{"text_format":"3","workbook":"xls","n_sheets":19,"sheets":["封面","收支总表","支出预算总表","征收计划","基本支出","项目支出","项目支出（项目名称下挂经济科目）","项目支出（2017年资金安排）","项目支出（2017年资金结转）","项目支出（单位下挂名称）","2017年资金安排项目支出（单位下挂名称）","2017年资金结项目支出（单位下挂名称）","公用支出","财拨公用支出","补助支出","财拨补助支出","财拨分项支出","政府采购（按资金来源）","政府采购（按支出类别）"],"not_rendered":{"defined_names":38},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"flags":["formulas_cached_only"]}
[{"v":0,"d":"0.0000"}]
[]
[]
["盐边县新九乡农业服务中心"]
["2017年部门预算报表"]

{"sheet":"收支总表","index":1,"n_rows":25,"n_cols":7,"rows_kept":25,"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表1"]
["收支预算总表"]
[{"$nulls":3},"单位：元"]
["收          入",null,"支             出"]
["项              目","2017年预算数","项              目","2017年预算数"]
["一、当年财政拨款收入",{"v":3351213,"d":"3,351,213"},"一、工资福利支出",{"v":1382950,"d":"1,382,950"}]
["   其中：农村税费改革补助收入",0,"二、日常公用支出",{"v":393805,"d":"393,805"}]
["   其中：成品油价格和税费改革税收返还收入",0,"三、对个人和家庭的补助支出",{"v":1071604,"d":"1,071,604"}]
["    其中：义务教育等转移支付收入 ",0,"四、项目支出",{"v":509354,"d":"509,354"}]
["二、行政单位财政专户管理收入",0,"五、上缴上级支出",0]
["三、事业单位财政专户管理收入",0,"六、对附属单位补助支出",0]
["四、事业收入",0]
["五、事业单位经营收入",0]
["六、上级补助收入",0]
["七、附属单位上缴收入",0]
["八、其他收入",0]
["本  年  收  入  合  计",{"v":3351213,"d":"3,351,213"},"本  年  支  出  合  计",{"v":3357713,"d":"3,357,713"},null,null," "]
["九、上年预算外资金财政专户结余安排",0,"七、结转下年",0]
["十、用事业基金弥补收支差额",0,null,0]
["十一、上年结转",{"v":6500,"d":"6,500"},null,0]
["    其中：专项资金",{"v":6500,"d":"6,500"},null,0]
["          事业单位经营亏损",0,"       ",0]
[]
[]
["收      入      总      计",{"v":3357713,"d":"3,357,713"},"支      出      总      计",{"v":3357713,"d":"3,357,713"}]

{"sheet":"支出预算总表","index":2,"n_rows":23,"n_cols":19,"rows_kept":23,"merged":[[3,5,5,5],[3,17,5,17],[3,18,5,18],[4,3,5,3],[4,4,5,4],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表3"]
["支出预算表"]
["",{"$nulls":17},"单位：元"]
["项    目",{"$nulls":4},"合计","基本支出",{"$nulls":3},"项目支出",{"$nulls":6},"上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）",null,"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出","小计","基础设施建设及大修理","会议培训大型活动","民生工程","专项业务","偿债资金","其他项目"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,"6","7","8","9","10","11","12","13","14"]
[{"$nulls":4},"合计",{"v":3357713,"d":"3357713.00"},{"v":2848359,"d":"2848359.00"},{"v":1382950,"d":"1382950.00"},{"v":393805,"d":"393805.00"},{"v":1071604,"d":"1071604.00"},{"v":509354,"d":"509354.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":509354,"d":"509354.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"盐边县新九乡农业服务中心",{"v":3357713,"d":"3357713.00"},{"v":2848359,"d":"2848359.00"},{"v":1382950,"d":"1382950.00"},{"v":393805,"d":"393805.00"},{"v":1071604,"d":"1071604.00"},{"v":509354,"d":"509354.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":509354,"d":"509354.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","02","810002","  一般行政管理事务",{"v":13000,"d":"13000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","31","02","810002","  一般行政管理事务",{"v":10470,"d":"10470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10470,"d":"10470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10470,"d":"10470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","09","810002","  群众文化",{"v":168216,"d":"168216.00"},{"v":168216,"d":"168216.00"},{"v":157435,"d":"157435.00"},{"v":10781,"d":"10781.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","99","810002","  其他文化支出",{"v":5600,"d":"5600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5600,"d":"5600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5600,"d":"5600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","810002","  社会保险经办机构",{"v":75063,"d":"75063.00"},{"v":75063,"d":"75063.00"},{"v":72923,"d":"72923.00"},{"v":2140,"d":"2140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","04","810002","  未归口管理的行政单位离退休",{"v":756,"d":"756.00"},{"v":756,"d":"756.00"},{"v":756,"d":"756.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","810002","  机关事业单位基本养老保险缴费支出",{"v":207287,"d":"207287.00"},{"v":207287,"d":"207287.00"},{"v":207287,"d":"207287.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","21","02","810002","  农村特困人员救助供养支出",{"v":396000,"d":"396000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":396000,"d":"396000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":396000,"d":"396000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","07","99","810002","  其他计划生育事务支出",{"v":184076,"d":"184076.00"},{"v":100692,"d":"100692.00"},{"v":92566,"d":"92566.00"},{"v":8126,"d":"8126.00"},{"v":0,"d":"0.00"},{"v":83384,"d":"83384.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83384,"d":"83384.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","01","02","810002","  一般行政管理事务",{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","01","04","810002","  农业事业",{"v":863052,"d":"863052.00"},{"v":863052,"d":"863052.00"},{"v":748172,"d":"748172.00"},{"v":112120,"d":"112120.00"},{"v":2760,"d":"2760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","02","04","810002","  林业事业机构",{"v":114449,"d":"114449.00"},{"v":114449,"d":"114449.00"},{"v":103811,"d":"103811.00"},{"v":10638,"d":"10638.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","07","05","810002","  对村民委员会和村党支部的补助",{"v":1159486,"d":"1159486.00"},{"v":1159486,"d":"1159486.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250000.00"},{"v":909486,"d":"909486.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","810002","  住房公积金",{"v":159358,"d":"159358.00"},{"v":159358,"d":"159358.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":159358,"d":"159358.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"征收计划","index":3,"n_rows":7,"n_cols":25,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,3,24],[4,3,4,4],[4,5,4,6],[4,7,4,15],[4,16,4,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"预算表2-1"]
["行政事业性收费、基金、专项收入和其他预算外资金征收计划表"]
["",{"$nulls":23},"单位：元"]
["单位代码","项  目  名  称","上年预算外资金财政专户结余","2016年征收情况",{"$nulls":3},"2017年计划收取数"]
[{"$nulls":3},"预算内",null,"财政专户管理",null,"预算内管理",{"$nulls":8},"财政专户管理"]
[{"$nulls":3},"预算内计划收取数","预算内实际收取数","财政专户管理计划收取数","财政专户管理实际收取数","合计","政府性基金","专项收入","彩票资金收入","行政事业性收费","罚没收入","国有资本经营收入","国有资源（资产）有偿使用收入","其他收入","合计","政府性基金","专项收入","彩票资金收入","行政事业性收费","罚没收入","国有资本经营收入","国有资源（资产）有偿使用收入","其他收入"]
["**","**",1,null,null,"2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21"]

{"sheet":"基本支出","index":4,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["2017年基本支出预算表"]
[]
["单位编码","单位名称","科目",{"$nulls":3},"支出项目编码","支出项目名称","资金性质","合计"]
[null,null,"功能科目编码","功能科目名称","经济科目编码","经济科目名称"]

{"sheet":"项目支出","index":5,"n_rows":18,"n_cols":19,"rows_kept":18,"merged":[[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,4,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,3,18],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表3-5"]
["项目支出预算表"]
["",{"$nulls":17},"单位：元"]
["项    目",{"$nulls":5},"项目内容","是否政府采购","总计","当年财政拨款（补助）",null,null,"财政专户管理","事业单位经营收入安排","其他资金安排","上年结转安排"]
["科目编码",null,null,"单位代码","单位名称  ","科目、项目",{"$nulls":9},"合计","上年预算内结转安排","财政专户管理结转安排","上年其他资金结转安排"]
["类","款","项",{"$nulls":6},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",null,"**","**",1,"2","3","4","5","6","7","8","9","10","11"]
[{"$nulls":4},"合计",{"$nulls":3},{"v":509354,"d":"509,354"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
[{"$nulls":3},"810002",{"$nulls":4},{"v":509354,"d":"509,354"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
["208","21","02","  810002","盐边县新九乡农业服务中心","专项业务（农村五保户生活补助）",null,"否",{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},0,0,0,0,0,0,0,0]
["210","07","99","  810002","盐边县新九乡农业服务中心","专项业务（村计生服务员生活补助）",null,null,{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},0,0,0,0,0,0,0,0]
["213","01","02","  810002","盐边县新九乡农业服务中心","据盐边财预【2015】23号下达广播村村响经费","根据盐边财预【2015】23号下达广播村村响经费",null,900,0,0,0,0,0,0,900,900,0,0]
["208","21","02","  810002","盐边县新九乡农业服务中心","专项业务（农村五保户御寒费）",null,null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0]
["208","21","02","  810002","盐边县新九乡农业服务中心","专项业务（农村五保户丧葬费）",null,null,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0]
["207","01","99","  810002","盐边县新九乡农业服务中心","根据盐边财预【2015】23号下达农村书屋经费","根据盐边财预【2015】23号下达农村书屋经费",null,{"v":5600,"d":"5,600"},0,0,0,0,0,0,{"v":5600,"d":"5,600"},{"v":5600,"d":"5,600"},0,0]
["201","31","02","  810002","盐边县新九乡农业服务中心","专项业务（培训费）",null,null,{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},0,0,0,0,0,0,0,0]
["201","06","02","  810002","盐边县新九乡农业服务中心","专项业务",null,null,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0]
["210","07","99","  810002","盐边县新九乡农业服务中心","专项业务（村计生服务员社保）",null,"是",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0,0,0,0,0,0,0,0]

{"sheet":"项目支出（项目名称下挂经济科目）","index":6,"n_rows":26,"n_cols":19,"rows_kept":26,"merged":[[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,4,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,3,18],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算表3-5"]
["项目支出预算表"]
["",{"$nulls":17},"单位：元"]
["项    目",{"$nulls":5},"项目内容","是否政府采购","总计","当年财政拨款（补助）",null,null,"财政专户管理","事业单位经营收入安排","其他资金安排","上年结转安排"]
["科目编码",null,null,"单位代码","单位名称  ","科目、项目",{"$nulls":9},"合计","上年预算内结转安排","财政专户结转安排","上年其他资金结转安排"]
["类","款","项",{"$nulls":6},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",null,"**","**",1,"2","3","4","5","6","7","8","9","10","11"]
[{"$nulls":8},{"v":509354,"d":"509,354"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
[{"$nulls":5},"根据盐边财预【2015】23号下达农村书屋经费",null,null,{"v":5600,"d":"5,600"},0,0,0,0,0,0,{"v":5600,"d":"5,600"},{"v":5600,"d":"5,600"},0,0]
["207","01","99","810002","盐边县新九乡农业服务中心","  其他商品和服务支出","根据盐边财预【2015】23号下达农村书屋经费","否",{"v":5600,"d":"5,600"},0,0,0,0,0,0,{"v":5600,"d":"5,600"},{"v":5600,"d":"5,600"},0,0]
[{"$nulls":5},"据盐边财预【2015】23号下达广播村村响经费",null,null,900,0,0,0,0,0,0,900,900,0,0]
["213","01","02","810002","盐边县新九乡农业服务中心","  其他商品和服务支出","根据盐边财预【2015】23号下达广播村村响经费","否",900,0,0,0,0,0,0,900,900,0,0]
[{"$nulls":5},"专项业务",null,null,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0]
["201","06","02","810002","盐边县新九乡农业服务中心","  维修(护)费",null,"否",{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"专项业务（村计生服务员社保）",null,null,{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0,0,0,0,0,0,0,0]
["210","07","99","810002","盐边县新九乡农业服务中心","  其他对个人和家庭的补助支出",null,"是",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"专项业务（村计生服务员生活补助）",null,null,{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},0,0,0,0,0,0,0,0]
["210","07","99","810002","盐边县新九乡农业服务中心","  生活补助",null,"否",{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"专项业务（农村五保户丧葬费）",null,null,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0]
["208","21","02","810002","盐边县新九乡农业服务中心","  其他商品和服务支出",null,"否",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"专项业务（农村五保户生活补助）",null,null,{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},0,0,0,0,0,0,0,0]
["208","21","02","810002","盐边县新九乡农业服务中心","  救济费",null,"否",{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"专项业务（农村五保户御寒费）",null,null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0]
["208","21","02","810002","盐边县新九乡农业服务中心","  其他商品和服务支出",null,"否",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0]
[{"$nulls":5},"专项业务（培训费）",null,null,{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},0,0,0,0,0,0,0,0]
["201","31","02","810002","盐边县新九乡农业服务中心","  培训费",null,"否",{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},0,0,0,0,0,0,0,0]

{"sheet":"项目支出（2017年资金安排）","index":7,"n_rows":16,"n_cols":15,"rows_kept":16,"merged":[[1,0,1,14],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,4,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[4,3,5,3],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算表3-5"]
["项目支出预算表（2017年资金安排）"]
["",{"$nulls":13},"单位：元"]
["项    目",{"$nulls":5},"项目内容","是否政府采购","总计","当年财政拨款（补助）",null,null,"财政专户管理","事业单位经营收入安排","其他资金安排"]
["科目编码",null,null,"单位代码","单位名称  ","科目、项目"]
["类","款","项",{"$nulls":6},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",null,"**","**",1,"2","3","4","5","6","7"]
[{"$nulls":5},"合计",null,null,{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0]
[{"$nulls":5},"专项业务",null,null,{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0]
["208","21","02","810002","盐边县新九乡农业服务中心","  专项业务（农村五保户生活补助）",null,"否",{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},0,0,0,0]
["210","07","99","810002","盐边县新九乡农业服务中心","  专项业务（村计生服务员生活补助）",null,null,{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},0,0,0,0]
["208","21","02","810002","盐边县新九乡农业服务中心","  专项业务（农村五保户御寒费）",null,null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0]
["208","21","02","810002","盐边县新九乡农业服务中心","  专项业务（农村五保户丧葬费）",null,null,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0]
["201","31","02","810002","盐边县新九乡农业服务中心","  专项业务（培训费）",null,null,{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},0,0,0,0]
["201","06","02","810002","盐边县新九乡农业服务中心","  专项业务",null,null,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0]
["210","07","99","810002","盐边县新九乡农业服务中心","  专项业务（村计生服务员社保）",null,"是",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0,0,0,0]

{"sheet":"项目支出（2017年资金结转）","index":8,"n_rows":11,"n_cols":12,"rows_kept":11,"merged":[[1,0,1,11],[3,6,5,6],[3,7,5,7],[3,8,3,11],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算表3-5"]
["项目支出预算表（2017年资金结转）"]
["",{"$nulls":10},"单位：元"]
["项    目",{"$nulls":5},"项目内容","是否政府采购","上年结转安排"]
["科目编码",null,null,"单位代码","单位名称  ","科目、项目",null,null,"合计","上年预算内结转安排","财政专户外结转安排","上年其他资金结转安排"]
["类","款","项"]
["**","**","**","**","**",null,"**","**","1","2","3","4"]
[{"$nulls":5},"合计",null,null,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
[{"$nulls":5},"专项业务",null,null,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
["207","01","99","810002","盐边县新九乡农业服务中心","  根据盐边财预【2015】23号下达农村书屋经费","根据盐边财预【2015】23号下达农村书屋经费","否",{"v":5600,"d":"5,600"},{"v":5600,"d":"5,600"},0,0]
["213","01","02","810002","盐边县新九乡农业服务中心","  据盐边财预【2015】23号下达广播村村响经费","根据盐边财预【2015】23号下达广播村村响经费",null,900,900,0,0]

{"sheet":"项目支出（单位下挂名称）","index":9,"n_rows":19,"n_cols":18,"rows_kept":19,"merged":[[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,4,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,3,17],[4,3,5,3],[4,4,5,4],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算表3-5"]
["项目支出预算表"]
["",{"$nulls":16},"单位：元"]
["项    目",{"$nulls":4},"项目内容","是否政府采购","总计","当年财政拨款（补助）",null,null,"财政专户管理","事业单位经营收入安排","其他资金安排","上年结转安排"]
["科目编码",null,null,"单位代码","单位名称  ",{"$nulls":9},"合计","上年预算内结转安排","财政专户管理外结转安排","上年其他资金结转安排"]
["类","款","项",{"$nulls":5},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**","**","**",1,"2","3","4","5","6","7","8","9","10","11"]
[{"$nulls":5},"合计",null,{"v":509354,"d":"509,354"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
[{"$nulls":3},"810002","盐边县新九乡农业服务中心",null,null,{"v":509354,"d":"509,354"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
[{"$nulls":4},"  专项业务",null,null,{"v":509354,"d":"509,354"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
["208","21","02","  810002","    专项业务（农村五保户生活补助）",null,"否",{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},0,0,0,0,0,0,0,0]
["210","07","99","  810002","    专项业务（村计生服务员生活补助）",null,null,{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},0,0,0,0,0,0,0,0]
["213","01","02","  810002","    据盐边财预【2015】23号下达广播村村响经费","根据盐边财预【2015】23号下达广播村村响经费",null,900,0,0,0,0,0,0,900,900,0,0]
["208","21","02","  810002","    专项业务（农村五保户御寒费）",null,null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0]
["208","21","02","  810002","    专项业务（农村五保户丧葬费）",null,null,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,0]
["207","01","99","  810002","    根据盐边财预【2015】23号下达农村书屋经费","根据盐边财预【2015】23号下达农村书屋经费",null,{"v":5600,"d":"5,600"},0,0,0,0,0,0,{"v":5600,"d":"5,600"},{"v":5600,"d":"5,600"},0,0]
["201","31","02","  810002","    专项业务（培训费）",null,null,{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},0,0,0,0,0,0,0,0]
["201","06","02","  810002","    专项业务",null,null,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0,0,0,0,0]
["210","07","99","  810002","    专项业务（村计生服务员社保）",null,"是",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0,0,0,0,0,0,0,0]

{"sheet":"2017年资金安排项目支出（单位下挂名称）","index":10,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[1,0,1,13],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,4,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算表3-5"]
["2017年资金安排项目支出预算表"]
["",{"$nulls":12},"单位：元"]
["项    目",{"$nulls":4},"项目内容","是否政府采购","总计","当年财政拨款（补助）",null,null,"财政专户管理","事业单位经营收入安排","其他资金安排"]
["科目编码",null,null,"单位代码","单位名称  "]
["类","款","项",{"$nulls":5},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**","**","**",1,"2","3","4","5","6","7"]
[{"$nulls":5},"合计",null,{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0]
[{"$nulls":3},"810002","盐边县新九乡农业服务中心",null,null,{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0]
[{"$nulls":4},"  专项业务",null,null,{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},{"v":502854,"d":"502,854"},0,0,0,0]
["208","21","02","  810002","    专项业务（农村五保户生活补助）",null,"否",{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},{"v":372000,"d":"372,000"},0,0,0,0]
["210","07","99","  810002","    专项业务（村计生服务员生活补助）",null,null,{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},{"v":81984,"d":"81,984"},0,0,0,0]
["208","21","02","  810002","    专项业务（农村五保户御寒费）",null,null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0]
["208","21","02","  810002","    专项业务（农村五保户丧葬费）",null,null,{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0]
["201","31","02","  810002","    专项业务（培训费）",null,null,{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},{"v":10470,"d":"10,470"},0,0,0,0]
["201","06","02","  810002","    专项业务",null,null,{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},0,0,0,0]
["210","07","99","  810002","    专项业务（村计生服务员社保）",null,"是",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0,0,0,0]

{"sheet":"2017年资金结项目支出（单位下挂名称）","index":11,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[1,0,1,10],[3,5,5,5],[3,6,5,6],[3,7,3,10],[4,3,5,3],[4,4,5,4],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算表3-5"]
["2017年结转资金安排项目支出预算表"]
["",{"$nulls":9},"单位：元"]
["项    目",{"$nulls":4},"项目内容","是否政府采购","上年结转安排"]
["科目编码",null,null,"单位代码","单位名称  ",null,null,"合计","上年预算内结转安排","财政专户管理结转安排","上年其他资金结转安排"]
["类","款","项"]
["**","**","**","**","**","**","**","1","2","3","4"]
[{"$nulls":5},"合计",null,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
[{"$nulls":3},"810002","盐边县新九乡农业服务中心",null,null,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
[{"$nulls":4},"  专项业务",null,null,{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},0,0]
["207","01","99","  810002","    根据盐边财预【2015】23号下达农村书屋经费","根据盐边财预【2015】23号下达农村书屋经费","否",{"v":5600,"d":"5,600"},{"v":5600,"d":"5,600"},0,0]
["213","01","02","  810002","    据盐边财预【2015】23号下达广播村村响经费","根据盐边财预【2015】23号下达广播村村响经费",null,900,900,0,0]

{"sheet":"公用支出","index":12,"n_rows":15,"n_cols":39,"rows_kept":15,"merged":[[1,0,1,38],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32],[3,33,3,38],[4,3,5,3],[4,4,5,4],[4,33,5,33],[4,34,4,36],[4,37,5,37],[4,38,5,38]],"flags":["formulas_cached_only"]}
[{"$nulls":38},"预算表3-3"]
["日常公用支出预算表"]
["",{"$nulls":37},"单位：元"]
["项    目",{"$nulls":4},"合计","办公费","印刷费","咨询费","手续费","水电","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加支出","其他商品和服务支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称  （科目）",{"$nulls":28},"总计","财政拨款（补助）安排",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":31},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",1,2,"3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34"]
[{"$nulls":4},"合计",{"v":393805,"d":"393805.00"},{"v":282220,"d":"282220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":16228,"d":"16228.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23755,"d":"23755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8045,"d":"8045.00"},{"v":0,"d":"0.00"},{"v":7005,"d":"7005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20729,"d":"20729.00"},{"v":15823,"d":"15823.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":393805,"d":"393805.00"},{"v":393805,"d":"393805.00"},{"v":393805,"d":"393805.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"盐边县新九乡农业服务中心",{"v":393805,"d":"393805.00"},{"v":282220,"d":"282220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":16228,"d":"16228.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23755,"d":"23755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8045,"d":"8045.00"},{"v":0,"d":"0.00"},{"v":7005,"d":"7005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20729,"d":"20729.00"},{"v":15823,"d":"15823.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":393805,"d":"393805.00"},{"v":393805,"d":"393805.00"},{"v":393805,"d":"393805.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","09","810002","  群众文化",{"v":10781,"d":"10781.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2769,"d":"2769.00"},{"v":2012,"d":"2012.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10781,"d":"10781.00"},{"v":10781,"d":"10781.00"},{"v":10781,"d":"10781.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","810002","  社会保险经办机构",{"v":2140,"d":"2140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1279,"d":"1279.00"},{"v":861,"d":"861.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2140,"d":"2140.00"},{"v":2140,"d":"2140.00"},{"v":2140,"d":"2140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","07","99","810002","  其他计划生育事务支出",{"v":8126,"d":"8126.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1638,"d":"1638.00"},{"v":1488,"d":"1488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8126,"d":"8126.00"},{"v":8126,"d":"8126.00"},{"v":8126,"d":"8126.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","01","04","810002","  农业事业",{"v":112120,"d":"112120.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":16228,"d":"16228.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9755,"d":"9755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6045,"d":"6045.00"},{"v":0,"d":"0.00"},{"v":7005,"d":"7005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13200,"d":"13200.00"},{"v":9887,"d":"9887.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112120,"d":"112120.00"},{"v":112120,"d":"112120.00"},{"v":112120,"d":"112120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","02","04","810002","  林业事业机构",{"v":10638,"d":"10638.00"},{"v":2220,"d":"2220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1843,"d":"1843.00"},{"v":1575,"d":"1575.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10638,"d":"10638.00"},{"v":10638,"d":"10638.00"},{"v":10638,"d":"10638.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","07","05","810002","  对村民委员会和村党支部的补助",{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨公用支出","index":13,"n_rows":15,"n_cols":39,"rows_kept":15,"merged":[[1,0,1,38],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32],[3,33,3,38],[4,3,5,3],[4,4,5,4],[4,33,5,33],[4,34,4,36],[4,37,5,37],[4,38,5,38]],"flags":["formulas_cached_only"]}
[{"$nulls":38},"预算表3-3-1"]
["财拨公用支出"]
["",{"$nulls":37},"单位：元"]
["项    目",{"$nulls":4},"合计","办公费","印刷费","咨询费","手续费","水电","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加支出","其他商品和服务支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称（科目）",{"$nulls":28},"总计","财政拨款（补助）安排",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":31},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",1,2,"3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","24","25","26","27","28","29","30","31","32","33","37","38","39","40","41","42"]
[{"$nulls":4},"合计",{"v":393805,"d":"393805.00"},{"v":282220,"d":"282220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":16228,"d":"16228.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23755,"d":"23755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8045,"d":"8045.00"},{"v":0,"d":"0.00"},{"v":7005,"d":"7005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20729,"d":"20729.00"},{"v":15823,"d":"15823.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":393805,"d":"393805.00"},{"v":393805,"d":"393805.00"},{"v":393805,"d":"393805.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"盐边县新九乡农业服务中心",{"v":393805,"d":"393805.00"},{"v":282220,"d":"282220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":16228,"d":"16228.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23755,"d":"23755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8045,"d":"8045.00"},{"v":0,"d":"0.00"},{"v":7005,"d":"7005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20729,"d":"20729.00"},{"v":15823,"d":"15823.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":393805,"d":"393805.00"},{"v":393805,"d":"393805.00"},{"v":393805,"d":"393805.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","09","810002","  群众文化",{"v":10781,"d":"10781.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2769,"d":"2769.00"},{"v":2012,"d":"2012.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10781,"d":"10781.00"},{"v":10781,"d":"10781.00"},{"v":10781,"d":"10781.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","810002","  社会保险经办机构",{"v":2140,"d":"2140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1279,"d":"1279.00"},{"v":861,"d":"861.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2140,"d":"2140.00"},{"v":2140,"d":"2140.00"},{"v":2140,"d":"2140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","07","99","810002","  其他计划生育事务支出",{"v":8126,"d":"8126.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1638,"d":"1638.00"},{"v":1488,"d":"1488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8126,"d":"8126.00"},{"v":8126,"d":"8126.00"},{"v":8126,"d":"8126.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","01","04","810002","  农业事业",{"v":112120,"d":"112120.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":16228,"d":"16228.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9755,"d":"9755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6045,"d":"6045.00"},{"v":0,"d":"0.00"},{"v":7005,"d":"7005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13200,"d":"13200.00"},{"v":9887,"d":"9887.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112120,"d":"112120.00"},{"v":112120,"d":"112120.00"},{"v":112120,"d":"112120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","02","04","810002","  林业事业机构",{"v":10638,"d":"10638.00"},{"v":2220,"d":"2220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1843,"d":"1843.00"},{"v":1575,"d":"1575.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10638,"d":"10638.00"},{"v":10638,"d":"10638.00"},{"v":10638,"d":"10638.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","07","05","810002","  对村民委员会和村党支部的补助",{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"补助支出","index":14,"n_rows":12,"n_cols":26,"rows_kept":12,"merged":[[1,0,1,25],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,3,25],[4,3,5,3],[4,4,5,4],[4,20,5,20],[4,21,4,23],[4,24,5,24],[4,25,5,25]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算表3-4"]
["对个人和家庭的补助支出预算表"]
["",{"$nulls":24},"单位：元"]
["项    目",{"$nulls":4},"合计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","住房公积金","购房补贴","采暖补贴","物业服务补贴","其他对个人和家庭补助支出","资金来源"]
["科目编码",null,null,"单位代码","单位名称（科目）",{"$nulls":15},"总计","当年财政拨款（补助）",null,null,"其他资金安排","上年结转安排"]
["类","款","项",{"$nulls":18},"小计","一般性财政拨款（补助）安排","政府性基金收入安排"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,"12","13","14","15","16","17","18","19","20","21"]
[{"$nulls":4},"合计",{"v":1071604,"d":"1,071,604"},0,0,0,0,{"v":900036,"d":"900,036"},0,{"v":2400,"d":"2,400"},0,360,{"v":159358,"d":"159,358"},0,0,0,{"v":9450,"d":"9,450"},{"v":1071604,"d":"1,071,604"},{"v":1071604,"d":"1,071,604"},{"v":1071604,"d":"1,071,604"},0,0,0]
[{"$nulls":4},"盐边县新九乡农业服务中心",{"v":1071604,"d":"1,071,604"},0,0,0,0,{"v":900036,"d":"900,036"},0,{"v":2400,"d":"2,400"},0,360,{"v":159358,"d":"159,358"},0,0,0,{"v":9450,"d":"9,450"},{"v":1071604,"d":"1,071,604"},{"v":1071604,"d":"1,071,604"},{"v":1071604,"d":"1,071,604"},0,0,0]
["213","01","04","810002","  农业事业",{"v":2760,"d":"2,760"},0,0,0,0,0,0,{"v":2400,"d":"2,400"},0,360,0,0,0,0,0,{"v":2760,"d":"2,760"},{"v":2760,"d":"2,760"},{"v":2760,"d":"2,760"},0,0,0]
["213","07","05","810002","  对村民委员会和村党支部的补助",{"v":909486,"d":"909,486"},0,0,0,0,{"v":900036,"d":"900,036"},0,0,0,0,0,0,0,0,{"v":9450,"d":"9,450"},{"v":909486,"d":"909,486"},{"v":909486,"d":"909,486"},{"v":909486,"d":"909,486"},0,0,0]
["221","02","01","810002","  住房公积金",{"v":159358,"d":"159,358"},0,0,0,0,0,0,0,0,0,{"v":159358,"d":"159,358"},0,0,0,0,{"v":159358,"d":"159,358"},{"v":159358,"d":"159,358"},{"v":159358,"d":"159,358"},0,0,0]

{"sheet":"财拨补助支出","index":15,"n_rows":12,"n_cols":20,"rows_kept":12,"merged":[[1,0,1,19],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算表3-4-1"]
["财政拨款对个人和家庭的补助支出预算表"]
["",{"$nulls":18},"单位：元"]
["项    目",{"$nulls":4},"合计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","住房公积金","购房补贴","采暖补贴","物业服务补贴","其他对个人和家庭补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,"12","13","14","15"]
[{"$nulls":4},"合计",{"v":1071604,"d":"1,071,604"},0,0,0,0,{"v":900036,"d":"900,036"},0,{"v":2400,"d":"2,400"},0,360,{"v":159358,"d":"159,358"},0,0,0,{"v":9450,"d":"9,450"}]
[{"$nulls":4},"盐边县新九乡农业服务中心",{"v":1071604,"d":"1,071,604"},0,0,0,0,{"v":900036,"d":"900,036"},0,{"v":2400,"d":"2,400"},0,360,{"v":159358,"d":"159,358"},0,0,0,{"v":9450,"d":"9,450"}]
["213","01","04","810002","  农业事业",{"v":2760,"d":"2,760"},0,0,0,0,0,0,{"v":2400,"d":"2,400"},0,360,0,0,0,0,0]
["213","07","05","810002","  对村民委员会和村党支部的补助",{"v":909486,"d":"909,486"},0,0,0,0,{"v":900036,"d":"900,036"},0,0,0,0,0,0,0,0,{"v":9450,"d":"9,450"}]
["221","02","01","810002","  住房公积金",{"v":159358,"d":"159,358"},0,0,0,0,0,0,0,0,0,{"v":159358,"d":"159,358"},0,0,0,0]

{"sheet":"财拨分项支出","index":16,"n_rows":23,"n_cols":23,"rows_kept":23,"merged":[[2,21,2,22],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,10,5,10],[4,11,5,11],[4,16,5,16],[4,17,5,17],[4,22,5,22]],"flags":["formulas_cached_only"]}
[]
["财政拨款支出预算表"]
["",{"$nulls":20},"单位：元"]
["项    目",{"$nulls":4},"合计",{"$nulls":5},"上年预算内结转",{"$nulls":5},"经费拨款(补助)"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出",{"$nulls":3},"项目支出","合计","基本支出",{"$nulls":3},"项目支出","合计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出",null,null,"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出",null,null,"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":4},"合计",{"v":3357713,"d":"3,357,713"},{"v":2848359,"d":"2,848,359"},{"v":1382950,"d":"1,382,950"},{"v":393805,"d":"393,805"},{"v":1071604,"d":"1,071,604"},{"v":509354,"d":"509,354"},{"v":6500,"d":"6,500"},0,0,0,0,{"v":6500,"d":"6,500"},{"v":3351213,"d":"3,351,213"},{"v":2848359,"d":"2,848,359"},{"v":1382950,"d":"1,382,950"},{"v":393805,"d":"393,805"},{"v":1071604,"d":"1,071,604"},{"v":502854,"d":"502,854"}]
[{"$nulls":4},"盐边县新九乡农业服务中心",{"v":3357713,"d":"3,357,713"},{"v":2848359,"d":"2,848,359"},{"v":1382950,"d":"1,382,950"},{"v":393805,"d":"393,805"},{"v":1071604,"d":"1,071,604"},{"v":509354,"d":"509,354"},{"v":6500,"d":"6,500"},0,0,0,0,{"v":6500,"d":"6,500"},{"v":3351213,"d":"3,351,213"},{"v":2848359,"d":"2,848,359"},{"v":1382950,"d":"1,382,950"},{"v":393805,"d":"393,805"},{"v":1071604,"d":"1,071,604"},{"v":502854,"d":"502,854"}]
["201","06","02","810002","  一般行政管理事务",{"v":13000,"d":"13,000"},0,0,0,0,{"v":13000,"d":"13,000"},0,0,0,0,0,0,{"v":13000,"d":"13,000"},0,0,0,0,{"v":13000,"d":"13,000"}]
["201","31","02","810002","  一般行政管理事务",{"v":10470,"d":"10,470"},0,0,0,0,{"v":10470,"d":"10,470"},0,0,0,0,0,0,{"v":10470,"d":"10,470"},0,0,0,0,{"v":10470,"d":"10,470"}]
["207","01","09","810002","  群众文化",{"v":168216,"d":"168,216"},{"v":168216,"d":"168,216"},{"v":157435,"d":"157,435"},{"v":10781,"d":"10,781"},0,0,0,0,0,0,0,0,{"v":168216,"d":"168,216"},{"v":168216,"d":"168,216"},{"v":157435,"d":"157,435"},{"v":10781,"d":"10,781"},0,0]
["207","01","99","810002","  其他文化支出",{"v":5600,"d":"5,600"},0,0,0,0,{"v":5600,"d":"5,600"},{"v":5600,"d":"5,600"},0,0,0,0,{"v":5600,"d":"5,600"},0,0,0,0,0,0]
["208","01","09","810002","  社会保险经办机构",{"v":75063,"d":"75,063"},{"v":75063,"d":"75,063"},{"v":72923,"d":"72,923"},{"v":2140,"d":"2,140"},0,0,0,0,0,0,0,0,{"v":75063,"d":"75,063"},{"v":75063,"d":"75,063"},{"v":72923,"d":"72,923"},{"v":2140,"d":"2,140"},0,0]
["208","05","04","810002","  未归口管理的行政单位离退休",756,756,756,0,0,0,0,0,0,0,0,0,756,756,756,0,0,0]
["208","05","05","810002","  机关事业单位基本养老保险缴费支出",{"v":207287,"d":"207,287"},{"v":207287,"d":"207,287"},{"v":207287,"d":"207,287"},0,0,0,0,0,0,0,0,0,{"v":207287,"d":"207,287"},{"v":207287,"d":"207,287"},{"v":207287,"d":"207,287"},0,0,0]
["208","21","02","810002","  农村特困人员救助供养支出",{"v":396000,"d":"396,000"},0,0,0,0,{"v":396000,"d":"396,000"},0,0,0,0,0,0,{"v":396000,"d":"396,000"},0,0,0,0,{"v":396000,"d":"396,000"}]
["210","07","99","810002","  其他计划生育事务支出",{"v":184076,"d":"184,076"},{"v":100692,"d":"100,692"},{"v":92566,"d":"92,566"},{"v":8126,"d":"8,126"},0,{"v":83384,"d":"83,384"},0,0,0,0,0,0,{"v":184076,"d":"184,076"},{"v":100692,"d":"100,692"},{"v":92566,"d":"92,566"},{"v":8126,"d":"8,126"},0,{"v":83384,"d":"83,384"}]
["213","01","02","810002","  一般行政管理事务",900,0,0,0,0,900,900,0,0,0,0,900,0,0,0,0,0,0]
["213","01","04","810002","  农业事业",{"v":863052,"d":"863,052"},{"v":863052,"d":"863,052"},{"v":748172,"d":"748,172"},{"v":112120,"d":"112,120"},{"v":2760,"d":"2,760"},0,0,0,0,0,0,0,{"v":863052,"d":"863,052"},{"v":863052,"d":"863,052"},{"v":748172,"d":"748,172"},{"v":112120,"d":"112,120"},{"v":2760,"d":"2,760"},0]
["213","02","04","810002","  林业事业机构",{"v":114449,"d":"114,449"},{"v":114449,"d":"114,449"},{"v":103811,"d":"103,811"},{"v":10638,"d":"10,638"},0,0,0,0,0,0,0,0,{"v":114449,"d":"114,449"},{"v":114449,"d":"114,449"},{"v":103811,"d":"103,811"},{"v":10638,"d":"10,638"},0,0]
["213","07","05","810002","  对村民委员会和村党支部的补助",{"v":1159486,"d":"1,159,486"},{"v":1159486,"d":"1,159,486"},0,{"v":250000,"d":"250,000"},{"v":909486,"d":"909,486"},0,0,0,0,0,0,0,{"v":1159486,"d":"1,159,486"},{"v":1159486,"d":"1,159,486"},0,{"v":250000,"d":"250,000"},{"v":909486,"d":"909,486"},0]
["221","02","01","810002","  住房公积金",{"v":159358,"d":"159,358"},{"v":159358,"d":"159,358"},0,0,{"v":159358,"d":"159,358"},0,0,0,0,0,0,0,{"v":159358,"d":"159,358"},{"v":159358,"d":"159,358"},0,0,{"v":159358,"d":"159,358"},0]

{"sheet":"政府采购（按资金来源）","index":17,"n_rows":8,"n_cols":15,"rows_kept":8,"merged":[[3,6,6,6],[3,7,6,7],[4,0,5,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,8,6,8],[4,9,4,13],[4,14,6,14],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算表3-10"]
["政 府 采 购 预 算 表"]
["",{"$nulls":13},"单位：元"]
["项               目",{"$nulls":5},"采购数量","计量单位","政      府      采      购      预      算"]
["科目编码",null,null,"单位代码","品目序号","品目名称",null,null,"总计","2017年预算资金安排",{"$nulls":4},"修购基金安排"]
[{"$nulls":9},"合计","当年财政拨款（补助）","预算外资金安排","事业单位经营收入安排","其他资金安排"]
["类","款","项"]
["**","**","**","**","**","**","**","**",1,2,3,"4","5","6","7"]

{"sheet":"政府采购（按支出类别）","index":18,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[1,0,1,10],[3,6,6,6],[3,7,6,7],[3,8,3,10],[4,0,5,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,8,6,8],[4,9,6,9],[4,10,6,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"    预算3-11"]
["政 府 采 购 预 算 表"]
["",{"$nulls":9},"    单位：元"]
["项               目",{"$nulls":5},"采购数量","计量单位","政府采购预算"]
["科目编码",null,null,"单位代码","品目序号","品目名称",null,null,"总计","基本支出","ÏîÄ¿Ö§³ö"]
[]
["类","款","项"]