null,"  国土海洋气象等支出",0,0,0,0,0]
[null,null,"  住房保障支出",{"v":588309,"d":"588,309"},{"v":588309,"d":"588,309"},0,0,0]
[null,null,"  粮油物资储备支出",0,0,0,0,0]
[null,null,"  国有资本经营预算支出",0,0,0,0,0]
[null,null,"  灾害防治及应急管理支出",0,0,0,0,0]
[null,null,"  预备费",0,0,0,0,0]
[null,null,"  其他支出",0,0,0,0,0]
[null,null,"  转移性支出",0,0,0,0,0]
[null,null,"  债务还本支出",0,0,0,0,0]
[null,null,"  债务付息支出",0,0,0,0,0]
[null,null,"  债务发行费用支出",0,0,0,0,0]
[]
[null,null,"二、结转下年"]
[]
["收  入  合  计",{"v":8693203,"d":"8,693,203"},"支   出  合  计",{"v":8693203,"d":"8,693,203"},{"v":8658357,"d":"8,658,357"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":36,"n_cols":110,"rows_kept":36,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":108},"单位：元"]
["项              目",null,null,"总计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个让人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$nulls":4},"资本性支出(基本建设)",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助(基本建设)",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位养老保险","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国(境)费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭的补助支出","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出)","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
[null,null,"合计",{"v":8693203,"d":"8,693,203"},{"v":4304132,"d":"4,304,132"},{"v":1259244,"d":"1,259,244"},{"v":1443012,"d":"1,443,012"},{"v":69124,"d":"69,124"},0,{"v":131314,"d":"131,314"},{"v":464431,"d":"464,431"},0,{"v":217702,"d":"217,702"},{"v":32000,"d":"32,000"},{"v":19796,"d":"19,796"},{"v":588309,"d":"588,309"},0,{"v":79200,"d":"79,200"},{"v":1095226,"d":"1,095,226"},{"v":137000,"d":"137,000"},0,0,0,0,{"v":20000,"d":"20,000"},{"v":40000,"d":"40,000"},0,0,{"v":150000,"d":"150,000"},0,0,0,{"v":73150,"d":"73,150"},{"v":40000,"d":"40,000"},{"v":13961,"d":"13,961"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":58055,"d":"58,055"},{"v":56776,"d":"56,776"},{"v":100000,"d":"100,000"},{"v":192000,"d":"192,000"},0,{"v":64284,"d":"64,284"},{"v":1152227,"d":"1,152,227"},0,{"v":9156,"d":"9,156"},0,0,{"v":988908,"d":"988,908"},0,{"v":15200,"d":"15,200"},0,{"v":1020,"d":"1,020"},0,{"v":137943,"d":"137,943"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34846,"d":"34,846"},0,0,0,{"v":34846,"d":"34,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2106772,"d":"2,106,772"},0,0,{"v":2106772,"d":"2,106,772"},0]
["815001",null,"盐边县惠民乡人民政府",{"v":8693203,"d":"8,693,203"},{"v":4304132,"d":"4,304,132"},{"v":1259244,"d":"1,259,244"},{"v":1443012,"d":"1,443,012"},{"v":69124,"d":"69,124"},0,{"v":131314,"d":"131,314"},{"v":464431,"d":"464,431"},0,{"v":217702,"d":"217,702"},{"v":32000,"d":"32,000"},{"v":19796,"d":"19,796"},{"v":588309,"d":"588,309"},0,{"v":79200,"d":"79,200"},{"v":1095226,"d":"1,095,226"},{"v":137000,"d":"137,000"},0,0,0,0,{"v":20000,"d":"20,000"},{"v":40000,"d":"40,000"},0,0,{"v":150000,"d":"150,000"},0,0,0,{"v":73150,"d":"73,150"},{"v":40000,"d":"40,000"},{"v":13961,"d":"13,961"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":58055,"d":"58,055"},{"v":56776,"d":"56,776"},{"v":100000,"d":"100,000"},{"v":192000,"d":"192,000"},0,{"v":64284,"d":"64,284"},{"v":1152227,"d":"1,152,227"},0,{"v":9156,"d":"9,156"},0,0,{"v":988908,"d":"988,908"},0,{"v":15200,"d":"15,200"},0,{"v":1020,"d":"1,020"},0,{"v":137943,"d":"137,943"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34846,"d":"34,846"},0,0,0,{"v":34846,"d":"34,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2106772,"d":"2,106,772"},0,0,{"v":2106772,"d":"2,106,772"},0]
["  201",null,"  一般公共服务支出",{"v":3129358,"d":"3,129,358"},{"v":2126197,"d":"2,126,197"},{"v":829488,"d":"829,488"},{"v":1004784,"d":"1,004,784"},{"v":69124,"d":"69,124"},0,0,0,0,{"v":142754,"d":"142,754"},{"v":20800,"d":"20,800"},{"v":3807,"d":"3,807"},0,0,{"v":55440,"d":"55,440"},{"v":896747,"d":"896,747"},{"v":70000,"d":"70,000"},0,0,0,0,{"v":20000,"d":"20,000"},{"v":40000,"d":"40,000"},0,0,{"v":100000,"d":"100,000"},0,0,0,{"v":73150,"d":"73,150"},{"v":40000,"d":"40,000"},{"v":13961,"d":"13,961"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":38069,"d":"38,069"},{"v":24883,"d":"24,883"},{"v":100000,"d":"100,000"},{"v":192000,"d":"192,000"},0,{"v":34684,"d":"34,684"},{"v":71568,"d":"71,568"},0,0,0,0,{"v":70548,"d":"70,548"},0,0,0,{"v":1020,"d":"1,020"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34846,"d":"34,846"},0,0,0,{"v":34846,"d":"34,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":145405,"d":"145,405"},{"v":100185,"d":"100,185"},{"v":42432,"d":"42,432"},{"v":43860,"d":"43,860"},{"v":3536,"d":"3,536"},0,0,0,0,{"v":6737,"d":"6,737"},800,180,0,0,{"v":2640,"d":"2,640"},{"v":45220,"d":"45,220"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33150,"d":"33,150"},0,0,0,0,0,0,0,{"v":1797,"d":"1,797"},{"v":1273,"d":"1,273"},0,{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","815001","      行政运行（人大）",{"v":112255,"d":"112,255"},{"v":100185,"d":"100,185"},{"v":42432,"d":"42,432"},{"v":43860,"d":"43,860"},{"v":3536,"d":"3,536"},0,0,0,0,{"v":6737,"d":"6,737"},800,180,0,0,{"v":2640,"d":"2,640"},{"v":12070,"d":"12,070"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1797,"d":"1,797"},{"v":1273,"d":"1,273"},0,{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010104","815001","      人大会议",{"v":33150,"d":"33,150"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33150,"d":"33,150"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":33150,"d":"33,150"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2983953,"d":"2,983,953"},{"v":2026012,"d":"2,026,012"},{"v":787056,"d":"787,056"},{"v":960924,"d":"960,924"},{"v":65588,"d":"65,588"},0,0,0,0,{"v":136017,"d":"136,017"},{"v":20000,"d":"20,000"},{"v":3627,"d":"3,627"},0,0,{"v":52800,"d":"52,800"},{"v":851527,"d":"851,527"},{"v":70000,"d":"70,000"},0,0,0,0,{"v":20000,"d":"20,000"},{"v":40000,"d":"40,000"},0,0,{"v":100000,"d":"100,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":13961,"d":"13,961"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":36272,"d":"36,272"},{"v":23610,"d":"23,610"},{"v":100000,"d":"100,000"},{"v":183000,"d":"183,000"},0,{"v":34684,"d":"34,684"},{"v":71568,"d":"71,568"},0,0,0,0,{"v":70548,"d":"70,548"},0,0,0,{"v":1020,"d":"1,020"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34846,"d":"34,846"},0,0,0,{"v":34846,"d":"34,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","815001","      行政运行（政府）",{"v":2914423,"d":"2,914,423"},{"v":2026012,"d":"2,026,012"},{"v":787056,"d":"787,056"},{"v":960924,"d":"960,924"},{"v":65588,"d":"65,588"},0,0,0,0,{"v":136017,"d":"136,017"},{"v":20000,"d":"20,000"},{"v":3627,"d":"3,627"},0,0,{"v":52800,"d":"52,800"},{"v":816843,"d":"816,843"},{"v":70000,"d":"70,000"},0,0,0,0,{"v":20000,"d":"20,000"},{"v":40000,"d":"40,000"},0,0,{"v":100000,"d":"100,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":13961,"d":"13,961"},0,0,0,{"v":150000,"d":"150,000"},0,{"v":36272,"d":"36,272"},{"v":23610,"d":"23,610"},{"v":100000,"d":"100,000"},{"v":183000,"d":"183,000"},0,0,{"v":71568,"d":"71,568"},0,0,0,0,{"v":70548,"d":"70,548"},0,0,0,{"v":1020,"d":"1,020"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","815001","      一般行政管理事务（政府）",{"v":69530,"d":"69,530"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34684,"d":"34,684"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34684,"d":"34,684"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":34846,"d":"34,846"},0,0,0,{"v":34846,"d":"34,846"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":76161,"d":"76,161"},{"v":74098,"d":"74,098"},{"v":25596,"d":"25,596"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":4857,"d":"4,857"},800,{"v":1037,"d":"1,037"},0,0,{"v":2640,"d":"2,640"},{"v":2063,"d":"2,063"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1295,"d":"1,295"},768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":76161,"d":"76,161"},{"v":74098,"d":"74,098"},{"v":25596,"d":"25,596"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":4857,"d":"4,857"},800,{"v":1037,"d":"1,037"},0,0,{"v":2640,"d":"2,640"},{"v":2063,"d":"2,063"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1295,"d":"1,295"},768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","815001","      群众文化",{"v":76161,"d":"76,161"},{"v":74098,"d":"74,098"},{"v":25596,"d":"25,596"},{"v":30060,"d":"30,060"},0,0,{"v":9108,"d":"9,108"},0,0,{"v":4857,"d":"4,857"},800,{"v":1037,"d":"1,037"},0,0,{"v":2640,"d":"2,640"},{"v":2063,"d":"2,063"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1295,"d":"1,295"},768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":1846987,"d":"1,846,987"},{"v":683625,"d":"683,625"},{"v":79368,"d":"79,368"},{"v":88080,"d":"88,080"},0,0,{"v":26424,"d":"26,424"},{"v":464431,"d":"464,431"},0,{"v":14540,"d":"14,540"},{"v":2400,"d":"2,400"},{"v":3102,"d":"3,102"},0,0,{"v":5280,"d":"5,280"},{"v":91859,"d":"91,859"},{"v":37000,"d":"37,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3877,"d":"3,877"},{"v":21382,"d":"21,382"},0,0,0,{"v":29600,"d":"29,600"},{"v":1071503,"d":"1,071,503"},0,0,0,0,{"v":918360,"d":"918,360"},0,{"v":15200,"d":"15,200"},0,0,0,{"v":137943,"d":"137,943"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":225453,"d":"225,453"},{"v":219194,"d":"219,194"},{"v":79368,"d":"79,368"},{"v":88080,"d":"88,080"},0,0,{"v":26424,"d":"26,424"},0,0,{"v":14540,"d":"14,540"},{"v":2400,"d":"2,400"},{"v":3102,"d":"3,102"},0,0,{"v":5280,"d":"5,280"},{"v":6259,"d":"6,259"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3877,"d":"3,877"},{"v":2382,"d":"2,382"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","815001","      社会保险经办机构",{"v":225453,"d":"225,453"},{"v":219194,"d":"219,194"},{"v":79368,"d":"79,368"},{"v":88080,"d":"88,080"},0,0,{"v":26424,"d":"26,424"},0,0,{"v":14540,"d":"14,540"},{"v":2400,"d":"2,400"},{"v":3102,"d":"3,102"},0,0,{"v":5280,"d":"5,280"},{"v":6259,"d":"6,259"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3877,"d":"3,877"},{"v":2382,"d":"2,382"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    民政管理事务",{"v":444703,"d":"444,703"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":37000,"d":"37,000"},{"v":37000,"d":"37,000"},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":407703,"d":"407,703"},0,0,0,0,{"v":296760,"d":"296,760"},0,0,0,0,0,{"v":110943,"d":"110,943"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080299","815001","      其他民政管理事务支出",{"v":444703,"d":"444,703"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":37000,"d":"37,000"},{"v":37000,"d":"37,000"},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":407703,"d":"407,703"},0,0,0,0,{"v":296760,"d":"296,760"},0,0,0,0,0,{"v":110943,"d":"110,943"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":498631,"d":"498,631"},{"v":464431,"d":"464,431"},0,0,0,0,0,{"v":464431,"d":"464,431"},0,0,0,0,0,0,0,{"v":19000,"d":"19,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":19000,"d":"19,000"},0,0,0,0,{"v":15200,"d":"15,200"},0,0,0,0,0,0,{"v":15200,"d":"15,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080501","815001","      行政单位离退休",{"v":14400,"d":"14,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":8000,"d":"8,000"},0,0,0,0,{"v":6400,"d":"6,400"},0,0,0,0,0,0,{"v":6400,"d":"6,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080502","815001","      事业单位离退休",{"v":19800,"d":"19,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"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,{"v":11000,"d":"11,000"},0,0,0,0,{"v":8800,"d":"8,800"},0,0,0,0,0,0,{"v":8800,"d":"8,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","815001","      机关事业单位基本养老保险缴费支出",{"v":464431,"d":"464,431"},{"v":464431,"d":"464,431"},0,0,0,0,0,{"v":464431,"d":"464,431"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":678200,"d":"678,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29600,"d":"29,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29600,"d":"29,600"},{"v":648600,"d":"648,600"},0,0,0,0,{"v":621600,"d":"621,600"},0,0,0,0,0,{"v":27000,"d":"27,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2082102","815001","      农村特困人员救助供养支出",{"v":678200,"d":"678,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29600,"d":"29,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":29600,"d":"29,600"},{"v":648600,"d":"648,600"},0,0,0,0,{"v":621600,"d":"621,600"},0,0,0,0,0,{"v":27000,"d":"27,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":3052388,"d":"3,052,388"},{"v":831903,"d":"831,903"},{"v":324792,"d":"324,792"},{"v":320088,"d":"320,088"},0,0,{"v":95782,"d":"95,782"},0,0,{"v":55551,"d":"55,551"},{"v":8000,"d":"8,000"},{"v":11850,"d":"11,850"},0,0,{"v":15840,"d":"15,840"},{"v":104557,"d":"104,557"},{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":14814,"d":"14,814"},{"v":9743,"d":"9,743"},0,0,0,0,{"v":9156,"d":"9,156"},0,{"v":9156,"d":"9,156"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2106772,"d":"2,106,772"},0,0,{"v":2106772,"d":"2,106,772"},0]
["    21301",null,"    农业农村",{"v":945616,"d":"945,616"},{"v":831903,"d":"831,903"},{"v":324792,"d":"324,792"},{"v":320088,"d":"320,088"},0,0,{"v":95782,"d":"95,782"},0,0,{"v":55551,"d":"55,551"},{"v":8000,"d":"8,000"},{"v":11850,"d":"11,850"},0,0,{"v":15840,"d":"15,840"},{"v":104557,"d":"104,557"},{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":14814,"d":"14,814"},{"v":9743,"d":"9,743"},0,0,0,0,{"v":9156,"d":"9,156"},0,{"v":9156,"d":"9,156"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","815001","      事业运行（农业）",{"v":945616,"d":"945,616"},{"v":831903,"d":"831,903"},{"v":324792,"d":"324,792"},{"v":320088,"d":"320,088"},0,0,{"v":95782,"d":"95,782"},0,0,{"v":55551,"d":"55,551"},{"v":8000,"d":"8,000"},{"v":11850,"d":"11,850"},0,0,{"v":15840,"d":"15,840"},{"v":104557,"d":"104,557"},{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":14814,"d":"14,814"},{"v":9743,"d":"9,743"},0,0,0,0,{"v":9156,"d":"9,156"},0,{"v":9156,"d":"9,156"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":2106772,"d":"2,106,772"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2106772,"d":"2,106,772"},0,0,{"v":2106772,"d":"2,106,772"},0]
["      2130705","815001","      对村民委员会和村党支部的补助",{"v":2106772,"d":"2,106,772"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2106772,"d":"2,106,772"},0,0,{"v":2106772,"d":"2,106,772"},0]
["  221",null,"  住房保障支出",{"v":588309,"d":"588,309"},{"v":588309,"d":"588,309"},0,0,0,0,0,0,0,0,0,0,{"v":588309,"d":"588,309"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":588309,"d":"588,309"},{"v":588309,"d":"588,309"},0,0,0,0,0,0,0,0,0,0,{"v":588309,"d":"588,309"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","815001","      住房公积金",{"v":588309,"d":"588,309"},{"v":588309,"d":"588,309"},0,0,0,0,0,0,0,0,0,0,{"v":588309,"d":"588,309"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":36,"n_cols":6,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":4},"单位：元"]
["项           目",null,null,"基本支出"]
["经济科目编码(类款)","单位代码","单位名称(经济科目)","合计","人员经费","公用经费"]
[null,null,"合计",{"v":5360848,"d":"5,360,848"},{"v":4304132,"d":"4,304,132"},{"v":960792,"d":"960,792"}]
["815001",null,"盐边县惠民乡人民政府",{"v":5360848,"d":"5,360,848"},{"v":4304132,"d":"4,304,132"},{"v":960792,"d":"960,792"}]
["  301",null,"  工资福利支出",{"v":4304132,"d":"4,304,132"},{"v":4304132,"d":"4,304,132"},0]
["    30101","815001","    基本工资",{"v":1259244,"d":"1,259,244"},{"v":1259244,"d":"1,259,244"},0]
["    30102","815001","    津贴补贴",{"v":1443012,"d":"1,443,012"},{"v":1443012,"d":"1,443,012"},0]
["    30103","815001","    奖金",{"v":69124,"d":"69,124"},{"v":69124,"d":"69,124"},0]
["    30107","815001","    绩效工资",{"v":131314,"d":"131,314"},{"v":131314,"d":"131,314"},0]
["    30108","815001","    机关事业单位基本养老保险缴费",{"v":464431,"d":"464,431"},{"v":464431,"d":"464,431"},0]
["    30110","815001","    职工基本医疗保险缴费",{"v":217702,"d":"217,702"},{"v":217702,"d":"217,702"},0]
["    30111","815001","    公务员医疗补助缴费",{"v":32000,"d":"32,000"},{"v":32000,"d":"32,000"},0]
["    30112","815001","    其他社会保障缴费",{"v":19796,"d":"19,796"},{"v":19796,"d":"19,796"},0]
["    30113","815001","    住房公积金",{"v":588309,"d":"588,309"},{"v":588309,"d":"588,309"},0]
["    30199","815001","    其他工资福利支出",{"v":79200,"d":"79,200"},{"v":79200,"d":"79,200"},0]
["  302",null,"  商品和服务支出",{"v":960792,"d":"960,792"},0,{"v":960792,"d":"960,792"}]
["    30201","815001","    办公费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"}]
["    30206","815001","    电费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["    30207","815001","    邮电费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"}]
["    30211","815001","    差旅费",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"}]
["    30215","815001","    会议费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"}]
["    30216","815001","    培训费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"}]
["    30217","815001","    公务接待费",{"v":13961,"d":"13,961"},0,{"v":13961,"d":"13,961"}]
["    30226","815001","    劳务费",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"}]
["    30228","815001","    工会经费",{"v":58055,"d":"58,055"},0,{"v":58055,"d":"58,055"}]
["    30229","815001","    福利费",{"v":56776,"d":"56,776"},0,{"v":56776,"d":"56,776"}]
["    30231","815001","    公务用车运行维护费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"}]
["    30239","815001","    其他交通费用",{"v":192000,"d":"192,000"},0,{"v":192000,"d":"192,000"}]
["  303",null,"  对个人和家庭的补助",{"v":95924,"d":"95,924"},0,0]
["    30302","815001","    退休费",{"v":9156,"d":"9,156"},0,0]
["    30305","815001","    生活补助",{"v":70548,"d":"70,548"},0,0]
["    30307","815001","    医疗费补助",{"v":15200,"d":"15,200"},0,0]
["    30309","815001","    奖励金",{"v":1020,"d":"1,020"},0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":24,"n_cols":5,"rows_kept":24,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":3},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","金额"]
[null,null,"合计",null,{"v":3332355,"d":"3,332,355"}]
["815001",null,"盐边县惠民乡人民政府",null,{"v":3332355,"d":"3,332,355"}]
["  201",null,"  一般公共服务支出",null,{"v":102680,"d":"102,680"}]
["    20101",null,"    人大事务",null,{"v":33150,"d":"33,150"}]
["      2010104","815001","      人大会议","2020年人大代表公用经费",{"v":33150,"d":"33,150"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":69530,"d":"69,530"}]
["      2010302","815001","      一般行政管理事务（政府）","2020年乡村治理补助",{"v":34684,"d":"34,684"}]
["      2010302","815001","      一般行政管理事务（政府）","根据盐财资预【2019】1号下达乡村治理补助",{"v":34846,"d":"34,846"}]
["  208",null,"  社会保障和就业支出",null,{"v":1122903,"d":"1,122,903"}]
["    20802",null,"    民政管理事务",null,{"v":444703,"d":"444,703"}]
["      2080299","815001","      其他民政管理事务支出","2020年敬老院工作经费",{"v":37000,"d":"37,000"}]
["      2080299","815001","      其他民政管理事务支出","2020年敬老院人员工资及绩效",{"v":296760,"d":"296,760"}]
["      2080299","815001","      其他民政管理事务支出","2020年敬老院人员社保",{"v":110943,"d":"110,943"}]
["    20821",null,"    特困人员救助供养",null,{"v":678200,"d":"678,200"}]
["      2082102","815001","      农村特困人员救助供养支出","2020年五保户丧葬费",{"v":27000,"d":"27,000"}]
["      2082102","815001","      农村特困人员救助供养支出","2020年五保户生活费",{"v":621600,"d":"621,600"}]
["      2082102","815001","      农村特困人员救助供养支出","2020年五保户御寒费",{"v":29600,"d":"29,600"}]
["  213",null,"  农林水支出",null,{"v":2106772,"d":"2,106,772"}]
["    21307",null,"    农村综合改革",null,{"v":2106772,"d":"2,106,772"}]
["      2130705","815001","      对村民委员会和村党支部的补助","2020村社干部报酬及绩效",{"v":2106772,"d":"2,106,772"}]

{"sheet":"一般公共预算三公经费预算表08","index":8,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":6},"单位：元"]
["单位代码","单位名称","本级当年财政拨款收入"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]
[null,"合计",{"v":113961,"d":"113,961"},0,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,{"v":13961,"d":"13,961"}]
["815001","盐边县惠民乡人民政府",{"v":113961,"d":"113,961"},0,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,{"v":13961,"d":"13,961"}]

{"sheet":"政府性基金支出预算表09","index":9,"n_rows":4,"n_cols":7,"rows_kept":4,"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]

{"sheet":"政府性基金预算三公经费预算表10","index":10,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公”经费支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":6},"单位：元"]
["单位代码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]

{"sheet":"国有资本经营预算支出预算表11","index":11,"n_rows":4,"n_cols":7,"rows_kept":4,"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县惠民乡党政办",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]