{"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,"盐边县格萨拉彝族乡人民政府"]
[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：盐边县格萨拉彝族乡人民政府",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2020年预算数","项      目","2020年预算数"]
[null,null,"一、一般公共服务支出",{"v":3201424,"d":"3,201,424"}]
["一、一般公共预算拨款收入",{"v":7278887,"d":"7,278,887"},"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":133227,"d":"133,227"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":1030045,"d":"1,030,045"}]
[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",{"v":6595,"d":"6,595"}]
[null,null,"十二、城乡社区支出",{"v":60000,"d":"60,000"}]
[null,null,"十三、农林水支出",{"v":2887224.72,"d":"2,887,225"}]
[null,null,"十四、交通运输支出",{"v":20000,"d":"20,000"}]
[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",0]
[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":20000,"d":"20,000"}]
[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]
[]
["本   年   收  入  合  计",{"v":7278887,"d":"7,278,887"},"本   年   支   出  合  计",{"v":7358515.720000001,"d":"7,358,516"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":79628.72,"d":"79,629"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":7358515.72,"d":"7,358,516"},"支   出   总   计",{"v":7358515.720000001,"d":"7,358,516"}]

{"sheet":"收入总表02","index":2,"n_rows":58,"n_cols":19,"rows_kept":58,"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":17},"单位：元"]
["项             目",null,null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","财政专户管理资金收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)",{"$nulls":6},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
[{"$nulls":3},{"v":7358515.72,"d":"7,358,516"},{"v":79628.72,"d":"79,629"},{"v":7278887,"d":"7,278,887"},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"}]
["811001",null,"盐边县格萨拉彝族乡人民政府",{"v":7358515.72,"d":"7,358,516"},{"v":79628.72,"d":"79,629"},{"v":7278887,"d":"7,278,887"},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":3201424,"d":"3,201,424"},{"v":48534,"d":"48,534"},{"v":3152890,"d":"3,152,890"},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":126103,"d":"126,103"},0,{"v":126103,"d":"126,103"},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","811001","      行政运行（人大）",{"v":93603,"d":"93,603"},0,{"v":93603,"d":"93,603"},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","811001","      人大会议",{"v":32500,"d":"32,500"},0,{"v":32500,"d":"32,500"},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":2549299,"d":"2,549,299"},0,{"v":2549299,"d":"2,549,299"},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","811001","      行政运行（政府）",{"v":2473655,"d":"2,473,655"},0,{"v":2473655,"d":"2,473,655"},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","811001","      一般行政管理事务（政府）",{"v":75644,"d":"75,644"},0,{"v":75644,"d":"75,644"},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":134319,"d":"134,319"},0,{"v":134319,"d":"134,319"},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"}]
["      2010601","811001","      行政运行（财政）",{"v":134319,"d":"134,319"},0,{"v":134319,"d":"134,319"},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"}]
["    20123",null,"    民族事务",{"v":48534,"d":"48,534"},{"v":48534,"d":"48,534"},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"}]
["      2012304","811001","      民族工作专项",{"v":48534,"d":"48,534"},{"v":48534,"d":"48,534"},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"}]
["    20129",null,"    群众团体事务",{"v":172335,"d":"172,335"},0,{"v":172335,"d":"172,335"},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"}]
["      2012901","811001","      行政运行（群众）",{"v":172335,"d":"172,335"},0,{"v":172335,"d":"172,335"},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":170834,"d":"170,834"},0,{"v":170834,"d":"170,834"},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","811001","      行政运行（党委）",{"v":170834,"d":"170,834"},0,{"v":170834,"d":"170,834"},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":133227,"d":"133,227"},0,{"v":133227,"d":"133,227"},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":133227,"d":"133,227"},0,{"v":133227,"d":"133,227"},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","811001","      群众文化",{"v":133227,"d":"133,227"},0,{"v":133227,"d":"133,227"},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":1030045,"d":"1,030,045"},0,{"v":1030045,"d":"1,030,045"},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":266214,"d":"266,214"},0,{"v":266214,"d":"266,214"},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","811001","      社会保险经办机构",{"v":266214,"d":"266,214"},0,{"v":266214,"d":"266,214"},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":132471,"d":"132,471"},0,{"v":132471,"d":"132,471"},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","811001","      其他民政管理事务支出",{"v":132471,"d":"132,471"},0,{"v":132471,"d":"132,471"},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":475560,"d":"475,560"},0,{"v":475560,"d":"475,560"},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","811001","      行政单位离退休",{"v":12000,"d":"12,000"},0,{"v":12000,"d":"12,000"},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","811001","      事业单位离退休",{"v":37572,"d":"37,572"},0,{"v":37572,"d":"37,572"},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","811001","      机关事业单位基本养老保险缴费支出",{"v":425988,"d":"425,988"},0,{"v":425988,"d":"425,988"},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":155800,"d":"155,800"},0,{"v":155800,"d":"155,800"},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"}]
["      2082102","811001","      农村特困人员救助供养支出",{"v":155800,"d":"155,800"},0,{"v":155800,"d":"155,800"},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"}]
["  211",null,"  节能环保支出",{"v":6595,"d":"6,595"},{"v":6595,"d":"6,595"},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":6595,"d":"6,595"},{"v":6595,"d":"6,595"},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"}]
["      2110399","811001","      其他污染防治支出",{"v":6595,"d":"6,595"},{"v":6595,"d":"6,595"},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"}]
["  212",null,"  城乡社区支出",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},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":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},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","811001","      城乡社区环境卫生",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},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":2887224.72,"d":"2,887,225"},{"v":24499.72,"d":"24,500"},{"v":2862725,"d":"2,862,725"},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":869834.07,"d":"869,834"},{"v":15163.07,"d":"15,163"},{"v":854671,"d":"854,671"},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","811001","      事业运行（农业）",{"v":854671,"d":"854,671"},0,{"v":854671,"d":"854,671"},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"}]
["      2130199","811001","      其他农业农村支出",{"v":15163.07,"d":"15,163"},{"v":15163.07,"d":"15,163"},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,"    林业和草原",{"v":86532,"d":"86,532"},0,{"v":86532,"d":"86,532"},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","811001","      事业机构",{"v":86532,"d":"86,532"},0,{"v":86532,"d":"86,532"},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"}]
["    21303",null,"    水利",{"v":9336.65,"d":"9,337"},{"v":9336.65,"d":"9,337"},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"}]
["      2130399","811001","      其他水利支出",{"v":9336.65,"d":"9,337"},{"v":9336.65,"d":"9,337"},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"}]
["    21307",null,"    农村综合改革",{"v":1921522,"d":"1,921,522"},0,{"v":1921522,"d":"1,921,522"},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","811001","      对村民委员会和村党支部的补助",{"v":1921522,"d":"1,921,522"},0,{"v":1921522,"d":"1,921,522"},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"}]
["  214",null,"  交通运输支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},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"}]
["    21401",null,"    公路水路运输",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},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"}]
["      2140102","811001","      一般行政管理事务（公路）",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},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"}]
["  224",null,"  灾害防治及应急管理支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},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"}]
["    22403",null,"    森林消防事务",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},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"}]
["      2240399","811001","      其他森林消防事务支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},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"}]

{"sheet":"支出总表03","index":3,"n_rows":59,"n_cols":8,"rows_kept":59,"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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":6},"单位：元"]
["项目",null,null,"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)"]
[]
[null,null,"合计",{"v":7358515.72,"d":"7,358,516"},{"v":4840950,"d":"4,840,950"},{"v":2517565.72,"d":"2,517,566"},{"v":0,"d":"0.0000"},0]
["811001",null,"盐边县格萨拉彝族乡人民政府",{"v":7358515.72,"d":"7,358,516"},{"v":4840950,"d":"4,840,950"},{"v":2517565.72,"d":"2,517,566"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":3201424,"d":"3,201,424"},{"v":3024746,"d":"3,024,746"},{"v":176678,"d":"176,678"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":126103,"d":"126,103"},{"v":93603,"d":"93,603"},{"v":32500,"d":"32,500"},{"v":0,"d":"0.0000"},0]
["      2010101","811001","      行政运行（人大）",{"v":93603,"d":"93,603"},{"v":93603,"d":"93,603"},0,{"v":0,"d":"0.0000"},0]
["      2010104","811001","      人大会议",{"v":32500,"d":"32,500"},0,{"v":32500,"d":"32,500"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2549299,"d":"2,549,299"},{"v":2453655,"d":"2,453,655"},{"v":95644,"d":"95,644"},{"v":0,"d":"0.0000"},0]
["      2010301","811001","      行政运行（政府）",{"v":2473655,"d":"2,473,655"},{"v":2453655,"d":"2,453,655"},{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["      2010302","811001","      一般行政管理事务（政府）",{"v":75644,"d":"75,644"},0,{"v":75644,"d":"75,644"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":134319,"d":"134,319"},{"v":134319,"d":"134,319"},0,{"v":0,"d":"0.0000"},0]
["      2010601","811001","      行政运行（财政）",{"v":134319,"d":"134,319"},{"v":134319,"d":"134,319"},0,{"v":0,"d":"0.0000"},0]
["    20123",null,"    民族事务",{"v":48534,"d":"48,534"},0,{"v":48534,"d":"48,534"},{"v":0,"d":"0.0000"},0]
["      2012304","811001","      民族工作专项",{"v":48534,"d":"48,534"},0,{"v":48534,"d":"48,534"},{"v":0,"d":"0.0000"},0]
["    20129",null,"    群众团体事务",{"v":172335,"d":"172,335"},{"v":172335,"d":"172,335"},0,{"v":0,"d":"0.0000"},0]
["      2012901","811001","      行政运行（群众）",{"v":172335,"d":"172,335"},{"v":172335,"d":"172,335"},0,{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":170834,"d":"170,834"},{"v":170834,"d":"170,834"},0,{"v":0,"d":"0.0000"},0]
["      2013101","811001","      行政运行（党委）",{"v":170834,"d":"170,834"},{"v":170834,"d":"170,834"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":133227,"d":"133,227"},{"v":133227,"d":"133,227"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":133227,"d":"133,227"},{"v":133227,"d":"133,227"},0,{"v":0,"d":"0.0000"},0]
["      2070109","811001","      群众文化",{"v":133227,"d":"133,227"},{"v":133227,"d":"133,227"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":1030045,"d":"1,030,045"},{"v":741774,"d":"741,774"},{"v":288271,"d":"288,271"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":266214,"d":"266,214"},{"v":266214,"d":"266,214"},0,{"v":0,"d":"0.0000"},0]
["      2080109","811001","      社会保险经办机构",{"v":266214,"d":"266,214"},{"v":266214,"d":"266,214"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":132471,"d":"132,471"},0,{"v":132471,"d":"132,471"},{"v":0,"d":"0.0000"},0]
["      2080299","811001","      其他民政管理事务支出",{"v":132471,"d":"132,471"},0,{"v":132471,"d":"132,471"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位养老支出",{"v":475560,"d":"475,560"},{"v":475560,"d":"475,560"},0,{"v":0,"d":"0.0000"},0]
["      2080501","811001","      行政单位离退休",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,{"v":0,"d":"0.0000"},0]
["      2080502","811001","      事业单位离退休",{"v":37572,"d":"37,572"},{"v":37572,"d":"37,572"},0,{"v":0,"d":"0.0000"},0]
["      2080505","811001","      机关事业单位基本养老保险缴费支出",{"v":425988,"d":"425,988"},{"v":425988,"d":"425,988"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":155800,"d":"155,800"},0,{"v":155800,"d":"155,800"},{"v":0,"d":"0.0000"},0]
["      2082102","811001","      农村特困人员救助供养支出",{"v":155800,"d":"155,800"},0,{"v":155800,"d":"155,800"},{"v":0,"d":"0.0000"},0]
["  211",null,"  节能环保支出",{"v":6595,"d":"6,595"},0,{"v":6595,"d":"6,595"},{"v":0,"d":"0.0000"},0]
["    21103",null,"    污染防治",{"v":6595,"d":"6,595"},0,{"v":6595,"d":"6,595"},{"v":0,"d":"0.0000"},0]
["      2110399","811001","      其他污染防治支出",{"v":6595,"d":"6,595"},0,{"v":6595,"d":"6,595"},{"v":0,"d":"0.0000"},0]
["  212",null,"  城乡社区支出",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},{"v":0,"d":"0.0000"},0]
["    21205",null,"    城乡社区环境卫生",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},{"v":0,"d":"0.0000"},0]
["      2120501","811001","      城乡社区环境卫生",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":2887224.72,"d":"2,887,225"},{"v":941203,"d":"941,203"},{"v":1946021.72,"d":"1,946,022"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业农村",{"v":869834.07,"d":"869,834"},{"v":854671,"d":"854,671"},{"v":15163.07,"d":"15,163"},{"v":0,"d":"0.0000"},0]
["      2130104","811001","      事业运行（农业）",{"v":854671,"d":"854,671"},{"v":854671,"d":"854,671"},0,{"v":0,"d":"0.0000"},0]
["      2130199","811001","      其他农业农村支出",{"v":15163.07,"d":"15,163"},0,{"v":15163.07,"d":"15,163"},{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":86532,"d":"86,532"},{"v":86532,"d":"86,532"},0,{"v":0,"d":"0.0000"},0]
["      2130204","811001","      事业机构",{"v":86532,"d":"86,532"},{"v":86532,"d":"86,532"},0,{"v":0,"d":"0.0000"},0]
["    21303",null,"    水利",{"v":9336.65,"d":"9,337"},0,{"v":9336.65,"d":"9,337"},{"v":0,"d":"0.0000"},0]
["      2130399","811001","      其他水利支出",{"v":9336.65,"d":"9,337"},0,{"v":9336.65,"d":"9,337"},{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":1921522,"d":"1,921,522"},0,{"v":1921522,"d":"1,921,522"},{"v":0,"d":"0.0000"},0]
["      2130705","811001","      对村民委员会和村党支部的补助",{"v":1921522,"d":"1,921,522"},0,{"v":1921522,"d":"1,921,522"},{"v":0,"d":"0.0000"},0]
["  214",null,"  交通运输支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["    21401",null,"    公路水路运输",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["      2140102","811001","      一般行政管理事务（公路）",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["  224",null,"  灾害防治及应急管理支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["    22403",null,"    森林消防事务",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":0,"d":"0.0000"},0]
["      2240399","811001","      其他森林消防事务支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2020年预算数","项      目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",{"v":7278887,"d":"7,278,887"},"一、本年支出",{"v":7358515.720000001,"d":"7,358,516"},{"v":7278887,"d":"7,278,887"},0,0,{"v":79628.72,"d":"79,629"}]
["   一般公共预算拨款收入",{"v":7278887,"d":"7,278,887"},"  一般公共服务支出",{"v":3201424,"d":"3,201,424"},{"v":3152890,"d":"3,152,890"},0,0,{"v":48534,"d":"48,534"}]
["   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":79628.72,"d":"79,629"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":79628.72,"d":"79,629"},"  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":133227,"d":"133,227"},{"v":133227,"d":"133,227"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":1030045,"d":"1,030,045"},{"v":1030045,"d":"1,030,045"},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",{"v":6595,"d":"6,595"},0,0,0,{"v":6595,"d":"6,595"}]
[null,null,"  城乡社区支出",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},0,0,0]
[null,null,"  农林水支出",{"v":2887224.72,"d":"2,887,225"},{"v":2862725,"d":"2,862,725"},0,0,{"v":24499.72,"d":"24,500"}]
[null,null,"  交通运输支出",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},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",0,0,0,0,0]
[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":20000,"d":"20,000"},{"v":20000,"d":"20,000"},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":7358515.72,"d":"7,358,516"},"支   出  合  计",{"v":7358515.720000001,"d":"7,358,516"},{"v":7278887,"d":"7,278,887"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":58,"n_cols":110,"rows_kept":58,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":108},"单位：元"]
["项              目",null,null,"总计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":11},"债务利息及费用支出",{"$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":7358515.72,"d":"7,358,516"},{"v":3984020,"d":"3,984,020"},{"v":1178652,"d":"1,178,652"},{"v":1289808,"d":"1,289,808"},{"v":64397,"d":"64,397"},0,{"v":129566,"d":"129,566"},{"v":425988,"d":"425,988"},0,{"v":199681,"d":"199,681"},{"v":28000,"d":"28,000"},{"v":18851,"d":"18,851"},{"v":538197,"d":"538,197"},0,{"v":110880,"d":"110,880"},{"v":969626.07,"d":"969,626"},{"v":122644,"d":"122,644"},0,{"v":20000,"d":"20,000"},0,{"v":10000,"d":"10,000"},{"v":20000,"d":"20,000"},{"v":20240,"d":"20,240"},0,0,{"v":50000,"d":"50,000"},0,0,0,{"v":82500,"d":"82,500"},{"v":30000,"d":"30,000"},{"v":9671,"d":"9,671"},0,0,0,{"v":180000,"d":"180,000"},0,{"v":53249,"d":"53,249"},{"v":35360,"d":"35,360"},{"v":70000,"d":"70,000"},{"v":177000,"d":"177,000"},0,{"v":88962.07,"d":"88,962"},{"v":2026281,"d":"2,026,281"},0,{"v":18972,"d":"18,972"},0,{"v":116838,"d":"116,838"},{"v":1876871,"d":"1,876,871"},0,{"v":13600,"d":"13,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60646.65,"d":"60,647"},0,0,0,{"v":60646.65,"d":"60,647"},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":317942,"d":"317,942"},0,0,{"v":317922,"d":"317,922"},20]
["811001",null,"盐边县格萨拉彝族乡人民政府",{"v":7358515.72,"d":"7,358,516"},{"v":3984020,"d":"3,984,020"},{"v":1178652,"d":"1,178,652"},{"v":1289808,"d":"1,289,808"},{"v":64397,"d":"64,397"},0,{"v":129566,"d":"129,566"},{"v":425988,"d":"425,988"},0,{"v":199681,"d":"199,681"},{"v":28000,"d":"28,000"},{"v":18851,"d":"18,851"},{"v":538197,"d":"538,197"},0,{"v":110880,"d":"110,880"},{"v":969626.07,"d":"969,626"},{"v":122644,"d":"122,644"},0,{"v":20000,"d":"20,000"},0,{"v":10000,"d":"10,000"},{"v":20000,"d":"20,000"},{"v":20240,"d":"20,240"},0,0,{"v":50000,"d":"50,000"},0,0,0,{"v":82500,"d":"82,500"},{"v":30000,"d":"30,000"},{"v":9671,"d":"9,671"},0,0,0,{"v":180000,"d":"180,000"},0,{"v":53249,"d":"53,249"},{"v":35360,"d":"35,360"},{"v":70000,"d":"70,000"},{"v":177000,"d":"177,000"},0,{"v":88962.07,"d":"88,962"},{"v":2026281,"d":"2,026,281"},0,{"v":18972,"d":"18,972"},0,{"v":116838,"d":"116,838"},{"v":1876871,"d":"1,876,871"},0,{"v":13600,"d":"13,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60646.65,"d":"60,647"},0,0,0,{"v":60646.65,"d":"60,647"},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":317942,"d":"317,942"},0,0,{"v":317922,"d":"317,922"},20]
["  201",null,"  一般公共服务支出",{"v":3201424,"d":"3,201,424"},{"v":2277388,"d":"2,277,388"},{"v":772764,"d":"772,764"},{"v":859056,"d":"859,056"},{"v":64397,"d":"64,397"},0,0,0,0,{"v":127216,"d":"127,216"},{"v":16800,"d":"16,800"},{"v":3392,"d":"3,392"},{"v":367235,"d":"367,235"},0,{"v":66528,"d":"66,528"},{"v":792198,"d":"792,198"},{"v":95644,"d":"95,644"},0,{"v":20000,"d":"20,000"},0,{"v":10000,"d":"10,000"},{"v":20000,"d":"20,000"},{"v":10240,"d":"10,240"},0,0,{"v":30000,"d":"30,000"},0,0,0,{"v":72500,"d":"72,500"},{"v":20000,"d":"20,000"},{"v":9671,"d":"9,671"},0,0,0,{"v":120000,"d":"120,000"},0,{"v":53249,"d":"53,249"},{"v":35360,"d":"35,360"},{"v":70000,"d":"70,000"},{"v":177000,"d":"177,000"},0,{"v":48534,"d":"48,534"},{"v":101838,"d":"101,838"},0,0,0,{"v":101838,"d":"101,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30000,"d":"30,000"},0,0,0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":126103,"d":"126,103"},{"v":93603,"d":"93,603"},{"v":45972,"d":"45,972"},{"v":43800,"d":"43,800"},{"v":3831,"d":"3,831"},0,0,0,0,0,0,0,0,0,0,{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010101","811001","      行政运行（人大）",{"v":93603,"d":"93,603"},{"v":93603,"d":"93,603"},{"v":45972,"d":"45,972"},{"v":43800,"d":"43,800"},{"v":3831,"d":"3,831"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010104","811001","      人大会议",{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":32500,"d":"32,500"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2549299,"d":"2,549,299"},{"v":1706297,"d":"1,706,297"},{"v":513288,"d":"513,288"},{"v":569064,"d":"569,064"},{"v":42774,"d":"42,774"},0,0,0,0,{"v":127216,"d":"127,216"},{"v":16800,"d":"16,800"},{"v":3392,"d":"3,392"},{"v":367235,"d":"367,235"},0,{"v":66528,"d":"66,528"},{"v":741164,"d":"741,164"},{"v":95644,"d":"95,644"},0,{"v":20000,"d":"20,000"},0,{"v":10000,"d":"10,000"},{"v":20000,"d":"20,000"},{"v":10240,"d":"10,240"},0,0,{"v":30000,"d":"30,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},{"v":9671,"d":"9,671"},0,0,0,{"v":120000,"d":"120,000"},0,{"v":53249,"d":"53,249"},{"v":35360,"d":"35,360"},{"v":70000,"d":"70,000"},{"v":177000,"d":"177,000"},0,{"v":30000,"d":"30,000"},{"v":101838,"d":"101,838"},0,0,0,{"v":101838,"d":"101,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","811001","      行政运行（政府）",{"v":2473655,"d":"2,473,655"},{"v":1706297,"d":"1,706,297"},{"v":513288,"d":"513,288"},{"v":569064,"d":"569,064"},{"v":42774,"d":"42,774"},0,0,0,0,{"v":127216,"d":"127,216"},{"v":16800,"d":"16,800"},{"v":3392,"d":"3,392"},{"v":367235,"d":"367,235"},0,{"v":66528,"d":"66,528"},{"v":665520,"d":"665,520"},{"v":50000,"d":"50,000"},0,{"v":20000,"d":"20,000"},0,{"v":10000,"d":"10,000"},{"v":20000,"d":"20,000"},{"v":10240,"d":"10,240"},0,0,{"v":30000,"d":"30,000"},0,0,0,{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},{"v":9671,"d":"9,671"},0,0,0,{"v":120000,"d":"120,000"},0,{"v":53249,"d":"53,249"},{"v":35360,"d":"35,360"},{"v":70000,"d":"70,000"},{"v":177000,"d":"177,000"},0,0,{"v":101838,"d":"101,838"},0,0,0,{"v":101838,"d":"101,838"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","811001","      一般行政管理事务（政府）",{"v":75644,"d":"75,644"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":75644,"d":"75,644"},{"v":45644,"d":"45,644"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":134319,"d":"134,319"},{"v":134319,"d":"134,319"},{"v":54180,"d":"54,180"},{"v":75624,"d":"75,624"},{"v":4515,"d":"4,515"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010601","811001","      行政运行（财政）",{"v":134319,"d":"134,319"},{"v":134319,"d":"134,319"},{"v":54180,"d":"54,180"},{"v":75624,"d":"75,624"},{"v":4515,"d":"4,515"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20123",null,"    民族事务",{"v":48534,"d":"48,534"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18534,"d":"18,534"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18534,"d":"18,534"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30000,"d":"30,000"},0,0,0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2012304","811001","      民族工作专项",{"v":48534,"d":"48,534"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18534,"d":"18,534"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18534,"d":"18,534"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":30000,"d":"30,000"},0,0,0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20129",null,"    群众团体事务",{"v":172335,"d":"172,335"},{"v":172335,"d":"172,335"},{"v":82692,"d":"82,692"},{"v":82752,"d":"82,752"},{"v":6891,"d":"6,891"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2012901","811001","      行政运行（群众）",{"v":172335,"d":"172,335"},{"v":172335,"d":"172,335"},{"v":82692,"d":"82,692"},{"v":82752,"d":"82,752"},{"v":6891,"d":"6,891"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":170834,"d":"170,834"},{"v":170834,"d":"170,834"},{"v":76632,"d":"76,632"},{"v":87816,"d":"87,816"},{"v":6386,"d":"6,386"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","811001","      行政运行（党委）",{"v":170834,"d":"170,834"},{"v":170834,"d":"170,834"},{"v":76632,"d":"76,632"},{"v":87816,"d":"87,816"},{"v":6386,"d":"6,386"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":133227,"d":"133,227"},{"v":133227,"d":"133,227"},{"v":53280,"d":"53,280"},{"v":61248,"d":"61,248"},0,0,{"v":18699,"d":"18,699"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":133227,"d":"133,227"},{"v":133227,"d":"133,227"},{"v":53280,"d":"53,280"},{"v":61248,"d":"61,248"},0,0,{"v":18699,"d":"18,699"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","811001","      群众文化",{"v":133227,"d":"133,227"},{"v":133227,"d":"133,227"},{"v":53280,"d":"53,280"},{"v":61248,"d":"61,248"},0,0,{"v":18699,"d":"18,699"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":1030045,"d":"1,030,045"},{"v":692202,"d":"692,202"},{"v":106680,"d":"106,680"},{"v":123036,"d":"123,036"},0,0,{"v":36498,"d":"36,498"},{"v":425988,"d":"425,988"},0,0,0,0,0,0,0,{"v":17000,"d":"17,000"},{"v":17000,"d":"17,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":320843,"d":"320,843"},0,{"v":18972,"d":"18,972"},0,{"v":15000,"d":"15,000"},{"v":273271,"d":"273,271"},0,{"v":13600,"d":"13,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":266214,"d":"266,214"},{"v":266214,"d":"266,214"},{"v":106680,"d":"106,680"},{"v":123036,"d":"123,036"},0,0,{"v":36498,"d":"36,498"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","811001","      社会保险经办机构",{"v":266214,"d":"266,214"},{"v":266214,"d":"266,214"},{"v":106680,"d":"106,680"},{"v":123036,"d":"123,036"},0,0,{"v":36498,"d":"36,498"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    民政管理事务",{"v":132471,"d":"132,471"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":132471,"d":"132,471"},0,0,0,0,{"v":132471,"d":"132,471"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080299","811001","      其他民政管理事务支出",{"v":132471,"d":"132,471"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":132471,"d":"132,471"},0,0,0,0,{"v":132471,"d":"132,471"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位养老支出",{"v":475560,"d":"475,560"},{"v":425988,"d":"425,988"},0,0,0,0,0,{"v":425988,"d":"425,988"},0,0,0,0,0,0,0,{"v":17000,"d":"17,000"},{"v":17000,"d":"17,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":32572,"d":"32,572"},0,{"v":18972,"d":"18,972"},0,0,0,0,{"v":13600,"d":"13,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080501","811001","      行政单位离退休",{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080502","811001","      事业单位离退休",{"v":37572,"d":"37,572"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},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":32572,"d":"32,572"},0,{"v":18972,"d":"18,972"},0,0,0,0,{"v":13600,"d":"13,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","811001","      机关事业单位基本养老保险缴费支出",{"v":425988,"d":"425,988"},{"v":425988,"d":"425,988"},0,0,0,0,0,{"v":425988,"d":"425,988"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":155800,"d":"155,800"},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,{"v":155800,"d":"155,800"},0,0,0,{"v":15000,"d":"15,000"},{"v":140800,"d":"140,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2082102","811001","      农村特困人员救助供养支出",{"v":155800,"d":"155,800"},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,{"v":155800,"d":"155,800"},0,0,0,{"v":15000,"d":"15,000"},{"v":140800,"d":"140,800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  211",null,"  节能环保支出",{"v":6595,"d":"6,595"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":6575,"d":"6,575"},0,0,0,{"v":6575,"d":"6,575"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,20]
["    21103",null,"    污染防治",{"v":6595,"d":"6,595"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":6575,"d":"6,575"},0,0,0,{"v":6575,"d":"6,575"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,20]
["      2110399","811001","      其他污染防治支出",{"v":6595,"d":"6,595"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":6575,"d":"6,575"},0,0,0,{"v":6575,"d":"6,575"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,20]
["  212",null,"  城乡社区支出",{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60000,"d":"60,000"},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":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60000,"d":"60,000"},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","811001","      城乡社区环境卫生",{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60000,"d":"60,000"},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":2887224.72,"d":"2,887,225"},{"v":881203,"d":"881,203"},{"v":245928,"d":"245,928"},{"v":246468,"d":"246,468"},0,0,{"v":74369,"d":"74,369"},0,0,{"v":72465,"d":"72,465"},{"v":11200,"d":"11,200"},{"v":15459,"d":"15,459"},{"v":170962,"d":"170,962"},0,{"v":44352,"d":"44,352"},{"v":60428.07,"d":"60,428"},{"v":10000,"d":"10,000"},0,0,0,0,0,{"v":10000,"d":"10,000"},0,0,{"v":20000,"d":"20,000"},0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":428.07,"d":"428"},{"v":1603600,"d":"1,603,600"},0,0,0,0,{"v":1603600,"d":"1,603,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":24071.65,"d":"24,072"},0,0,0,{"v":24071.65,"d":"24,072"},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":317922,"d":"317,922"},0,0,{"v":317922,"d":"317,922"},0]
["    21301",null,"    农业农村",{"v":869834.07,"d":"869,834"},{"v":794671,"d":"794,671"},{"v":200124,"d":"200,124"},{"v":214848,"d":"214,848"},0,0,{"v":65261,"d":"65,261"},0,0,{"v":72465,"d":"72,465"},{"v":11200,"d":"11,200"},{"v":15459,"d":"15,459"},{"v":170962,"d":"170,962"},0,{"v":44352,"d":"44,352"},{"v":60428.07,"d":"60,428"},{"v":10000,"d":"10,000"},0,0,0,0,0,{"v":10000,"d":"10,000"},0,0,{"v":20000,"d":"20,000"},0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":428.07,"d":"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,{"v":14735,"d":"14,735"},0,0,0,{"v":14735,"d":"14,735"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","811001","      事业运行（农业）",{"v":854671,"d":"854,671"},{"v":794671,"d":"794,671"},{"v":200124,"d":"200,124"},{"v":214848,"d":"214,848"},0,0,{"v":65261,"d":"65,261"},0,0,{"v":72465,"d":"72,465"},{"v":11200,"d":"11,200"},{"v":15459,"d":"15,459"},{"v":170962,"d":"170,962"},0,{"v":44352,"d":"44,352"},{"v":60000,"d":"60,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,{"v":10000,"d":"10,000"},0,0,{"v":20000,"d":"20,000"},0,0,0,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130199","811001","      其他农业农村支出",{"v":15163.07,"d":"15,163"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":428.07,"d":"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,{"v":428.07,"d":"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,{"v":14735,"d":"14,735"},0,0,0,{"v":14735,"d":"14,735"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21302",null,"    林业和草原",{"v":86532,"d":"86,532"},{"v":86532,"d":"86,532"},{"v":45804,"d":"45,804"},{"v":31620,"d":"31,620"},0,0,{"v":9108,"d":"9,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","811001","      事业机构",{"v":86532,"d":"86,532"},{"v":86532,"d":"86,532"},{"v":45804,"d":"45,804"},{"v":31620,"d":"31,620"},0,0,{"v":9108,"d":"9,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21303",null,"    水利",{"v":9336.65,"d":"9,337"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9336.65,"d":"9,337"},0,0,0,{"v":9336.65,"d":"9,337"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130399","811001","      其他水利支出",{"v":9336.65,"d":"9,337"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9336.65,"d":"9,337"},0,0,0,{"v":9336.65,"d":"9,337"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":1921522,"d":"1,921,522"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1603600,"d":"1,603,600"},0,0,0,0,{"v":1603600,"d":"1,603,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":317922,"d":"317,922"},0,0,{"v":317922,"d":"317,922"},0]
["      2130705","811001","      对村民委员会和村党支部的补助",{"v":1921522,"d":"1,921,522"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1603600,"d":"1,603,600"},0,0,0,0,{"v":1603600,"d":"1,603,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":317922,"d":"317,922"},0,0,{"v":317922,"d":"317,922"},0]
["  214",null,"  交通运输支出",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21401",null,"    公路水路运输",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2140102","811001","      一般行政管理事务（公路）",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  224",null,"  灾害防治及应急管理支出",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22403",null,"    森林消防事务",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2240399","811001","      其他森林消防事务支出",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":4},"单位：元"]
["项           目",null,null,"基本支出"]
["经济科目编码(类款)","单位代码","单位名称(经济科目)","合计","人员经费","公用经费"]
[null,null,"合计",{"v":4840950,"d":"4,840,950"},{"v":4118430,"d":"4,118,430"},{"v":722520,"d":"722,520"},0]
["811001",null,"盐边县格萨拉彝族乡人民政府",{"v":4840950,"d":"4,840,950"},{"v":4118430,"d":"4,118,430"},{"v":722520,"d":"722,520"},0]
["  301",null,"  工资福利支出",{"v":3984020,"d":"3,984,020"},{"v":3984020,"d":"3,984,020"},0,0]
["    30101","811001","    基本工资",{"v":1178652,"d":"1,178,652"},{"v":1178652,"d":"1,178,652"},0,0]
["    30102","811001","    津贴补贴",{"v":1289808,"d":"1,289,808"},{"v":1289808,"d":"1,289,808"},0,0]
["    30103","811001","    奖金",{"v":64397,"d":"64,397"},{"v":64397,"d":"64,397"},0,0]
["    30107","811001","    绩效工资",{"v":129566,"d":"129,566"},{"v":129566,"d":"129,566"},0,0]
["    30108","811001","    机关事业单位基本养老保险缴费",{"v":425988,"d":"425,988"},{"v":425988,"d":"425,988"},0,0]
["    30110","811001","    职工基本医疗保险缴费",{"v":199681,"d":"199,681"},{"v":199681,"d":"199,681"},0,0]
["    30111","811001","    公务员医疗补助缴费",{"v":28000,"d":"28,000"},{"v":28000,"d":"28,000"},0,0]
["    30112","811001","    其他社会保障缴费",{"v":18851,"d":"18,851"},{"v":18851,"d":"18,851"},0,0]
["    30113","811001","    住房公积金",{"v":538197,"d":"538,197"},{"v":538197,"d":"538,197"},0,0]
["    30199","811001","    其他工资福利支出",{"v":110880,"d":"110,880"},{"v":110880,"d":"110,880"},0,0]
["  302",null,"  商品和服务支出",{"v":722520,"d":"722,520"},0,{"v":722520,"d":"722,520"},0]
["    30201","811001","    办公费",{"v":77000,"d":"77,000"},0,{"v":77000,"d":"77,000"},0]
["    30205","811001","    水费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0]
["    30206","811001","    电费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0]
["    30207","811001","    邮电费",{"v":20240,"d":"20,240"},0,{"v":20240,"d":"20,240"},0]
["    30211","811001","    差旅费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0]
["    30215","811001","    会议费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0]
["    30216","811001","    培训费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0]
["    30217","811001","    公务接待费",{"v":9671,"d":"9,671"},0,{"v":9671,"d":"9,671"},0]
["    30226","811001","    劳务费",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},0]
["    30228","811001","    工会经费",{"v":53249,"d":"53,249"},0,{"v":53249,"d":"53,249"},0]
["    30229","811001","    福利费",{"v":35360,"d":"35,360"},0,{"v":35360,"d":"35,360"},0]
["    30231","811001","    公务用车运行维护费",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0]
["    30239","811001","    其他交通费用",{"v":177000,"d":"177,000"},0,{"v":177000,"d":"177,000"},0]
["  303",null,"  对个人和家庭的补助",{"v":134410,"d":"134,410"},{"v":134410,"d":"134,410"},0,0]
["    30302","811001","    退休费",{"v":18972,"d":"18,972"},{"v":18972,"d":"18,972"},0,0]
["    30304","811001","    抚恤金",{"v":101838,"d":"101,838"},{"v":101838,"d":"101,838"},0,0]
["    30307","811001","    医疗费补助",{"v":13600,"d":"13,600"},{"v":13600,"d":"13,600"},0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":46,"n_cols":5,"rows_kept":46,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":3},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","金额"]
[null,null,"合计",null,{"v":2517565.72,"d":"2,517,566"}]
["811001",null,"盐边县格萨拉彝族乡人民政府",null,{"v":2517565.72,"d":"2,517,566"}]
["  201",null,"  一般公共服务支出",null,{"v":176678,"d":"176,678"}]
["    20101",null,"    人大事务",null,{"v":32500,"d":"32,500"}]
["      2010104","811001","      人大会议","人大会议费",{"v":32500,"d":"32,500"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":95644,"d":"95,644"}]
["      2010301","811001","      行政运行（政府）","2020年法律顾问咨询费",{"v":20000,"d":"20,000"}]
["      2010302","811001","      一般行政管理事务（政府）","2020年禁毒工作经费",{"v":30000,"d":"30,000"}]
["      2010302","811001","      一般行政管理事务（政府）","乡村治理补助-信访维稳经费",{"v":25644,"d":"25,644"}]
["      2010302","811001","      一般行政管理事务（政府）","2020年“一标三实”工作经费",{"v":20000,"d":"20,000"}]
["    20123",null,"    民族事务",null,{"v":48534,"d":"48,534"}]
["      2012304","811001","      民族工作专项","财政应返还额度--盐财资行【2019】180号下达2019火把节系列活动补助经费",{"v":18534,"d":"18,534"}]
["      2012304","811001","      民族工作专项","财政应返还额度--根据盐财资预【2018】3号下达三州开发专项资金支六村田间堰渠建设项目",{"v":30000,"d":"30,000"}]
["  208",null,"  社会保障和就业支出",null,{"v":288271,"d":"288,271"}]
["    20802",null,"    民政管理事务",null,{"v":132471,"d":"132,471"}]
["      2080299","811001","      其他民政管理事务支出","2020年敬老院工作经费",{"v":132471,"d":"132,471"}]
["    20821",null,"    特困人员救助供养",null,{"v":155800,"d":"155,800"}]
["      2082102","811001","      农村特困人员救助供养支出","2020年五保户丧葬费",{"v":15000,"d":"15,000"}]
["      2082102","811001","      农村特困人员救助供养支出","2020年五保户生活费",{"v":134400,"d":"134,400"}]
["      2082102","811001","      农村特困人员救助供养支出","2020年五保户御寒补助",{"v":6400,"d":"6,400"}]
["  211",null,"  节能环保支出",null,{"v":6595,"d":"6,595"}]
["    21103",null,"    污染防治",null,{"v":6595,"d":"6,595"}]
["      2110399","811001","      其他污染防治支出","财政应返还额度-根据盐边财建【2014】131号下达格萨拉污水处理厂建设缺口资金",{"v":6575,"d":"6,575"}]
["      2110399","811001","      其他污染防治支出","财政应返还额度-根据盐财资建【2014】55号下达生态乡镇污水处理设施运行维护费",20]
["  212",null,"  城乡社区支出",null,{"v":60000,"d":"60,000"}]
["    21205",null,"    城乡社区环境卫生",null,{"v":60000,"d":"60,000"}]
["      2120501","811001","      城乡社区环境卫生","2020年集镇城维费",{"v":60000,"d":"60,000"}]
["  213",null,"  农林水支出",null,{"v":1946021.72,"d":"1,946,022"}]
["    21301",null,"    农业农村",null,{"v":15163.07,"d":"15,163"}]
["      2130199","811001","      其他农业农村支出","财政应返还额度--根据格萨拉财【2016】31号下达大湾村凌冰洞社产业路建设缺口资金",{"v":14735,"d":"14,735"}]
["      2130199","811001","      其他农业农村支出","财政应返还额度--指标格萨拉财【2018】88号追加支六河村湿田改造项目遗留缺口资金",{"v":428.07,"d":"428"}]
["    21303",null,"    水利",null,{"v":9336.65,"d":"9,337"}]
["      2130399","811001","      其他水利支出","财政应返还额度--根据格萨拉财【2017】37号下达2017年水毁道路维修",{"v":9336.65,"d":"9,337"}]
["    21307",null,"    农村综合改革",null,{"v":1921522,"d":"1,921,522"}]
["      2130705","811001","      对村民委员会和村党支部的补助","2019年村干部绩效",{"v":317922,"d":"317,922"}]
["      2130705","811001","      对村民委员会和村党支部的补助","2020年村干部工资及保险",{"v":1603600,"d":"1,603,600"}]
["  214",null,"  交通运输支出",null,{"v":20000,"d":"20,000"}]
["    21401",null,"    公路水路运输",null,{"v":20000,"d":"20,000"}]
["      2140102","811001","      一般行政管理事务（公路）","2020年交管经费",{"v":20000,"d":"20,000"}]
["  224",null,"  灾害防治及应急管理支出",null,{"v":20000,"d":"20,000"}]
["    22403",null,"    森林消防事务",null,{"v":20000,"d":"20,000"}]
["      2240399","811001","      其他森林消防事务支出","2020年护林防火经费",{"v":20000,"d":"20,000"}]

{"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"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":6},"单位：元"]
["单位代码","单位名称","本级当年财政拨款收入"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]
[null,"合计",{"v":79671,"d":"79,671"},0,{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,{"v":9671,"d":"9,671"}]
["811001","盐边县格萨拉彝族乡人民政府",{"v":79671,"d":"79,671"},0,{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,{"v":9671,"d":"9,671"}]

{"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"]}
[{"$nulls":6},"预算表09"]
["政府性基金支出预算表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]

{"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"]}
[{"$nulls":7},"预算表10"]
["政府性基金预算“三公”经费支出预算表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":6},"单位：元"]
["单位代码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车运行费","公务用车购置费"]

{"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"]}
[{"$nulls":6},"预算表11"]
["国有资本经营预算支出预算表"]
["单位名称：盐边县格萨拉彝族乡人民政府",{"$nulls":5},"单位：元"]
["功能科目编码(类款项)","单位代码","单位名称(功能科目)","项目名称","合计","基本支出","项目支出"]