{"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,"盐边县益民乡 和 盐边县益民乡党政办"]
[null,"2019年部门预算"]
[null,"日期：2019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：盐边县益民乡 和 盐边县益民乡党政办",null,null,"单位：元"]
["收              入",null,"支                 出"]
["项       目","2019年预算数","项      目","2019年预算数"]
[null,null,"一、一般公共服务支出",{"v":2895901,"d":"2,895,901"}]
["一、一般公共预算拨款收入",{"v":9183374,"d":"9,183,374"},"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":210373,"d":"210,373"}]
["七、其他收入",0,"八、社会保障与就业支出",{"v":2660985,"d":"2,660,985"}]
[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",{"v":281380.69,"d":"281,381"}]
[null,null,"十三、农林水支出",{"v":3377264,"d":"3,377,264"}]
[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":558746,"d":"558,746"}]
[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":9183374,"d":"9,183,374"},"本   年   支   出  合  计",{"v":9984649.690000001,"d":"9,984,650"}]
["八、用事业基金弥补收支差额"]
["九、上年结转",{"v":801275.69,"d":"801,276"},"二十九、结转下年"]
[]
["收   入   总   计",{"v":9984649.69,"d":"9,984,650"},"支   出   总   计",{"v":9984649.690000001,"d":"9,984,650"}]

{"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"]}
[{"$nulls":18},"预算表02"]
["部门预算收入总表"]
["单位名称：盐边县益民乡 和 盐边县益民乡党政办",{"$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":9984649.69,"d":"9,984,650"},{"v":801275.69,"d":"801,276"},{"v":9183374,"d":"9,183,374"},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"}]
["806001",null,"盐边县益民乡党政办",{"v":9984649.69,"d":"9,984,650"},{"v":801275.69,"d":"801,276"},{"v":9183374,"d":"9,183,374"},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":2895901,"d":"2,895,901"},{"v":8735,"d":"8,735"},{"v":2887166,"d":"2,887,166"},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":153899,"d":"153,899"},0,{"v":153899,"d":"153,899"},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","806001","      行政运行（人大）",{"v":122699,"d":"122,699"},0,{"v":122699,"d":"122,699"},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","806001","      人大会议",{"v":31200,"d":"31,200"},0,{"v":31200,"d":"31,200"},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"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2130139,"d":"2,130,139"},{"v":7535,"d":"7,535"},{"v":2122604,"d":"2,122,604"},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","806001","      行政运行（政府）",{"v":2096370,"d":"2,096,370"},0,{"v":2096370,"d":"2,096,370"},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","806001","      一般行政管理事务（政府）",{"v":28234,"d":"28,234"},{"v":2000,"d":"2,000"},{"v":26234,"d":"26,234"},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"}]
["      2010308","806001","      信访事务",{"v":5535,"d":"5,535"},{"v":5535,"d":"5,535"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20106",null,"    财政事务",{"v":236397,"d":"236,397"},{"v":1200,"d":"1,200"},{"v":235197,"d":"235,197"},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","806001","      行政运行（财政）",{"v":219797,"d":"219,797"},0,{"v":219797,"d":"219,797"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2010602","806001","      一般行政管理事务（财政）",{"v":16600,"d":"16,600"},{"v":1200,"d":"1,200"},{"v":15400,"d":"15,400"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":375466,"d":"375,466"},0,{"v":375466,"d":"375,466"},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","806001","      行政运行（党委）",{"v":375466,"d":"375,466"},0,{"v":375466,"d":"375,466"},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":210373,"d":"210,373"},0,{"v":210373,"d":"210,373"},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":114233,"d":"114,233"},0,{"v":114233,"d":"114,233"},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","806001","      群众文化",{"v":114233,"d":"114,233"},0,{"v":114233,"d":"114,233"},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"}]
["    20708",null,"    广播电视",{"v":96140,"d":"96,140"},0,{"v":96140,"d":"96,140"},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"}]
["      2070899","806001","      其他新闻出版电影支出",{"v":96140,"d":"96,140"},0,{"v":96140,"d":"96,140"},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":2660985,"d":"2,660,985"},0,{"v":2660985,"d":"2,660,985"},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":248862,"d":"248,862"},0,{"v":248862,"d":"248,862"},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","806001","      社会保险经办机构",{"v":248862,"d":"248,862"},0,{"v":248862,"d":"248,862"},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":575138,"d":"575,138"},0,{"v":575138,"d":"575,138"},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","806001","      其他民政管理事务支出",{"v":575138,"d":"575,138"},0,{"v":575138,"d":"575,138"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    20805",null,"    行政事业单位离退休",{"v":640515,"d":"640,515"},0,{"v":640515,"d":"640,515"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2080504","806001","      未归口管理的行政单位离退休",{"v":40080,"d":"40,080"},0,{"v":40080,"d":"40,080"},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","806001","      机关事业单位基本养老保险缴费支出",{"v":600435,"d":"600,435"},0,{"v":600435,"d":"600,435"},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"}]
["    20808",null,"    抚恤",{"v":9470,"d":"9,470"},0,{"v":9470,"d":"9,470"},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"}]
["      2080802","806001","      伤残抚恤",{"v":9470,"d":"9,470"},0,{"v":9470,"d":"9,470"},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":1187000,"d":"1,187,000"},0,{"v":1187000,"d":"1,187,000"},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"}]
["      2082102","806001","      农村特困人员救助供养支出",{"v":1187000,"d":"1,187,000"},0,{"v":1187000,"d":"1,187,000"},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"}]
["  212",null,"  城乡社区支出",{"v":281380.69,"d":"281,381"},{"v":281380.69,"d":"281,381"},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"}]
["    21205",null,"    城乡社区环境卫生",{"v":281380.69,"d":"281,381"},{"v":281380.69,"d":"281,381"},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"}]
["      2120501","806001","      城乡社区环境卫生",{"v":281380.69,"d":"281,381"},{"v":281380.69,"d":"281,381"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  213",null,"  农林水支出",{"v":3377264,"d":"3,377,264"},{"v":511160,"d":"511,160"},{"v":2866104,"d":"2,866,104"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21301",null,"    农业",{"v":841409.4,"d":"841,409"},{"v":81155.4,"d":"81,155"},{"v":760254,"d":"760,254"},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","806001","      事业运行（农业）",{"v":715772,"d":"715,772"},0,{"v":715772,"d":"715,772"},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"}]
["      2130119","806001","      防灾救灾",{"v":81155.4,"d":"81,155"},{"v":81155.4,"d":"81,155"},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"}]
["      2130152","806001","      对高校毕业生到基层任职补助",{"v":44482,"d":"44,482"},0,{"v":44482,"d":"44,482"},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":112030,"d":"112,030"},0,{"v":112030,"d":"112,030"},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","806001","      事业机构",{"v":112030,"d":"112,030"},0,{"v":112030,"d":"112,030"},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":76153.6,"d":"76,154"},{"v":76153.6,"d":"76,154"},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","806001","      其他水利支出",{"v":76153.6,"d":"76,154"},{"v":76153.6,"d":"76,154"},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":2327760,"d":"2,327,760"},{"v":333940,"d":"333,940"},{"v":1993820,"d":"1,993,820"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130701","806001","      对村级一事一议的补助",{"v":333940,"d":"333,940"},{"v":333940,"d":"333,940"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130705","806001","      对村民委员会和村党支部的补助",{"v":1693820,"d":"1,693,820"},0,{"v":1693820,"d":"1,693,820"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["      2130705","806001","      对村民委员会和村党支部的补助",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["    21399",null,"    其他农林水支出",{"v":19911,"d":"19,911"},{"v":19911,"d":"19,911"},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"}]
["      2139901","806001","      化解其他公益性乡村债务支出",{"v":19911,"d":"19,911"},{"v":19911,"d":"19,911"},0,0,0,0,0,{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0000"}]
["  221",null,"  住房保障支出",{"v":558746,"d":"558,746"},0,{"v":558746,"d":"558,746"},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":558746,"d":"558,746"},0,{"v":558746,"d":"558,746"},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","806001","      住房公积金",{"v":558746,"d":"558,746"},0,{"v":558746,"d":"558,746"},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":58,"n_cols":8,"rows_kept":58,"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"]}
[{"$nulls":7},"预算表03"]
["部门预算支出总表"]
["单位名称：盐边县益民乡 和 盐边县益民乡党政办",{"$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":9984649.69,"d":"9,984,650"},{"v":5310100,"d":"5,310,100"},{"v":4674549.69,"d":"4,674,550"},{"v":0,"d":"0.0000"},0]
["806001",null,"盐边县益民乡党政办",{"v":9984649.69,"d":"9,984,650"},{"v":5310100,"d":"5,310,100"},{"v":4674549.69,"d":"4,674,550"},{"v":0,"d":"0.0000"},0]
["  201",null,"  一般公共服务支出",{"v":2895901,"d":"2,895,901"},{"v":2814332,"d":"2,814,332"},{"v":81569,"d":"81,569"},{"v":0,"d":"0.0000"},0]
["    20101",null,"    人大事务",{"v":153899,"d":"153,899"},{"v":122699,"d":"122,699"},{"v":31200,"d":"31,200"},{"v":0,"d":"0.0000"},0]
["      2010101","806001","      行政运行（人大）",{"v":122699,"d":"122,699"},{"v":122699,"d":"122,699"},0,{"v":0,"d":"0.0000"},0]
["      2010104","806001","      人大会议",{"v":31200,"d":"31,200"},0,{"v":31200,"d":"31,200"},{"v":0,"d":"0.0000"},0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2130139,"d":"2,130,139"},{"v":2096370,"d":"2,096,370"},{"v":33769,"d":"33,769"},{"v":0,"d":"0.0000"},0]
["      2010301","806001","      行政运行（政府）",{"v":2096370,"d":"2,096,370"},{"v":2096370,"d":"2,096,370"},0,{"v":0,"d":"0.0000"},0]
["      2010302","806001","      一般行政管理事务（政府）",{"v":28234,"d":"28,234"},0,{"v":28234,"d":"28,234"},{"v":0,"d":"0.0000"},0]
["      2010308","806001","      信访事务",{"v":5535,"d":"5,535"},0,{"v":5535,"d":"5,535"},{"v":0,"d":"0.0000"},0]
["    20106",null,"    财政事务",{"v":236397,"d":"236,397"},{"v":219797,"d":"219,797"},{"v":16600,"d":"16,600"},{"v":0,"d":"0.0000"},0]
["      2010601","806001","      行政运行（财政）",{"v":219797,"d":"219,797"},{"v":219797,"d":"219,797"},0,{"v":0,"d":"0.0000"},0]
["      2010602","806001","      一般行政管理事务（财政）",{"v":16600,"d":"16,600"},0,{"v":16600,"d":"16,600"},{"v":0,"d":"0.0000"},0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":375466,"d":"375,466"},{"v":375466,"d":"375,466"},0,{"v":0,"d":"0.0000"},0]
["      2013101","806001","      行政运行（党委）",{"v":375466,"d":"375,466"},{"v":375466,"d":"375,466"},0,{"v":0,"d":"0.0000"},0]
["  207",null,"  文化旅游体育与传媒支出",{"v":210373,"d":"210,373"},{"v":210373,"d":"210,373"},0,{"v":0,"d":"0.0000"},0]
["    20701",null,"    文化和旅游",{"v":114233,"d":"114,233"},{"v":114233,"d":"114,233"},0,{"v":0,"d":"0.0000"},0]
["      2070109","806001","      群众文化",{"v":114233,"d":"114,233"},{"v":114233,"d":"114,233"},0,{"v":0,"d":"0.0000"},0]
["    20708",null,"    广播电视",{"v":96140,"d":"96,140"},{"v":96140,"d":"96,140"},0,{"v":0,"d":"0.0000"},0]
["      2070899","806001","      其他新闻出版电影支出",{"v":96140,"d":"96,140"},{"v":96140,"d":"96,140"},0,{"v":0,"d":"0.0000"},0]
["  208",null,"  社会保障和就业支出",{"v":2660985,"d":"2,660,985"},{"v":898847,"d":"898,847"},{"v":1762138,"d":"1,762,138"},{"v":0,"d":"0.0000"},0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":248862,"d":"248,862"},{"v":248862,"d":"248,862"},0,{"v":0,"d":"0.0000"},0]
["      2080109","806001","      社会保险经办机构",{"v":248862,"d":"248,862"},{"v":248862,"d":"248,862"},0,{"v":0,"d":"0.0000"},0]
["    20802",null,"    民政管理事务",{"v":575138,"d":"575,138"},0,{"v":575138,"d":"575,138"},{"v":0,"d":"0.0000"},0]
["      2080299","806001","      其他民政管理事务支出",{"v":575138,"d":"575,138"},0,{"v":575138,"d":"575,138"},{"v":0,"d":"0.0000"},0]
["    20805",null,"    行政事业单位离退休",{"v":640515,"d":"640,515"},{"v":640515,"d":"640,515"},0,{"v":0,"d":"0.0000"},0]
["      2080504","806001","      未归口管理的行政单位离退休",{"v":40080,"d":"40,080"},{"v":40080,"d":"40,080"},0,{"v":0,"d":"0.0000"},0]
["      2080505","806001","      机关事业单位基本养老保险缴费支出",{"v":600435,"d":"600,435"},{"v":600435,"d":"600,435"},0,{"v":0,"d":"0.0000"},0]
["    20808",null,"    抚恤",{"v":9470,"d":"9,470"},{"v":9470,"d":"9,470"},0,{"v":0,"d":"0.0000"},0]
["      2080802","806001","      伤残抚恤",{"v":9470,"d":"9,470"},{"v":9470,"d":"9,470"},0,{"v":0,"d":"0.0000"},0]
["    20821",null,"    特困人员救助供养",{"v":1187000,"d":"1,187,000"},0,{"v":1187000,"d":"1,187,000"},{"v":0,"d":"0.0000"},0]
["      2082102","806001","      农村特困人员救助供养支出",{"v":1187000,"d":"1,187,000"},0,{"v":1187000,"d":"1,187,000"},{"v":0,"d":"0.0000"},0]
["  212",null,"  城乡社区支出",{"v":281380.69,"d":"281,381"},0,{"v":281380.69,"d":"281,381"},{"v":0,"d":"0.0000"},0]
["    21205",null,"    城乡社区环境卫生",{"v":281380.69,"d":"281,381"},0,{"v":281380.69,"d":"281,381"},{"v":0,"d":"0.0000"},0]
["      2120501","806001","      城乡社区环境卫生",{"v":281380.69,"d":"281,381"},0,{"v":281380.69,"d":"281,381"},{"v":0,"d":"0.0000"},0]
["  213",null,"  农林水支出",{"v":3377264,"d":"3,377,264"},{"v":827802,"d":"827,802"},{"v":2549462,"d":"2,549,462"},{"v":0,"d":"0.0000"},0]
["    21301",null,"    农业",{"v":841409.4,"d":"841,409"},{"v":715772,"d":"715,772"},{"v":125637.4,"d":"125,637"},{"v":0,"d":"0.0000"},0]
["      2130104","806001","      事业运行（农业）",{"v":715772,"d":"715,772"},{"v":715772,"d":"715,772"},0,{"v":0,"d":"0.0000"},0]
["      2130119","806001","      防灾救灾",{"v":81155.4,"d":"81,155"},0,{"v":81155.4,"d":"81,155"},{"v":0,"d":"0.0000"},0]
["      2130152","806001","      对高校毕业生到基层任职补助",{"v":44482,"d":"44,482"},0,{"v":44482,"d":"44,482"},{"v":0,"d":"0.0000"},0]
["    21302",null,"    林业和草原",{"v":112030,"d":"112,030"},{"v":112030,"d":"112,030"},0,{"v":0,"d":"0.0000"},0]
["      2130204","806001","      事业机构",{"v":112030,"d":"112,030"},{"v":112030,"d":"112,030"},0,{"v":0,"d":"0.0000"},0]
["    21303",null,"    水利",{"v":76153.6,"d":"76,154"},0,{"v":76153.6,"d":"76,154"},{"v":0,"d":"0.0000"},0]
["      2130399","806001","      其他水利支出",{"v":76153.6,"d":"76,154"},0,{"v":76153.6,"d":"76,154"},{"v":0,"d":"0.0000"},0]
["    21307",null,"    农村综合改革",{"v":2327760,"d":"2,327,760"},0,{"v":2327760,"d":"2,327,760"},{"v":0,"d":"0.0000"},0]
["      2130701","806001","      对村级一事一议的补助",{"v":333940,"d":"333,940"},0,{"v":333940,"d":"333,940"},{"v":0,"d":"0.0000"},0]
["      2130705","806001","      对村民委员会和村党支部的补助",{"v":1993820,"d":"1,993,820"},0,{"v":1993820,"d":"1,993,820"},{"v":0,"d":"0.0000"},0]
["    21399",null,"    其他农林水支出",{"v":19911,"d":"19,911"},0,{"v":19911,"d":"19,911"},{"v":0,"d":"0.0000"},0]
["      2139901","806001","      化解其他公益性乡村债务支出",{"v":19911,"d":"19,911"},0,{"v":19911,"d":"19,911"},{"v":0,"d":"0.0000"},0]
["  221",null,"  住房保障支出",{"v":558746,"d":"558,746"},{"v":558746,"d":"558,746"},0,{"v":0,"d":"0.0000"},0]
["    22102",null,"    住房改革支出",{"v":558746,"d":"558,746"},{"v":558746,"d":"558,746"},0,{"v":0,"d":"0.0000"},0]
["      2210201","806001","      住房公积金",{"v":558746,"d":"558,746"},{"v":558746,"d":"558,746"},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"]}
[{"$nulls":7},"预算表04"]
["财政拨款收支预算总表"]
["单位名称：盐边县益民乡 和 盐边县益民乡党政办",{"$nulls":6},"单位：元"]
["收              入",null,"支                               出"]
["项       目","2019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":9183374,"d":"9,183,374"},"一、本年支出",{"v":9984649.690000001,"d":"9,984,650"},{"v":9183374,"d":"9,183,374"},0,0,{"v":801275.69,"d":"801,276"}]
["   一般公共预算拨款收入",{"v":9183374,"d":"9,183,374"},"  一般公共服务支出",{"v":2895901,"d":"2,895,901"},{"v":2887166,"d":"2,887,166"},0,0,{"v":8735,"d":"8,735"}]
["   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":801275.69,"d":"801,276"},"  公共安全支出",0,0,0,0,0]
["   一般公共预算拨款收入",{"v":801275.69,"d":"801,276"},"  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":210373,"d":"210,373"},{"v":210373,"d":"210,373"},0,0,0]
["   上年财政拨款资金结转",null,"  社会保障与就业支出",{"v":2660985,"d":"2,660,985"},{"v":2660985,"d":"2,660,985"},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",{"v":281380.69,"d":"281,381"},0,0,0,{"v":281380.69,"d":"281,381"}]
[null,null,"  农林水支出",{"v":3377264,"d":"3,377,264"},{"v":2866104,"d":"2,866,104"},0,0,{"v":511160,"d":"511,160"}]
[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":558746,"d":"558,746"},{"v":558746,"d":"558,746"},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":9984649.69,"d":"9,984,650"},"支   出  合  计",{"v":9984649.690000001,"d":"9,984,650"},{"v":9183374,"d":"9,183,374"},0,0]

{"sheet":"一般公共预算支出预算表05","index":5,"n_rows":57,"n_cols":110,"rows_kept":57,"merged":[[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":109},"预算表05"]
["一般公共预算支出预算表"]
["单位名称：盐边县益民乡 和 盐边县益民乡党政办",{"$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":9984649.69,"d":"9,984,650"},{"v":4512191,"d":"4,512,191"},{"v":1404132,"d":"1,404,132"},{"v":1466028,"d":"1,466,028"},{"v":76241,"d":"76,241"},0,{"v":131811,"d":"131,811"},{"v":600435,"d":"600,435"},0,{"v":225163,"d":"225,163"},{"v":28800,"d":"28,800"},{"v":20835,"d":"20,835"},{"v":558746,"d":"558,746"},0,0,{"v":1602498.29,"d":"1,602,498"},{"v":506000,"d":"506,000"},0,0,0,{"v":3600,"d":"3,600"},{"v":32400,"d":"32,400"},{"v":28800,"d":"28,800"},0,0,{"v":100800,"d":"100,800"},0,{"v":16600,"d":"16,600"},0,{"v":61200,"d":"61,200"},{"v":21600,"d":"21,600"},{"v":10427,"d":"10,427"},0,0,0,{"v":286615.69,"d":"286,616"},{"v":2000,"d":"2,000"},{"v":60044,"d":"60,044"},{"v":42124,"d":"42,124"},{"v":20000,"d":"20,000"},{"v":177600,"d":"177,600"},0,{"v":232687.6,"d":"232,688"},{"v":3134954,"d":"3,134,954"},0,{"v":11244,"d":"11,244"},0,{"v":9470,"d":"9,470"},{"v":1964780,"d":"1,964,780"},{"v":1131000,"d":"1,131,000"},{"v":18400,"d":"18,400"},0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":735006.4,"d":"735,006"},0,0,0,{"v":735006.4,"d":"735,006"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["806001",null,"盐边县益民乡党政办",{"v":9984649.69,"d":"9,984,650"},{"v":4512191,"d":"4,512,191"},{"v":1404132,"d":"1,404,132"},{"v":1466028,"d":"1,466,028"},{"v":76241,"d":"76,241"},0,{"v":131811,"d":"131,811"},{"v":600435,"d":"600,435"},0,{"v":225163,"d":"225,163"},{"v":28800,"d":"28,800"},{"v":20835,"d":"20,835"},{"v":558746,"d":"558,746"},0,0,{"v":1602498.29,"d":"1,602,498"},{"v":506000,"d":"506,000"},0,0,0,{"v":3600,"d":"3,600"},{"v":32400,"d":"32,400"},{"v":28800,"d":"28,800"},0,0,{"v":100800,"d":"100,800"},0,{"v":16600,"d":"16,600"},0,{"v":61200,"d":"61,200"},{"v":21600,"d":"21,600"},{"v":10427,"d":"10,427"},0,0,0,{"v":286615.69,"d":"286,616"},{"v":2000,"d":"2,000"},{"v":60044,"d":"60,044"},{"v":42124,"d":"42,124"},{"v":20000,"d":"20,000"},{"v":177600,"d":"177,600"},0,{"v":232687.6,"d":"232,688"},{"v":3134954,"d":"3,134,954"},0,{"v":11244,"d":"11,244"},0,{"v":9470,"d":"9,470"},{"v":1964780,"d":"1,964,780"},{"v":1131000,"d":"1,131,000"},{"v":18400,"d":"18,400"},0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":735006.4,"d":"735,006"},0,0,0,{"v":735006.4,"d":"735,006"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  201",null,"  一般公共服务支出",{"v":2895901,"d":"2,895,901"},{"v":2159402,"d":"2,159,402"},{"v":914892,"d":"914,892"},{"v":1000272,"d":"1,000,272"},{"v":76241,"d":"76,241"},0,0,0,0,{"v":145712,"d":"145,712"},{"v":18400,"d":"18,400"},{"v":3885,"d":"3,885"},0,0,0,{"v":710099,"d":"710,099"},{"v":83000,"d":"83,000"},0,0,0,{"v":3600,"d":"3,600"},{"v":32400,"d":"32,400"},{"v":28800,"d":"28,800"},0,0,{"v":80800,"d":"80,800"},0,{"v":16600,"d":"16,600"},0,{"v":61200,"d":"61,200"},{"v":21600,"d":"21,600"},{"v":10427,"d":"10,427"},0,0,0,{"v":5535,"d":"5,535"},{"v":2000,"d":"2,000"},{"v":38856,"d":"38,856"},{"v":27447,"d":"27,447"},{"v":20000,"d":"20,000"},{"v":177600,"d":"177,600"},0,{"v":100234,"d":"100,234"},{"v":26400,"d":"26,400"},0,0,0,0,{"v":26340,"d":"26,340"},0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20101",null,"    人大事务",{"v":153899,"d":"153,899"},{"v":110163,"d":"110,163"},{"v":51492,"d":"51,492"},{"v":45912,"d":"45,912"},{"v":4291,"d":"4,291"},0,0,0,0,{"v":7469,"d":"7,469"},800,199,0,0,0,{"v":43736,"d":"43,736"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31200,"d":"31,200"},0,0,0,0,0,0,0,{"v":1991,"d":"1,991"},{"v":1545,"d":"1,545"},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","806001","      行政运行（人大）",{"v":122699,"d":"122,699"},{"v":110163,"d":"110,163"},{"v":51492,"d":"51,492"},{"v":45912,"d":"45,912"},{"v":4291,"d":"4,291"},0,0,0,0,{"v":7469,"d":"7,469"},800,199,0,0,0,{"v":12536,"d":"12,536"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1991,"d":"1,991"},{"v":1545,"d":"1,545"},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","806001","      人大会议",{"v":31200,"d":"31,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31200,"d":"31,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31200,"d":"31,200"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20103",null,"    政府办公厅（室）及相关机构事务",{"v":2130139,"d":"2,130,139"},{"v":1531577,"d":"1,531,577"},{"v":634764,"d":"634,764"},{"v":724356,"d":"724,356"},{"v":52897,"d":"52,897"},0,0,0,0,{"v":103208,"d":"103,208"},{"v":13600,"d":"13,600"},{"v":2752,"d":"2,752"},0,0,0,{"v":572162,"d":"572,162"},{"v":63000,"d":"63,000"},0,0,0,{"v":3600,"d":"3,600"},{"v":32400,"d":"32,400"},{"v":28800,"d":"28,800"},0,0,{"v":80800,"d":"80,800"},0,0,0,{"v":30000,"d":"30,000"},{"v":21600,"d":"21,600"},{"v":10427,"d":"10,427"},0,0,0,{"v":5535,"d":"5,535"},{"v":2000,"d":"2,000"},{"v":27523,"d":"27,523"},{"v":19043,"d":"19,043"},{"v":20000,"d":"20,000"},{"v":127200,"d":"127,200"},0,{"v":100234,"d":"100,234"},{"v":26400,"d":"26,400"},0,0,0,0,{"v":26340,"d":"26,340"},0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010301","806001","      行政运行（政府）",{"v":2096370,"d":"2,096,370"},{"v":1531577,"d":"1,531,577"},{"v":634764,"d":"634,764"},{"v":724356,"d":"724,356"},{"v":52897,"d":"52,897"},0,0,0,0,{"v":103208,"d":"103,208"},{"v":13600,"d":"13,600"},{"v":2752,"d":"2,752"},0,0,0,{"v":538393,"d":"538,393"},{"v":63000,"d":"63,000"},0,0,0,{"v":3600,"d":"3,600"},{"v":32400,"d":"32,400"},{"v":28800,"d":"28,800"},0,0,{"v":80800,"d":"80,800"},0,0,0,{"v":30000,"d":"30,000"},{"v":21600,"d":"21,600"},{"v":10427,"d":"10,427"},0,0,0,0,0,{"v":27523,"d":"27,523"},{"v":19043,"d":"19,043"},{"v":20000,"d":"20,000"},{"v":127200,"d":"127,200"},0,{"v":74000,"d":"74,000"},{"v":26400,"d":"26,400"},0,0,0,0,{"v":26340,"d":"26,340"},0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010302","806001","      一般行政管理事务（政府）",{"v":28234,"d":"28,234"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":28234,"d":"28,234"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":2000,"d":"2,000"},0,0,0,0,0,{"v":26234,"d":"26,234"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010308","806001","      信访事务",{"v":5535,"d":"5,535"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5535,"d":"5,535"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":5535,"d":"5,535"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20106",null,"    财政事务",{"v":236397,"d":"236,397"},{"v":199129,"d":"199,129"},{"v":89292,"d":"89,292"},{"v":86976,"d":"86,976"},{"v":7441,"d":"7,441"},0,0,0,0,{"v":13461,"d":"13,461"},{"v":1600,"d":"1,600"},359,0,0,0,{"v":37268,"d":"37,268"},0,0,0,0,0,0,0,0,0,0,0,{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,{"v":3589,"d":"3,589"},{"v":2679,"d":"2,679"},0,{"v":14400,"d":"14,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010601","806001","      行政运行（财政）",{"v":219797,"d":"219,797"},{"v":199129,"d":"199,129"},{"v":89292,"d":"89,292"},{"v":86976,"d":"86,976"},{"v":7441,"d":"7,441"},0,0,0,0,{"v":13461,"d":"13,461"},{"v":1600,"d":"1,600"},359,0,0,0,{"v":20668,"d":"20,668"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3589,"d":"3,589"},{"v":2679,"d":"2,679"},0,{"v":14400,"d":"14,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2010602","806001","      一般行政管理事务（财政）",{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,{"v":16600,"d":"16,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20131",null,"    党委办公厅（室）及相关机构事务",{"v":375466,"d":"375,466"},{"v":318533,"d":"318,533"},{"v":139344,"d":"139,344"},{"v":143028,"d":"143,028"},{"v":11612,"d":"11,612"},0,0,0,0,{"v":21574,"d":"21,574"},{"v":2400,"d":"2,400"},575,0,0,0,{"v":56933,"d":"56,933"},{"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,{"v":5753,"d":"5,753"},{"v":4180,"d":"4,180"},0,{"v":27000,"d":"27,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2013101","806001","      行政运行（党委）",{"v":375466,"d":"375,466"},{"v":318533,"d":"318,533"},{"v":139344,"d":"139,344"},{"v":143028,"d":"143,028"},{"v":11612,"d":"11,612"},0,0,0,0,{"v":21574,"d":"21,574"},{"v":2400,"d":"2,400"},575,0,0,0,{"v":56933,"d":"56,933"},{"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,{"v":5753,"d":"5,753"},{"v":4180,"d":"4,180"},0,{"v":27000,"d":"27,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  207",null,"  文化旅游体育与传媒支出",{"v":210373,"d":"210,373"},{"v":203932,"d":"203,932"},{"v":93648,"d":"93,648"},{"v":71316,"d":"71,316"},0,0,{"v":20844,"d":"20,844"},0,0,{"v":13618,"d":"13,618"},{"v":1600,"d":"1,600"},{"v":2906,"d":"2,906"},0,0,0,{"v":6441,"d":"6,441"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3632,"d":"3,632"},{"v":2809,"d":"2,809"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20701",null,"    文化和旅游",{"v":114233,"d":"114,233"},{"v":110708,"d":"110,708"},{"v":51648,"d":"51,648"},{"v":38016,"d":"38,016"},0,0,{"v":11253,"d":"11,253"},0,0,{"v":7410,"d":"7,410"},800,{"v":1581,"d":"1,581"},0,0,0,{"v":3525,"d":"3,525"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1976,"d":"1,976"},{"v":1549,"d":"1,549"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070109","806001","      群众文化",{"v":114233,"d":"114,233"},{"v":110708,"d":"110,708"},{"v":51648,"d":"51,648"},{"v":38016,"d":"38,016"},0,0,{"v":11253,"d":"11,253"},0,0,{"v":7410,"d":"7,410"},800,{"v":1581,"d":"1,581"},0,0,0,{"v":3525,"d":"3,525"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1976,"d":"1,976"},{"v":1549,"d":"1,549"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20708",null,"    广播电视",{"v":96140,"d":"96,140"},{"v":93224,"d":"93,224"},{"v":42000,"d":"42,000"},{"v":33300,"d":"33,300"},0,0,{"v":9591,"d":"9,591"},0,0,{"v":6208,"d":"6,208"},800,{"v":1325,"d":"1,325"},0,0,0,{"v":2916,"d":"2,916"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1656,"d":"1,656"},{"v":1260,"d":"1,260"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2070899","806001","      其他新闻出版电影支出",{"v":96140,"d":"96,140"},{"v":93224,"d":"93,224"},{"v":42000,"d":"42,000"},{"v":33300,"d":"33,300"},0,0,{"v":9591,"d":"9,591"},0,0,{"v":6208,"d":"6,208"},800,{"v":1325,"d":"1,325"},0,0,0,{"v":2916,"d":"2,916"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1656,"d":"1,656"},{"v":1260,"d":"1,260"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  208",null,"  社会保障和就业支出",{"v":2660985,"d":"2,660,985"},{"v":842264,"d":"842,264"},{"v":92016,"d":"92,016"},{"v":100200,"d":"100,200"},0,0,{"v":27771,"d":"27,771"},{"v":600435,"d":"600,435"},0,{"v":16024,"d":"16,024"},{"v":2400,"d":"2,400"},{"v":3418,"d":"3,418"},0,0,0,{"v":122033,"d":"122,033"},{"v":59000,"d":"59,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4273,"d":"4,273"},{"v":2760,"d":"2,760"},0,0,0,{"v":56000,"d":"56,000"},{"v":1696688,"d":"1,696,688"},0,{"v":7680,"d":"7,680"},0,{"v":9470,"d":"9,470"},{"v":530138,"d":"530,138"},{"v":1131000,"d":"1,131,000"},{"v":18400,"d":"18,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20801",null,"    人力资源和社会保障管理事务",{"v":248862,"d":"248,862"},{"v":241829,"d":"241,829"},{"v":92016,"d":"92,016"},{"v":100200,"d":"100,200"},0,0,{"v":27771,"d":"27,771"},0,0,{"v":16024,"d":"16,024"},{"v":2400,"d":"2,400"},{"v":3418,"d":"3,418"},0,0,0,{"v":7033,"d":"7,033"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4273,"d":"4,273"},{"v":2760,"d":"2,760"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080109","806001","      社会保险经办机构",{"v":248862,"d":"248,862"},{"v":241829,"d":"241,829"},{"v":92016,"d":"92,016"},{"v":100200,"d":"100,200"},0,0,{"v":27771,"d":"27,771"},0,0,{"v":16024,"d":"16,024"},{"v":2400,"d":"2,400"},{"v":3418,"d":"3,418"},0,0,0,{"v":7033,"d":"7,033"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":4273,"d":"4,273"},{"v":2760,"d":"2,760"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20802",null,"    民政管理事务",{"v":575138,"d":"575,138"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":45000,"d":"45,000"},{"v":45000,"d":"45,000"},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":530138,"d":"530,138"},0,0,0,0,{"v":530138,"d":"530,138"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080299","806001","      其他民政管理事务支出",{"v":575138,"d":"575,138"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":45000,"d":"45,000"},{"v":45000,"d":"45,000"},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":530138,"d":"530,138"},0,0,0,0,{"v":530138,"d":"530,138"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20805",null,"    行政事业单位离退休",{"v":640515,"d":"640,515"},{"v":600435,"d":"600,435"},0,0,0,0,0,{"v":600435,"d":"600,435"},0,0,0,0,0,0,0,{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},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":26080,"d":"26,080"},0,{"v":7680,"d":"7,680"},0,0,0,0,{"v":18400,"d":"18,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080504","806001","      未归口管理的行政单位离退休",{"v":40080,"d":"40,080"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},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":26080,"d":"26,080"},0,{"v":7680,"d":"7,680"},0,0,0,0,{"v":18400,"d":"18,400"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080505","806001","      机关事业单位基本养老保险缴费支出",{"v":600435,"d":"600,435"},{"v":600435,"d":"600,435"},0,0,0,0,0,{"v":600435,"d":"600,435"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20808",null,"    抚恤",{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9470,"d":"9,470"},0,0,0,{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2080802","806001","      伤残抚恤",{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":9470,"d":"9,470"},0,0,0,{"v":9470,"d":"9,470"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    20821",null,"    特困人员救助供养",{"v":1187000,"d":"1,187,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":56000,"d":"56,000"},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":56000,"d":"56,000"},{"v":1131000,"d":"1,131,000"},0,0,0,0,0,{"v":1131000,"d":"1,131,000"},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]
["      2082102","806001","      农村特困人员救助供养支出",{"v":1187000,"d":"1,187,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":56000,"d":"56,000"},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":56000,"d":"56,000"},{"v":1131000,"d":"1,131,000"},0,0,0,0,0,{"v":1131000,"d":"1,131,000"},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]
["  212",null,"  城乡社区支出",{"v":281380.69,"d":"281,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281380.69,"d":"281,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281080.69,"d":"281,081"},0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21205",null,"    城乡社区环境卫生",{"v":281380.69,"d":"281,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281380.69,"d":"281,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281080.69,"d":"281,081"},0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2120501","806001","      城乡社区环境卫生",{"v":281380.69,"d":"281,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281380.69,"d":"281,381"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":281080.69,"d":"281,081"},0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  213",null,"  农林水支出",{"v":3377264,"d":"3,377,264"},{"v":747847,"d":"747,847"},{"v":303576,"d":"303,576"},{"v":294240,"d":"294,240"},0,0,{"v":83196,"d":"83,196"},0,0,{"v":49809,"d":"49,809"},{"v":6400,"d":"6,400"},{"v":10626,"d":"10,626"},0,0,0,{"v":482544.6,"d":"482,545"},{"v":364000,"d":"364,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":13283,"d":"13,283"},{"v":9108,"d":"9,108"},0,0,0,{"v":76153.6,"d":"76,154"},{"v":1411866,"d":"1,411,866"},0,{"v":3564,"d":"3,564"},0,0,{"v":1408302,"d":"1,408,302"},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":735006.4,"d":"735,006"},0,0,0,{"v":735006.4,"d":"735,006"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21301",null,"    农业",{"v":841409.4,"d":"841,409"},{"v":643986,"d":"643,986"},{"v":259656,"d":"259,656"},{"v":254772,"d":"254,772"},0,0,{"v":71943,"d":"71,943"},0,0,{"v":42869,"d":"42,869"},{"v":5600,"d":"5,600"},{"v":9146,"d":"9,146"},0,0,0,{"v":68222,"d":"68,222"},{"v":29000,"d":"29,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":11432,"d":"11,432"},{"v":7790,"d":"7,790"},0,0,0,0,{"v":48046,"d":"48,046"},0,{"v":3564,"d":"3,564"},0,0,{"v":44482,"d":"44,482"},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":81155.4,"d":"81,155"},0,0,0,{"v":81155.4,"d":"81,155"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130104","806001","      事业运行（农业）",{"v":715772,"d":"715,772"},{"v":643986,"d":"643,986"},{"v":259656,"d":"259,656"},{"v":254772,"d":"254,772"},0,0,{"v":71943,"d":"71,943"},0,0,{"v":42869,"d":"42,869"},{"v":5600,"d":"5,600"},{"v":9146,"d":"9,146"},0,0,0,{"v":68222,"d":"68,222"},{"v":29000,"d":"29,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":11432,"d":"11,432"},{"v":7790,"d":"7,790"},0,0,0,0,{"v":3564,"d":"3,564"},0,{"v":3564,"d":"3,564"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130119","806001","      防灾救灾",{"v":81155.4,"d":"81,155"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":81155.4,"d":"81,155"},0,0,0,{"v":81155.4,"d":"81,155"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130152","806001","      对高校毕业生到基层任职补助",{"v":44482,"d":"44,482"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":44482,"d":"44,482"},0,0,0,0,{"v":44482,"d":"44,482"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21302",null,"    林业和草原",{"v":112030,"d":"112,030"},{"v":103861,"d":"103,861"},{"v":43920,"d":"43,920"},{"v":39468,"d":"39,468"},0,0,{"v":11253,"d":"11,253"},0,0,{"v":6940,"d":"6,940"},800,{"v":1480,"d":"1,480"},0,0,0,{"v":8169,"d":"8,169"},{"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,{"v":1851,"d":"1,851"},{"v":1318,"d":"1,318"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130204","806001","      事业机构",{"v":112030,"d":"112,030"},{"v":103861,"d":"103,861"},{"v":43920,"d":"43,920"},{"v":39468,"d":"39,468"},0,0,{"v":11253,"d":"11,253"},0,0,{"v":6940,"d":"6,940"},800,{"v":1480,"d":"1,480"},0,0,0,{"v":8169,"d":"8,169"},{"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,{"v":1851,"d":"1,851"},{"v":1318,"d":"1,318"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21303",null,"    水利",{"v":76153.6,"d":"76,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":76153.6,"d":"76,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":76153.6,"d":"76,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130399","806001","      其他水利支出",{"v":76153.6,"d":"76,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":76153.6,"d":"76,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":76153.6,"d":"76,154"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21307",null,"    农村综合改革",{"v":2327760,"d":"2,327,760"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":330000,"d":"330,000"},{"v":330000,"d":"330,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1363820,"d":"1,363,820"},0,0,0,0,{"v":1363820,"d":"1,363,820"},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":633940,"d":"633,940"},0,0,0,{"v":633940,"d":"633,940"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130701","806001","      对村级一事一议的补助",{"v":333940,"d":"333,940"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":333940,"d":"333,940"},0,0,0,{"v":333940,"d":"333,940"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2130705","806001","      对村民委员会和村党支部的补助",{"v":1993820,"d":"1,993,820"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":330000,"d":"330,000"},{"v":330000,"d":"330,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1363820,"d":"1,363,820"},0,0,0,0,{"v":1363820,"d":"1,363,820"},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":300000,"d":"300,000"},0,0,0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    21399",null,"    其他农林水支出",{"v":19911,"d":"19,911"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":19911,"d":"19,911"},0,0,0,{"v":19911,"d":"19,911"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2139901","806001","      化解其他公益性乡村债务支出",{"v":19911,"d":"19,911"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":19911,"d":"19,911"},0,0,0,{"v":19911,"d":"19,911"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  221",null,"  住房保障支出",{"v":558746,"d":"558,746"},{"v":558746,"d":"558,746"},0,0,0,0,0,0,0,0,0,0,{"v":558746,"d":"558,746"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["    22102",null,"    住房改革支出",{"v":558746,"d":"558,746"},{"v":558746,"d":"558,746"},0,0,0,0,0,0,0,0,0,0,{"v":558746,"d":"558,746"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      2210201","806001","      住房公积金",{"v":558746,"d":"558,746"},{"v":558746,"d":"558,746"},0,0,0,0,0,0,0,0,0,0,{"v":558746,"d":"558,746"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"一般公共预算基本支出预算表06","index":6,"n_rows":37,"n_cols":6,"rows_kept":37,"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表06"]
["一般公共预算基本支出预算表"]
["单位名称：盐边县益民乡 和 盐边县益民乡党政办",{"$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":5310100,"d":"5,310,100"},{"v":4512191,"d":"4,512,191"},{"v":732395,"d":"732,395"}]
["806001",null,"盐边县益民乡党政办",{"v":5310100,"d":"5,310,100"},{"v":4512191,"d":"4,512,191"},{"v":732395,"d":"732,395"}]
["  301",null,"  工资福利支出",{"v":4512191,"d":"4,512,191"},{"v":4512191,"d":"4,512,191"},0]
["    30101","806001","    基本工资",{"v":1404132,"d":"1,404,132"},{"v":1404132,"d":"1,404,132"},0]
["    30102","806001","    津贴补贴",{"v":1466028,"d":"1,466,028"},{"v":1466028,"d":"1,466,028"},0]
["    30103","806001","    奖金",{"v":76241,"d":"76,241"},{"v":76241,"d":"76,241"},0]
["    30107","806001","    绩效工资",{"v":131811,"d":"131,811"},{"v":131811,"d":"131,811"},0]
["    30108","806001","    机关事业单位基本养老保险缴费",{"v":600435,"d":"600,435"},{"v":600435,"d":"600,435"},0]
["    30110","806001","    职工基本医疗保险缴费",{"v":225163,"d":"225,163"},{"v":225163,"d":"225,163"},0]
["    30111","806001","    公务员医疗补助缴费",{"v":28800,"d":"28,800"},{"v":28800,"d":"28,800"},0]
["    30112","806001","    其他社会保障缴费",{"v":20835,"d":"20,835"},{"v":20835,"d":"20,835"},0]
["    30113","806001","    住房公积金",{"v":558746,"d":"558,746"},{"v":558746,"d":"558,746"},0]
["  302",null,"  商品和服务支出",{"v":732395,"d":"732,395"},0,{"v":732395,"d":"732,395"}]
["    30201","806001","    办公费",{"v":131000,"d":"131,000"},0,{"v":131000,"d":"131,000"}]
["    30205","806001","    水费",{"v":3600,"d":"3,600"},0,{"v":3600,"d":"3,600"}]
["    30206","806001","    电费",{"v":32400,"d":"32,400"},0,{"v":32400,"d":"32,400"}]
["    30207","806001","    邮电费",{"v":28800,"d":"28,800"},0,{"v":28800,"d":"28,800"}]
["    30211","806001","    差旅费",{"v":100800,"d":"100,800"},0,{"v":100800,"d":"100,800"}]
["    30215","806001","    会议费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["    30216","806001","    培训费",{"v":21600,"d":"21,600"},0,{"v":21600,"d":"21,600"}]
["    30217","806001","    公务接待费",{"v":10427,"d":"10,427"},0,{"v":10427,"d":"10,427"}]
["    30228","806001","    工会经费",{"v":60044,"d":"60,044"},0,{"v":60044,"d":"60,044"}]
["    30229","806001","    福利费",{"v":42124,"d":"42,124"},0,{"v":42124,"d":"42,124"}]
["    30231","806001","    公务用车运行维护费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["    30239","806001","    其他交通费用",{"v":177600,"d":"177,600"},0,{"v":177600,"d":"177,600"}]
["    30299","806001","    其他商品和服务支出",{"v":74000,"d":"74,000"},0,{"v":74000,"d":"74,000"}]
["  303",null,"  对个人和家庭的补助",{"v":65514,"d":"65,514"},0,0]
["    30302","806001","    退休费",{"v":11244,"d":"11,244"},0,0]
["    30304","806001","    抚恤金",{"v":9470,"d":"9,470"},0,0]
["    30305","806001","    生活补助",{"v":26340,"d":"26,340"},0,0]
["    30307","806001","    医疗费补助",{"v":18400,"d":"18,400"},0,0]
["    30309","806001","    奖励金",60,0,0]

{"sheet":"一般公共预算项目支出预算表07","index":7,"n_rows":43,"n_cols":5,"rows_kept":43,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算表07"]
["一般公共预算项目支出预算表"]
["单位名称：盐边县益民乡 和 盐边县益民乡党政办",{"$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":4674549.69,"d":"4,674,550"}]
["806001",null,"盐边县益民乡党政办",null,{"v":4674549.69,"d":"4,674,550"}]
["  201",null,"  一般公共服务支出",null,{"v":81569,"d":"81,569"}]
["    20101",null,"    人大事务",null,{"v":31200,"d":"31,200"}]
["      2010104","806001","      人大会议","2019年乡人大代表活动经费及人代会经费",{"v":31200,"d":"31,200"}]
["    20103",null,"    政府办公厅（室）及相关机构事务",null,{"v":33769,"d":"33,769"}]
["      2010302","806001","      一般行政管理事务（政府）","2017年内控制度建设经费",{"v":2000,"d":"2,000"}]
["      2010302","806001","      一般行政管理事务（政府）","2019年乡村治理补助",{"v":26234,"d":"26,234"}]
["      2010308","806001","      信访事务","2015年信访经费",{"v":5535,"d":"5,535"}]
["    20106",null,"    财政事务",null,{"v":16600,"d":"16,600"}]
["      2010602","806001","      一般行政管理事务（财政）","2018年度乡镇财政管理系统及金财网维护费",{"v":1200,"d":"1,200"}]
["      2010602","806001","      一般行政管理事务（财政）","2019年财务软件系统（A++、大平台）维护费",{"v":15400,"d":"15,400"}]
["  208",null,"  社会保障和就业支出",null,{"v":1762138,"d":"1,762,138"}]
["    20802",null,"    民政管理事务",null,{"v":575138,"d":"575,138"}]
["      2080299","806001","      其他民政管理事务支出","2019年敬老院护理人员工资及社保缴费",{"v":530138,"d":"530,138"}]
["      2080299","806001","      其他民政管理事务支出","2019年敬老院运行经费",{"v":45000,"d":"45,000"}]
["    20821",null,"    特困人员救助供养",null,{"v":1187000,"d":"1,187,000"}]
["      2082102","806001","      农村特困人员救助供养支出","2019年农村五保户生活费及丧葬费",{"v":1131000,"d":"1,131,000"}]
["      2082102","806001","      农村特困人员救助供养支出","2019年农村五保户御寒费",{"v":56000,"d":"56,000"}]
["  212",null,"  城乡社区支出",null,{"v":281380.69,"d":"281,381"}]
["    21205",null,"    城乡社区环境卫生",null,{"v":281380.69,"d":"281,381"}]
["      2120501","806001","      城乡社区环境卫生","2017年结转用于支付劳务费",{"v":281080.69,"d":"281,081"}]
["      2120501","806001","      城乡社区环境卫生","2016年城维费专项资金",300]
["  213",null,"  农林水支出",null,{"v":2549462,"d":"2,549,462"}]
["    21301",null,"    农业",null,{"v":125637.4,"d":"125,637"}]
["      2130119","806001","      防灾救灾","2017年农业生产救灾资金",{"v":81155.4,"d":"81,155"}]
["      2130152","806001","      对高校毕业生到基层任职补助","2019年村官生活补助及社保缴费",{"v":44482,"d":"44,482"}]
["    21303",null,"    水利",null,{"v":76153.6,"d":"76,154"}]
["      2130399","806001","      其他水利支出","2017年推行河长制金沙江（益民段）专项经费",{"v":76153.6,"d":"76,154"}]
["    21307",null,"    农村综合改革",null,{"v":2327760,"d":"2,327,760"}]
["      2130701","806001","      对村级一事一议的补助","2017年一事一议回龙村大平坪至马桑弯道路硬化",{"v":19340,"d":"19,340"}]
["      2130701","806001","      对村级一事一议的补助","2018年市级村级公益事业建设一事一议财政奖补资金用于益民乡永益村兴桥组农机生产道路及户联路硬化项目",{"v":22600,"d":"22,600"}]
["      2130701","806001","      对村级一事一议的补助","2018年市级村级公益事业建设一事一议财政奖补资金（市级补助资金）",{"v":103000,"d":"103,000"}]
["      2130701","806001","      对村级一事一议的补助","2018年村级公益事业一事一议财政奖补资金（省级补助资金）",{"v":189000,"d":"189,000"}]
["      2130705","806001","      对村民委员会和村党支部的补助","2019年村社干部工资、社保及村绩效",{"v":1363820,"d":"1,363,820"}]
["      2130705","806001","      对村民委员会和村党支部的补助","根据盐财资预【2019】2号文下达2019年省级基层组织活动和公共服务运行经费",{"v":300000,"d":"300,000"}]
["      2130705","806001","      对村民委员会和村党支部的补助","2019年村办公经费",{"v":330000,"d":"330,000"}]
["    21399",null,"    其他农林水支出",null,{"v":19911,"d":"19,911"}]
["      2139901","806001","      化解其他公益性乡村债务支出","2016年化解乡村公益性债务化解",{"v":19911,"d":"19,911"}]

{"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"]}
[{"$nulls":7},"预算表08"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：盐边县益民乡 和 盐边县益民乡党政办",{"$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":30427,"d":"30,427"},0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":10427,"d":"10,427"}]
["806001","盐边县益民乡党政办",{"v":30427,"d":"30,427"},0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":10427,"d":"10,427"}]

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