{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["0000000","收支决算总表","收入总表","支出总表","财政拨款","人员支出","日常公用支出","对个人和家庭的补助","三公"],"not_rendered":{"external_links":2,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"0000000","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"收支决算总表","index":1,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["收支决算总表"]
["单位名称：盐边县新九乡人民政府",null,null,"单位：元"]
["收      入",null,"支      出"]
["项    目","2015年决算数","项    目","2015年决算数"]
["一、财政拨款收入",{"v":7939600,"d":"7939600.00"},"一、一般公共服务支出",3749212.41]
["　　其中：政府性基金预算财政拨款",null,"二、外交支出"]
["二、上级补助收入",null,"三、国防支出"]
["三、事业收入",null,"四、公共安全支出"]
["四、经营收入",null,"五、教育支出"]
["五、附属单位上缴收入",null,"六、科学技术支出"]
["六、其他收入",null,"七、文化体育与传媒支出",237831.99]
[null,null,"八、社会保障和就业支出",1007655.39]
[null,null,"九、医疗卫生与计划生育支出",188014.19]
[null,null,"十、节能环保支出",{"v":120350,"d":"120350.00"}]
[null,null,"十一、城乡社区支出",960608.17]
[null,null,"十二、农林水支出",2530476.44]
[null,null,"十三、交通运输支出",1072271.55]
[null,null,"十四、资源勘探信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、国土海洋气象等支出"]
[null,null,"十九、住房保障支出",{"v":445086,"d":"445086.00"}]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、其他支出",1576.24]
[null,null,"二十二、债务还本支出"]
[null,null,"二十三、债务付息支出"]
["本  年  收  入  合  计",{"v":7939600,"d":"7939600.00"},"本  年  支  出  合  计",10313082.38]
["七、用事业基金弥补收支差额",null,"六、结余分配    "]
["八、年初结转和结余",3621972.99,"    其中：转入事业基金"]
["    其中：经营结余",null,"七、年末结转和结余    ",1248490.61]
[null,null,"    其中：经营结余"]
[null,null,"    其中：年末财政拨款结转和结余 ",1248490.61]
["收     入     总     计",11561572.99,"支     出     总     计",10313082.38]

{"sheet":"收入总表","index":2,"n_rows":62,"n_cols":11,"rows_kept":62,"merged":[[1,0,1,10],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[4,0,4,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表1-1"]
["收入总表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":9},"单位：元"]
["项目","","","","合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["科目编码","","","科目名称","","","","","","","小计"]
["类","款","项",{"$nulls":3},"","","",""]
["201",null,null,"一般公共服务",3362632.79,3362632.79]
[null,"01",null,"  人大事务",145122.7,145122.7]
[null,null,"01","    行政运行",{"v":137422.7,"d":"137,422.70"},{"v":137422.7,"d":"137,422.70"}]
[null,null,"04","人大会议",{"v":7700,"d":"7,700.00"},{"v":7700,"d":"7,700.00"}]
[null,"03",null,"政府办公厅（室）及相关机构事务",{"v":2856826.87,"d":"2,856,826.87"},{"v":2856826.87,"d":"2,856,826.87"}]
[null,null,"01","  行政运行",{"v":2555995.95,"d":"2,555,995.95"},{"v":2555995.95,"d":"2,555,995.95"}]
[null,null,"02","  一般行政管理事务",{"v":276782.92,"d":"276,782.92"},{"v":276782.92,"d":"276,782.92"}]
[null,null,"08","  信访事务",{"v":12024,"d":"12,024.00"},{"v":12024,"d":"12,024.00"}]
[null,null,"99","  其他政府办公厅（室）及相关机构事务支出",{"v":12024,"d":"12,024.00"},{"v":12024,"d":"12,024.00"}]
[null,"06",null,"财政事务",{"v":189036.58,"d":"189,036.58"},{"v":189036.58,"d":"189,036.58"}]
[null,null,"50","  事业运行",{"v":189036.58,"d":"189,036.58"},{"v":189036.58,"d":"189,036.58"}]
[null,"31",null,"党委办公厅（室）及相关机构事务",{"v":171646.64,"d":"171,646.64"},{"v":171646.64,"d":"171,646.64"}]
[null,null,"01","  行政运行",{"v":157646.64,"d":"157,646.64"},{"v":157646.64,"d":"157,646.64"}]
[null,null,"99","  其他党委办公厅（室）及相关机构事务支出",{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"}]
["207",null,null,"文化体育与传媒支出",243431.99,243431.99]
[null,"01",null,"文化",189033.99,189033.99]
[null,null,"09","  群众文化",{"v":183433.99,"d":"183,433.99"},{"v":183433.99,"d":"183,433.99"}]
[null,null,"99","  其他文化支出",{"v":5600,"d":"5,600.00"},{"v":5600,"d":"5,600.00"}]
[null,"04",null,"广播影视",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
[null,null,"99","  其他广播影视支出",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
["208",null,null,"社会保障和就业支出",{"v":953575.39,"d":"953,575.39"},{"v":953575.39,"d":"953,575.39"}]
[null,"01",null,"人力资源和社会保障管理事务",{"v":168711.39,"d":"168,711.39"},{"v":168711.39,"d":"168,711.39"}]
[null,null,"09","  社会保险经办机构",{"v":168711.39,"d":"168,711.39"},{"v":168711.39,"d":"168,711.39"}]
[null,"05",null,"行政事业单位离退休",{"v":490605,"d":"490,605.00"},{"v":490605,"d":"490,605.00"}]
[null,null,"04","  未归口管理的行政单位离退休",{"v":490605,"d":"490,605.00"},{"v":490605,"d":"490,605.00"}]
[null,"08",null,"抚恤",{"v":15279,"d":"15,279.00"},{"v":15279,"d":"15,279.00"}]
[null,null,"01","  死亡抚恤",{"v":15279,"d":"15,279.00"},{"v":15279,"d":"15,279.00"}]
[null,"21",null,"特困人员供养",{"v":278980,"d":"278,980.00"},{"v":278980,"d":"278,980.00"}]
[null,null,"02","  农村五保供养支出",{"v":278980,"d":"278,980.00"},{"v":278980,"d":"278,980.00"}]
["210",null,null,"医疗卫生与计划生育支出",{"v":186434.19,"d":"186,434.19"},{"v":186434.19,"d":"186,434.19"}]
[null,"07",null,"计划生育事务",{"v":186434.19,"d":"186,434.19"},{"v":186434.19,"d":"186,434.19"}]
[null,null,"99","  其他计划生育事务支出",{"v":186434.19,"d":"186,434.19"},{"v":186434.19,"d":"186,434.19"}]
["212",null,null,"城乡社区支出",{"v":24087.87,"d":"24,087.87"},{"v":24087.87,"d":"24,087.87"}]
[null,"02",null,"  城乡社区规划与管理",{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"}]
[null,null,"01","  城乡社区规划与管理",{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"}]
[null,"05",null,"  城乡社区环境卫生",{"v":3087.87,"d":"3,087.87"},{"v":3087.87,"d":"3,087.87"}]
[null,null,"01","  城乡社区环境卫生",{"v":3087.87,"d":"3,087.87"},{"v":3087.87,"d":"3,087.87"}]
["213",null,null,"农林水支出",{"v":2324351.77,"d":"2,324,351.77"},{"v":2324351.77,"d":"2,324,351.77"}]
[null,"01",null,"农业",{"v":1012030.83,"d":"1,012,030.83"},{"v":1012030.83,"d":"1,012,030.83"}]
[null,null,"2130102","  一般行政管理事务",{"v":2100,"d":"2,100.00"},{"v":2100,"d":"2,100.00"}]
[null,null,"2130104","  事业运行",{"v":825356.72,"d":"825,356.72"},{"v":825356.72,"d":"825,356.72"}]
[null,null,"2130108","  病虫害控制",{"v":46500,"d":"46,500.00"},{"v":46500,"d":"46,500.00"}]
[null,null,"2130152","  对高校毕业生到基层任职补助",{"v":138074.11,"d":"138,074.11"},{"v":138074.11,"d":"138,074.11"}]
[null,"02",null,"林业",{"v":218510.34,"d":"218,510.34"},{"v":218510.34,"d":"218,510.34"}]
[null,null,"04","  林业事业机构",{"v":218510.34,"d":"218,510.34"},{"v":218510.34,"d":"218,510.34"}]
[null,"03",null,"水利",{"v":18524.6,"d":"18,524.60"},{"v":18524.6,"d":"18,524.60"}]
[null,null,"99","  其他水利支出",{"v":18524.6,"d":"18,524.60"},{"v":18524.6,"d":"18,524.60"}]
[null,"07",null,"农村综合改革",{"v":1075286,"d":"1,075,286.00"},{"v":1075286,"d":"1,075,286.00"}]
[null,null,"2130705","  对村民委员会和村党支部的补助",{"v":760286,"d":"760,286.00"},{"v":760286,"d":"760,286.00"}]
[null,null,"2130707","  农村综合改革示范试点补助",{"v":315000,"d":"315,000.00"},{"v":315000,"d":"315,000.00"}]
["215",null,null,"资源勘探信息等支出",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
[null,"06",null,"安全生产监管",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
[null,null,"99","  其他安全生产监管支出",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
["221",null,null,"住房保障支出",{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"}]
[null,"02",null,"住房改革支出",{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"}]
[null,null,"01","  住房公积金",{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"}]

{"sheet":"支出总表","index":3,"n_rows":69,"n_cols":10,"rows_kept":69,"merged":[[1,0,1,10],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[4,0,4,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"表1-2"]
["支出总表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":8},"单位：元"]
["项目",{"$nulls":3},"合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["科目编码",null,null,"科目名称","","","","","",""]
["类","款","项",null,{"v":10313082.38,"d":"10,313,082.38"},{"v":6573785.88,"d":"6,573,785.88"},{"v":3739296.5,"d":"3,739,296.50"},"","",""]
[201,null,null,"一般公共服务支出",{"v":3749212.41,"d":"3,749,212.41"},{"v":3040101.87,"d":"3,040,101.87"},{"v":709110.54,"d":"709,110.54"}]
[null,"01",null,"人大事务",{"v":145122.7,"d":"145,122.70"},{"v":137422.7,"d":"137,422.70"},{"v":7700,"d":"7,700.00"}]
[null,null,"01","  行政运行",{"v":137422.7,"d":"137,422.70"},{"v":137422.7,"d":"137,422.70"}]
[null,null,"04","  人大会议",{"v":7700,"d":"7,700.00"},null,{"v":7700,"d":"7,700.00"}]
[null,"03",null,"政府办公厅（室）及相关机构事务",{"v":3257406.49,"d":"3,257,406.49"},{"v":2555995.95,"d":"2,555,995.95"},{"v":701410.54,"d":"701,410.54"}]
[null,null,"01","  行政运行",{"v":2555995.95,"d":"2,555,995.95"},{"v":2555995.95,"d":"2,555,995.95"}]
[null,null,"02","  一般行政管理事务",{"v":701410.54,"d":"701,410.54"},null,{"v":701410.54,"d":"701,410.54"}]
[null,"06",null,"财政事务",{"v":189036.58,"d":"189,036.58"},{"v":189036.58,"d":"189,036.58"}]
[null,null,"50","  事业运行",{"v":189036.58,"d":"189,036.58"},{"v":189036.58,"d":"189,036.58"}]
[null,"31",null,"党委办公厅（室）及相关机构事务",{"v":157646.64,"d":"157,646.64"},{"v":157646.64,"d":"157,646.64"}]
[null,null,"01","  行政运行",{"v":157646.64,"d":"157,646.64"},{"v":157646.64,"d":"157,646.64"}]
[207,null,null,"文化体育与传媒支出",{"v":237831.99,"d":"237,831.99"},{"v":237831.99,"d":"237,831.99"}]
[null,"01",null,"文化",{"v":183433.99,"d":"183,433.99"},{"v":183433.99,"d":"183,433.99"}]
[null,null,"09","  群众文化",{"v":183433.99,"d":"183,433.99"},{"v":183433.99,"d":"183,433.99"}]
[null,"04",null,"广播影视",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
[null,null,"99","  其他广播影视支出",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
[208,null,null,"社会保障和就业支出",{"v":1007655.39,"d":"1,007,655.39"},{"v":674595.39,"d":"674,595.39"},{"v":333060,"d":"333,060.00"}]
[null,"01",null,"人力资源和社会保障管理事务",{"v":168711.39,"d":"168,711.39"},{"v":168711.39,"d":"168,711.39"}]
[null,null,"09","  社会保险经办机构",{"v":168711.39,"d":"168,711.39"},{"v":168711.39,"d":"168,711.39"}]
[null,"02",null,"民政管理事务",{"v":44600,"d":"44,600.00"},null,{"v":44600,"d":"44,600.00"}]
[null,null,"05","  老龄事务",{"v":44600,"d":"44,600.00"},null,{"v":44600,"d":"44,600.00"}]
[null,"05",null,"行政事业单位离退休",{"v":490605,"d":"490,605.00"},{"v":490605,"d":"490,605.00"}]
[null,null,"04","  未归口管理的行政单位离退休",{"v":490605,"d":"490,605.00"},{"v":490605,"d":"490,605.00"}]
[null,"08",null,"抚恤",{"v":24759,"d":"24,759.00"},{"v":15279,"d":"15,279.00"},{"v":9480,"d":"9,480.00"}]
[null,null,"01","  死亡抚恤",{"v":15279,"d":"15,279.00"},{"v":15279,"d":"15,279.00"}]
[null,null,"06","  农村籍退役士兵老年生活补助",{"v":9480,"d":"9,480.00"},null,{"v":9480,"d":"9,480.00"}]
[null,"21",null,"特困人员供养",{"v":278980,"d":"278,980.00"},null,{"v":278980,"d":"278,980.00"}]
[null,null,"02","  农村五保供养支出",{"v":278980,"d":"278,980.00"},null,{"v":278980,"d":"278,980.00"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":188014.19,"d":"188,014.19"},{"v":103050.19,"d":"103,050.19"},{"v":84964,"d":"84,964.00"}]
[null,"07",null,"计划生育事务",{"v":188014.19,"d":"188,014.19"},{"v":103050.19,"d":"103,050.19"},{"v":84964,"d":"84,964.00"}]
[null,null,"99","  其他计划生育事务支出",{"v":188014.19,"d":"188,014.19"},{"v":103050.19,"d":"103,050.19"},{"v":84964,"d":"84,964.00"}]
[211,null,null,"节能环保支出",{"v":120350,"d":"120,350.00"},null,{"v":120350,"d":"120,350.00"}]
[null,"03",null,"污染防治",{"v":120350,"d":"120,350.00"},null,{"v":120350,"d":"120,350.00"}]
[null,null,"07","  排污费安排的支出",{"v":120350,"d":"120,350.00"},null,{"v":120350,"d":"120,350.00"}]
[212,null,null,"城乡社区支出",{"v":960608.17,"d":"960,608.17"},null,{"v":960608.17,"d":"960,608.17"}]
[null,"05",null,"城乡社区环境卫生",{"v":91686.37,"d":"91,686.37"},null,{"v":91686.37,"d":"91,686.37"}]
[null,null,"01","  城乡社区环境卫生",{"v":91686.37,"d":"91,686.37"},null,{"v":91686.37,"d":"91,686.37"}]
[null,"08",null,"国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":868921.8,"d":"868,921.80"},null,{"v":868921.8,"d":"868,921.80"}]
[null,null,"01","  征地和拆迁补偿支出",{"v":868921.8,"d":"868,921.80"},null,{"v":868921.8,"d":"868,921.80"}]
[213,null,null,"农林水支出",{"v":2530476.44,"d":"2,530,476.44"},{"v":2073120.44,"d":"2,073,120.44"},{"v":457356,"d":"457,356.00"}]
[null,"01",null,"农业",{"v":1000030.83,"d":"1,000,030.83"},{"v":963430.83,"d":"963,430.83"},{"v":36600,"d":"36,600.00"}]
[null,null,"04","  事业运行",{"v":825356.72,"d":"825,356.72"},{"v":825356.72,"d":"825,356.72"}]
[null,null,"08","  病虫害控制",{"v":26600,"d":"26,600.00"},null,{"v":26600,"d":"26,600.00"}]
[null,null,"52","  对高校毕业生到基层任职补助",{"v":138074.11,"d":"138,074.11"},{"v":138074.11,"d":"138,074.11"}]
[null,null,"99","  其他农业支出",{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
[null,"02",null,"林业",218510.34,{"v":218510.34,"d":"218,510.34"}]
[null,null,"04","  林业事业机构",218510.34,{"v":218510.34,"d":"218,510.34"}]
[null,"03",null,"水利",18524.6,{"v":18524.6,"d":"18,524.60"}]
[null,null,"99","  其他水利支出",18524.6,{"v":18524.6,"d":"18,524.60"}]
[null,"07",null,"农村综合改革",1293410.67,{"v":872654.67,"d":"872,654.67"},{"v":420756,"d":"420,756.00"}]
[null,null,"05","  对村民委员会和村党支部的补助",978410.67,{"v":872654.67,"d":"872,654.67"},{"v":105756,"d":"105,756.00"}]
[null,null,"07","  农村综合改革示范试点补助",315000,null,{"v":315000,"d":"315,000.00"}]
["214",null,null,"交通运输支出",1072271.55,null,{"v":1072271.55,"d":"1,072,271.55"}]
[null,"01",null,"公路水路运输",1072271.55,null,{"v":1072271.55,"d":"1,072,271.55"}]
[null,null,"04","  公路新建",296369.55,null,{"v":296369.55,"d":"296,369.55"}]
[null,null,"06","  公路养护",743774,null,{"v":743774,"d":"743,774.00"}]
[null,null,"12","  公路运输管理",32128,null,{"v":32128,"d":"32,128.00"}]
[221,null,null,"住房保障支出",445086,{"v":445086,"d":"445,086.00"}]
[null,"02",null,"住房改革支出",445086,{"v":445086,"d":"445,086.00"}]
[null,null,"01","  住房公积金",445086,{"v":445086,"d":"445,086.00"}]
[229,null,null,"其他支出",1576.24,null,{"v":1576.24,"d":"1,576.24"}]
[null,"04",null,"其他政府性基金及对应专项债务收入安排的支出",1576.24,null,{"v":1576.24,"d":"1,576.24"}]
[null,null,"00","  其他政府性基金及对应专项债务收入安排的支出",1576.24,null,{"v":1576.24,"d":"1,576.24"}]

{"sheet":"财政拨款","index":4,"n_rows":81,"n_cols":11,"rows_kept":81,"merged":[[1,0,1,10],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表2"]
["财政拨款支出决算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":9},"单位：元"]
["项    目",{"$nulls":3},"财政拨款支出"]
["科目编码",null,null,"科目名称","合计","一般公共预算财政拨款支出",null,null,"政府性基金预算财政拨款支出"]
["类","款","项",null,null,"小计","基本支出","项目支出","小计","基本支出","项目支出"]
[201,null,null,"一般公共服务支出",{"v":3749212.41,"d":"3,749,212.41"},{"v":3749212.41,"d":"3,749,212.41"},{"v":3040101.87,"d":"3,040,101.87"},{"v":709110.54,"d":"709,110.54"}]
[null,"01",null,"人大事务",{"v":145122.7,"d":"145,122.70"},{"v":145122.7,"d":"145,122.70"},{"v":137422.7,"d":"137,422.70"},{"v":7700,"d":"7,700.00"}]
[null,null,"01","  行政运行",{"v":137422.7,"d":"137,422.70"},{"v":137422.7,"d":"137,422.70"},{"v":137422.7,"d":"137,422.70"}]
[null,null,"04","  人大会议",{"v":7700,"d":"7,700.00"},{"v":7700,"d":"7,700.00"},null,{"v":7700,"d":"7,700.00"}]
[null,"03",null,"政府办公厅（室）及相关机构事务",{"v":3257406.49,"d":"3,257,406.49"},{"v":3257406.49,"d":"3,257,406.49"},{"v":2555995.95,"d":"2,555,995.95"},{"v":701410.54,"d":"701,410.54"}]
[null,null,"01","  行政运行",{"v":2555995.95,"d":"2,555,995.95"},{"v":2555995.95,"d":"2,555,995.95"},{"v":2555995.95,"d":"2,555,995.95"}]
[null,null,"02","  一般行政管理事务",{"v":701410.54,"d":"701,410.54"},{"v":701410.54,"d":"701,410.54"},null,{"v":701410.54,"d":"701,410.54"}]
[null,null,"08","  信访事务",0,0]
[null,null,"99","  其他政府办公厅（室）及相关机构事务支出",0,0]
[null,"06",null,"财政事务",{"v":189036.58,"d":"189,036.58"},{"v":189036.58,"d":"189,036.58"},{"v":189036.58,"d":"189,036.58"}]
[null,null,"50","  事业运行",{"v":189036.58,"d":"189,036.58"},{"v":189036.58,"d":"189,036.58"},{"v":189036.58,"d":"189,036.58"}]
[null,"11",null,"纪检监察事务",0,0]
[null,null,"02","  一般行政管理事务",0,0]
[null,"31",null,"党委办公厅（室）及相关机构事务",{"v":157646.64,"d":"157,646.64"},{"v":157646.64,"d":"157,646.64"},{"v":157646.64,"d":"157,646.64"}]
[null,null,"01","  行政运行",{"v":157646.64,"d":"157,646.64"},{"v":157646.64,"d":"157,646.64"},{"v":157646.64,"d":"157,646.64"}]
[null,null,"99","  其他党委办公厅（室）及相关机构事务支出",0,0]
[207,null,null,"文化体育与传媒支出",{"v":237831.99,"d":"237,831.99"},{"v":237831.99,"d":"237,831.99"},{"v":237831.99,"d":"237,831.99"}]
[null,"01",null,"文化",{"v":183433.99,"d":"183,433.99"},{"v":183433.99,"d":"183,433.99"},{"v":183433.99,"d":"183,433.99"}]
[null,null,"09","  群众文化",{"v":183433.99,"d":"183,433.99"},{"v":183433.99,"d":"183,433.99"},{"v":183433.99,"d":"183,433.99"}]
[null,null,"99","  其他文化支出",0,0]
[null,"04",null,"广播影视",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
[null,null,"99","  其他广播影视支出",{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"},{"v":54398,"d":"54,398.00"}]
[208,null,null,"社会保障和就业支出",{"v":1007655.39,"d":"1,007,655.39"},{"v":1007655.39,"d":"1,007,655.39"},{"v":674595.39,"d":"674,595.39"},{"v":333060,"d":"333,060.00"}]
[null,"01",null,"人力资源和社会保障管理事务",{"v":168711.39,"d":"168,711.39"},{"v":168711.39,"d":"168,711.39"},{"v":168711.39,"d":"168,711.39"}]
[null,null,"09","  社会保险经办机构",{"v":168711.39,"d":"168,711.39"},{"v":168711.39,"d":"168,711.39"},{"v":168711.39,"d":"168,711.39"}]
[null,"02",null,"民政管理事务",{"v":44600,"d":"44,600.00"},{"v":44600,"d":"44,600.00"},null,{"v":44600,"d":"44,600.00"}]
[null,null,"05","  老龄事务",{"v":44600,"d":"44,600.00"},{"v":44600,"d":"44,600.00"},null,{"v":44600,"d":"44,600.00"}]
[null,"05",null,"行政事业单位离退休",{"v":490605,"d":"490,605.00"},{"v":490605,"d":"490,605.00"},{"v":490605,"d":"490,605.00"}]
[null,null,"04","  未归口管理的行政单位离退休",{"v":490605,"d":"490,605.00"},{"v":490605,"d":"490,605.00"},{"v":490605,"d":"490,605.00"}]
[null,"08",null,"抚恤",{"v":24759,"d":"24,759.00"},{"v":24759,"d":"24,759.00"},{"v":15279,"d":"15,279.00"},{"v":9480,"d":"9,480.00"}]
[null,null,"01","  死亡抚恤",{"v":15279,"d":"15,279.00"},{"v":15279,"d":"15,279.00"},{"v":15279,"d":"15,279.00"}]
[null,null,"06","  农村籍退役士兵老年生活补助",{"v":9480,"d":"9,480.00"},{"v":9480,"d":"9,480.00"},null,{"v":9480,"d":"9,480.00"}]
[null,"21",null,"特困人员供养",{"v":278980,"d":"278,980.00"},{"v":278980,"d":"278,980.00"},null,{"v":278980,"d":"278,980.00"}]
[null,null,"02","  农村五保供养支出",{"v":278980,"d":"278,980.00"},{"v":278980,"d":"278,980.00"},null,{"v":278980,"d":"278,980.00"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":188014.19,"d":"188,014.19"},{"v":188014.19,"d":"188,014.19"},{"v":103050.19,"d":"103,050.19"},{"v":84964,"d":"84,964.00"}]
[null,"07",null,"计划生育事务",{"v":188014.19,"d":"188,014.19"},{"v":188014.19,"d":"188,014.19"},{"v":103050.19,"d":"103,050.19"},{"v":84964,"d":"84,964.00"}]
[null,null,"99","  其他计划生育事务支出",{"v":188014.19,"d":"188,014.19"},{"v":188014.19,"d":"188,014.19"},{"v":103050.19,"d":"103,050.19"},{"v":84964,"d":"84,964.00"}]
[211,null,null,"节能环保支出",{"v":120350,"d":"120,350.00"},{"v":120350,"d":"120,350.00"},null,{"v":120350,"d":"120,350.00"}]
[null,"03",null,"污染防治",{"v":120350,"d":"120,350.00"},{"v":120350,"d":"120,350.00"},null,{"v":120350,"d":"120,350.00"}]
[null,null,"07","  排污费安排的支出",{"v":120350,"d":"120,350.00"},{"v":120350,"d":"120,350.00"},null,{"v":120350,"d":"120,350.00"}]
[212,null,null,"城乡社区支出",{"v":91686.37,"d":"91,686.37"},{"v":91686.37,"d":"91,686.37"},null,{"v":91686.37,"d":"91,686.37"}]
[null,"02",null,"城乡社区规划与管理",0,0]
[null,null,"01","  城乡社区规划与管理",0,0]
[null,"05",null,"城乡社区环境卫生",{"v":91686.37,"d":"91,686.37"},{"v":91686.37,"d":"91,686.37"},null,{"v":91686.37,"d":"91,686.37"}]
[null,null,"01","  城乡社区环境卫生",{"v":91686.37,"d":"91,686.37"},{"v":91686.37,"d":"91,686.37"},null,{"v":91686.37,"d":"91,686.37"}]
[null,"08",null,"国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":868921.8,"d":"868,921.80"},{"$nulls":3},{"v":868921.8,"d":"868,921.80"},null,{"v":868921.8,"d":"868,921.80"}]
[null,null,"01","  征地和拆迁补偿支出",{"v":868921.8,"d":"868,921.80"},{"$nulls":3},{"v":868921.8,"d":"868,921.80"},null,{"v":868921.8,"d":"868,921.80"}]
[213,null,null,"农林水支出",{"v":2530476.44,"d":"2,530,476.44"},{"v":2530476.44,"d":"2,530,476.44"},{"v":2073120.44,"d":"2,073,120.44"},{"v":457356,"d":"457,356.00"}]
[null,"01",null,"农业",{"v":1000030.83,"d":"1,000,030.83"},{"v":1000030.83,"d":"1,000,030.83"},{"v":963430.83,"d":"963,430.83"},{"v":36600,"d":"36,600.00"}]
[null,null,"02","  一般行政管理事务",0,0]
[null,null,"04","  事业运行",{"v":825356.72,"d":"825,356.72"},{"v":825356.72,"d":"825,356.72"},{"v":825356.72,"d":"825,356.72"}]
[null,null,"08","  病虫害控制",{"v":26600,"d":"26,600.00"},{"v":26600,"d":"26,600.00"},null,{"v":26600,"d":"26,600.00"}]
[null,null,"52","  对高校毕业生到基层任职补助",{"v":138074.11,"d":"138,074.11"},{"v":138074.11,"d":"138,074.11"},{"v":138074.11,"d":"138,074.11"}]
[null,null,"99","  其他农业支出",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
[null,"02",null,"林业",{"v":218510.34,"d":"218,510.34"},{"v":218510.34,"d":"218,510.34"},{"v":218510.34,"d":"218,510.34"}]
[null,null,"04","  林业事业机构",{"v":218510.34,"d":"218,510.34"},{"v":218510.34,"d":"218,510.34"},{"v":218510.34,"d":"218,510.34"}]
[null,"03",null,"水利",{"v":18524.6,"d":"18,524.60"},{"v":18524.6,"d":"18,524.60"},{"v":18524.6,"d":"18,524.60"}]
[null,null,"99","  其他水利支出",{"v":18524.6,"d":"18,524.60"},{"v":18524.6,"d":"18,524.60"},{"v":18524.6,"d":"18,524.60"}]
[null,"07",null,"农村综合改革",{"v":1293410.67,"d":"1,293,410.67"},{"v":1293410.67,"d":"1,293,410.67"},{"v":872654.67,"d":"872,654.67"},{"v":420756,"d":"420,756.00"}]
[null,null,"05","  对村民委员会和村党支部的补助",{"v":978410.67,"d":"978,410.67"},{"v":978410.67,"d":"978,410.67"},{"v":872654.67,"d":"872,654.67"},{"v":105756,"d":"105,756.00"}]
[null,null,"07","  农村综合改革示范试点补助",{"v":315000,"d":"315,000.00"},{"v":315000,"d":"315,000.00"},null,{"v":315000,"d":"315,000.00"}]
["214",null,null,"交通运输支出",{"v":1072271.55,"d":"1,072,271.55"},{"v":1072271.55,"d":"1,072,271.55"},null,{"v":1072271.55,"d":"1,072,271.55"}]
[null,"01",null,"公路水路运输",{"v":1072271.55,"d":"1,072,271.55"},{"v":1072271.55,"d":"1,072,271.55"},null,{"v":1072271.55,"d":"1,072,271.55"}]
[null,null,"04","  公路新建",{"v":296369.55,"d":"296,369.55"},{"v":296369.55,"d":"296,369.55"},null,{"v":296369.55,"d":"296,369.55"}]
[null,null,"06","  公路养护",{"v":743774,"d":"743,774.00"},{"v":743774,"d":"743,774.00"},null,{"v":743774,"d":"743,774.00"}]
[null,null,"12","  公路运输管理",{"v":32128,"d":"32,128.00"},{"v":32128,"d":"32,128.00"},null,{"v":32128,"d":"32,128.00"}]
[215,null,null,"资源勘探信息等支出",0,0]
[null,"06",null,"安全生产监管",0,0]
[null,null,"99","  其他安全生产监管支出",0,0]
[221,null,null,"住房保障支出",{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"}]
[null,"02",null,"住房改革支出",{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"}]
[null,null,"01","  住房公积金",{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"},{"v":445086,"d":"445,086.00"}]
[229,null,null,"其他支出",{"v":1576.24,"d":"1,576.24"},{"$nulls":3},1576.24,null,1576.24]
[null,"04",null,"其他政府性基金及对应专项债务收入安排的支出",{"v":1576.24,"d":"1,576.24"},{"$nulls":3},1576.24,null,1576.24]
[null,null,"00","  其他政府性基金及对应专项债务收入安排的支出",{"v":1576.24,"d":"1,576.24"},{"$nulls":3},1576.24,null,1576.24]

{"sheet":"人员支出","index":5,"n_rows":64,"n_cols":13,"rows_kept":64,"merged":[[1,0,1,12],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"表2-1"]
["人员支出财政拨款决算明细表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":11},"单位：元"]
["项    目",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出"]
["科目编码",null,null,"科目名称"]
["类","款","项","合计",{"v":3804443.37,"d":"3,804,443.37"},{"v":1125122,"d":"1,125,122.00"},{"v":1620977.5,"d":"1,620,977.50"},{"v":457616,"d":"457,616.00"},{"v":256318.87,"d":"256,318.87"},null,null,{"v":344076,"d":"344,076.00"},333]
["201",null,null,"一般公共服务支出",2626712.15,{"v":782320,"d":"782,320.00"},{"v":1191825.5,"d":"1,191,825.50"},{"v":457616,"d":"457,616.00"},{"v":154617.65,"d":"154,617.65"},null,null,{"v":40333,"d":"40,333.00"}]
[null,"01",null,"人大事务",122362.7,{"v":34794,"d":"34,794.00"},{"v":46751,"d":"46,751.00"},{"v":34529,"d":"34,529.00"},{"v":6288.7,"d":"6,288.70"}]
[null,null,"01","  行政运行",122362.7,{"v":34794,"d":"34,794.00"},{"v":46751,"d":"46,751.00"},{"v":34529,"d":"34,529.00"},{"v":6288.7,"d":"6,288.70"}]
[null,null,"04","  人大会议"]
[null,"03",null,"政府办公厅（室）及相关机构事务",2230931.23,{"v":671647,"d":"671,647.00"},{"v":1038322.5,"d":"1,038,322.50"},{"v":389193,"d":"389,193.00"},{"v":131768.73,"d":"131,768.73"}]
[null,null,"01","  行政运行",2230931.23,{"v":671647,"d":"671,647.00"},{"v":1038322.5,"d":"1,038,322.50"},{"v":389193,"d":"389,193.00"},{"v":131768.73,"d":"131,768.73"}]
[null,null,"02","  一般行政管理事务",0]
[null,"06",null,"财政事务",158976.58000000002,{"v":47849,"d":"47,849.00"},{"v":60037,"d":"60,037.00"},null,{"v":10757.58,"d":"10,757.58"},null,null,{"v":40333,"d":"40,333.00"}]
[null,null,"50","  事业运行",158976.58000000002,{"v":47849,"d":"47,849.00"},{"v":60037,"d":"60,037.00"},null,{"v":10757.58,"d":"10,757.58"},null,null,{"v":40333,"d":"40,333.00"}]
[null,"31",null,"党委办公厅（室）及相关机构事务",114441.64,{"v":28030,"d":"28,030.00"},{"v":46715,"d":"46,715.00"},{"v":33894,"d":"33,894.00"},{"v":5802.64,"d":"5,802.64"}]
[null,null,"01","  行政运行",114441.64,{"v":28030,"d":"28,030.00"},{"v":46715,"d":"46,715.00"},{"v":33894,"d":"33,894.00"},{"v":5802.64,"d":"5,802.64"}]
["207",null,null,"文化体育与传媒支出",163631.77000000002,{"v":48624,"d":"48,624.00"},{"v":62544,"d":"62,544.00"},null,{"v":11235.77,"d":"11,235.77"},null,null,{"v":41228,"d":"41,228.00"}]
[null,"01",null,"文化",163631.77000000002,{"v":48624,"d":"48,624.00"},{"v":62544,"d":"62,544.00"},null,{"v":11235.77,"d":"11,235.77"},null,null,{"v":41228,"d":"41,228.00"}]
[null,null,"09","  群众文化",163631.77000000002,{"v":48624,"d":"48,624.00"},{"v":62544,"d":"62,544.00"},null,{"v":11235.77,"d":"11,235.77"},null,null,{"v":41228,"d":"41,228.00"}]
[null,"04",null,"广播影视"]
[null,null,"99","  其他广播影视支出"]
["208",null,null,"社会保障和就业支出",145745.39,{"v":36567,"d":"36,567.00"},{"v":52503,"d":"52,503.00"},null,{"v":15447.39,"d":"15,447.39"},null,null,{"v":41228,"d":"41,228.00"}]
[null,"01",null,"人力资源和社会保障管理事务",145745.39,{"v":36567,"d":"36,567.00"},{"v":52503,"d":"52,503.00"},null,{"v":15447.39,"d":"15,447.39"},null,null,{"v":41228,"d":"41,228.00"}]
[null,null,"09","  社会保险经办机构",145745.39,{"v":36567,"d":"36,567.00"},{"v":52503,"d":"52,503.00"},null,{"v":15447.39,"d":"15,447.39"},null,null,{"v":41228,"d":"41,228.00"}]
[null,"02",null,"民政管理事务"]
[null,null,"05","  老龄事务"]
[null,"05",null,"行政事业单位离退休"]
[null,null,"04","  未归口管理的行政单位离退休"]
[null,"08",null,"抚恤"]
[null,null,"01","  死亡抚恤"]
[null,null,"06","  农村籍退役士兵老年生活补助"]
[null,"21",null,"特困人员供养"]
[null,null,"02","  农村五保供养支出"]
["210",null,null,"医疗卫生与计划生育支出",94379.19,{"v":34132,"d":"34,132.00"},{"v":33230,"d":"33,230.00"},null,{"v":6405.19,"d":"6,405.19"},null,null,{"v":20612,"d":"20,612.00"}]
[null,"07",null,"计划生育事务",94379.19,{"v":34132,"d":"34,132.00"},{"v":33230,"d":"33,230.00"},null,{"v":6405.19,"d":"6,405.19"},null,null,{"v":20612,"d":"20,612.00"}]
[null,null,"99","  其他计划生育事务支出",94379.19,{"v":34132,"d":"34,132.00"},{"v":33230,"d":"33,230.00"},null,{"v":6405.19,"d":"6,405.19"},null,null,{"v":20612,"d":"20,612.00"}]
["211",null,null,"节能环保支出"]
[null,"03",null,"污染防治"]
[null,null,"07","  排污费安排的支出"]
["212",null,null,"城乡社区支出"]
[null,"05",null,"城乡社区环境卫生"]
[null,null,"01","  城乡社区环境卫生"]
["213",null,null,"农林水支出",773974.87,{"v":223479,"d":"223,479.00"},{"v":280875,"d":"280,875.00"},null,{"v":68612.87,"d":"68,612.87"},null,null,{"v":200675,"d":"200,675.00"},333]
[null,"01",null,"农业",582758.59,{"v":167621,"d":"167,621.00"},{"v":208700,"d":"208,700.00"},null,{"v":49217.59,"d":"49,217.59"},null,null,{"v":156887,"d":"156,887.00"},333]
[null,null,"04","  事业运行",577979.11,{"v":167621,"d":"167,621.00"},{"v":208700,"d":"208,700.00"},null,{"v":44438.11,"d":"44,438.11"},null,null,{"v":156887,"d":"156,887.00"},333]
[null,null,"08","  病虫害控制"]
[null,null,"52","  对高校毕业生到基层任职补助",4779.48,{"$nulls":3},{"v":4779.48,"d":"4,779.48"}]
[null,null,"99","  其他农业支出"]
[null,"02",null,"林业",191216.28,{"v":55858,"d":"55,858.00"},{"v":72175,"d":"72,175.00"},null,{"v":19395.28,"d":"19,395.28"},null,null,{"v":43788,"d":"43,788.00"}]
[null,null,"04","  林业事业机构",191216.28,{"v":55858,"d":"55,858.00"},{"v":72175,"d":"72,175.00"},null,{"v":19395.28,"d":"19,395.28"},null,null,{"v":43788,"d":"43,788.00"}]
[null,"03",null,"水利"]
[null,null,"99","  其他水利支出"]
[null,"07",null,"农村综合改革"]
[null,null,"05","  对村民委员会和村党支部的补助"]
[null,null,"07","  农村综合改革示范试点补助"]
["214",null,null,"交通运输支出"]
[null,"01",null,"公路水路运输"]
[null,null,"04","  公路新建"]
[null,null,"06","  公路养护"]
[null,null,"12","  公路运输管理"]
["221",null,null,"住房保障支出"]
[null,"02",null,"住房改革支出"]
[null,null,"01","  住房公积金"]

{"sheet":"日常公用支出","index":6,"n_rows":64,"n_cols":26,"rows_kept":64,"merged":[[1,0,1,25],[2,24,2,25],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"表2-2"]
["日常公用支出财政拨款决算明细表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":23},"单位：元"]
["项    目",{"$nulls":3},"合计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","维修（护）费","租赁费","会议费","培训费","劳务费","委托业务费","工会经费","福利费","其他交通费用","税金及附加费用","其他商品和服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项","合计",{"v":2105750.07,"d":"2,105,750.07"},{"v":505701.14,"d":"505,701.14"},{"$nulls":4},{"v":38201.88,"d":"38,201.88"},{"v":45124.62,"d":"45,124.62"},null,null,{"v":67250,"d":"67,250.00"},null,null,{"v":16280,"d":"16,280.00"},null,{"v":1369271.43,"d":"1,369,271.43"},null,{"v":45185,"d":"45,185.00"},{"v":18736,"d":"18,736.00"}]
["201",null,null,"一般公共服务支出",922185.26,{"v":353231.03,"d":"353,231.03"},{"$nulls":4},{"v":21112.6,"d":"21,112.60"},{"v":42809.62,"d":"42,809.62"},null,null,{"v":36328.5,"d":"36,328.50"},null,null,{"v":12980,"d":"12,980.00"},null,{"v":414763.51,"d":"414,763.51"},null,{"v":28846,"d":"28,846.00"},{"v":12114,"d":"12,114.00"}]
[null,"01",null,"人大事务",22700,{"v":3674,"d":"3,674.00"},{"$nulls":4},{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},null,null,{"v":3000,"d":"3,000.00"},null,null,{"v":9200,"d":"9,200.00"},{"$nulls":3},{"v":1267,"d":"1,267.00"},559]
[null,null,"01","  行政运行",15000,{"v":3674,"d":"3,674.00"},{"$nulls":4},{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},null,null,{"v":3000,"d":"3,000.00"},null,null,{"v":1500,"d":"1,500.00"},{"$nulls":3},{"v":1267,"d":"1,267.00"},559]
[null,null,"04","  人大会议",7700,{"$nulls":12},{"v":7700,"d":"7,700.00"}]
[null,"03",null,"政府办公厅（室）及相关机构事务",854485.26,{"v":337330.03,"d":"337,330.03"},{"$nulls":4},{"v":9112.6,"d":"9,112.60"},{"v":34809.62,"d":"34,809.62"},null,null,{"v":23328.5,"d":"23,328.50"},null,null,280,null,{"v":414763.51,"d":"414,763.51"},null,{"v":24510,"d":"24,510.00"},{"v":10351,"d":"10,351.00"}]
[null,null,"01","  行政运行",170574.72,{"v":68183,"d":"68,183.00"},{"$nulls":4},{"v":9112.6,"d":"9,112.60"},{"v":34809.62,"d":"34,809.62"},null,null,{"v":23328.5,"d":"23,328.50"},null,null,280,{"$nulls":3},{"v":24510,"d":"24,510.00"},{"v":10351,"d":"10,351.00"}]
[null,null,"02","  一般行政管理事务",683910.54,{"v":269147.03,"d":"269,147.03"},{"$nulls":13},{"v":414763.51,"d":"414,763.51"}]
[null,"06",null,"财政事务",30000,{"v":8349,"d":"8,349.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"v":4000,"d":"4,000.00"},null,null,{"v":7000,"d":"7,000.00"},null,null,{"v":2000,"d":"2,000.00"},{"$nulls":3},{"v":1899,"d":"1,899.00"},752]
[null,null,"50","  事业运行",30000,{"v":8349,"d":"8,349.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"v":4000,"d":"4,000.00"},null,null,{"v":7000,"d":"7,000.00"},null,null,{"v":2000,"d":"2,000.00"},{"$nulls":3},{"v":1899,"d":"1,899.00"},752]
[null,"31",null,"党委办公厅（室）及相关机构事务",15000,{"v":3878,"d":"3,878.00"},{"$nulls":4},{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},null,null,{"v":3000,"d":"3,000.00"},null,null,{"v":1500,"d":"1,500.00"},{"$nulls":3},{"v":1170,"d":"1,170.00"},452]
[null,null,"01","  行政运行",15000,{"v":3878,"d":"3,878.00"},{"$nulls":4},{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},null,null,{"v":3000,"d":"3,000.00"},null,null,{"v":1500,"d":"1,500.00"},{"$nulls":3},{"v":1170,"d":"1,170.00"},452]
["207",null,null,"文化体育与传媒支出",19802.22,{"v":8264,"d":"8,264.00"},{"$nulls":4},{"v":5840.22,"d":"5,840.22"},{"$nulls":3},{"v":2970,"d":"2,970.00"},{"$nulls":6},{"v":1964,"d":"1,964.00"},764]
[null,"01",null,"文化",19802.22,{"v":8264,"d":"8,264.00"},{"$nulls":4},{"v":5840.22,"d":"5,840.22"},{"$nulls":3},{"v":2970,"d":"2,970.00"},{"$nulls":6},{"v":1964,"d":"1,964.00"},764]
[null,null,"09","  群众文化",19802.22,{"v":8264,"d":"8,264.00"},{"$nulls":4},{"v":5840.22,"d":"5,840.22"},{"$nulls":3},{"v":2970,"d":"2,970.00"},{"$nulls":6},{"v":1964,"d":"1,964.00"},764]
[null,"04",null,"广播影视",0]
[null,null,"99","  其他广播影视支出",0]
["208",null,null,"社会保障和就业支出",22966,{"v":8455,"d":"8,455.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"$nulls":3},{"v":5966,"d":"5,966.00"},{"$nulls":6},{"v":1897,"d":"1,897.00"},648]
[null,"01",null,"人力资源和社会保障管理事务",22966,{"v":8455,"d":"8,455.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"$nulls":3},{"v":5966,"d":"5,966.00"},{"$nulls":6},{"v":1897,"d":"1,897.00"},648]
[null,null,"09","  社会保险经办机构",22966,{"v":8455,"d":"8,455.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"$nulls":3},{"v":5966,"d":"5,966.00"},{"$nulls":6},{"v":1897,"d":"1,897.00"},648]
[null,"02",null,"民政管理事务",0]
[null,null,"05","  老龄事务",0]
[null,"05",null,"行政事业单位离退休",0]
[null,null,"04","  未归口管理的行政单位离退休",0]
[null,"08",null,"抚恤",0]
[null,null,"01","  死亡抚恤",0]
[null,null,"06","  农村籍退役士兵老年生活补助",0]
[null,"21",null,"特困人员供养",0]
[null,null,"02","  农村五保供养支出",0]
["210",null,null,"医疗卫生与计划生育支出",10251,{"v":3943,"d":"3,943.00"},{"$nulls":8},{"v":4451,"d":"4,451.00"},null,null,300,{"$nulls":3},{"v":1052,"d":"1,052.00"},505]
[null,"07",null,"计划生育事务",10251,{"v":3943,"d":"3,943.00"},{"$nulls":8},{"v":4451,"d":"4,451.00"},null,null,300,{"$nulls":3},{"v":1052,"d":"1,052.00"},505]
[null,null,"99","  其他计划生育事务支出",10251,{"v":3943,"d":"3,943.00"},{"$nulls":8},{"v":4451,"d":"4,451.00"},null,null,300,{"$nulls":3},{"v":1052,"d":"1,052.00"},505]
["211",null,null,"节能环保支出",120350,{"$nulls":14},{"v":120350,"d":"120,350.00"}]
[null,"03",null,"污染防治",120350,{"$nulls":14},{"v":120350,"d":"120,350.00"}]
[null,null,"07","  排污费安排的支出",120350,{"$nulls":14},{"v":120350,"d":"120,350.00"}]
["212",null,null,"城乡社区支出",91686.37,{"$nulls":14},{"v":91686.37,"d":"91,686.37"}]
[null,"05",null,"城乡社区环境卫生",91686.37,{"$nulls":14},{"v":91686.37,"d":"91,686.37"}]
[null,null,"01","  城乡社区环境卫生",91686.37,{"$nulls":14},{"v":91686.37,"d":"91,686.37"}]
["213",null,null,"农林水支出",527637.6699999999,{"v":131808.11,"d":"131,808.11"},{"$nulls":4},{"v":5249.06,"d":"5,249.06"},{"v":2315,"d":"2,315.00"},null,null,{"v":17534.5,"d":"17,534.50"},null,null,{"v":3000,"d":"3,000.00"},null,{"v":351600,"d":"351,600.00"},null,{"v":11426,"d":"11,426.00"},{"v":4705,"d":"4,705.00"}]
[null,"01",null,"农业",185343.61,{"v":123993.11,"d":"123,993.11"},{"$nulls":8},{"v":11804.5,"d":"11,804.50"},{"$nulls":4},{"v":36600,"d":"36,600.00"},null,{"v":9159,"d":"9,159.00"},{"v":3787,"d":"3,787.00"}]
[null,null,"04","  事业运行",148743.61,{"v":123993.11,"d":"123,993.11"},{"$nulls":8},{"v":11804.5,"d":"11,804.50"},{"$nulls":6},{"v":9159,"d":"9,159.00"},{"v":3787,"d":"3,787.00"}]
[null,null,"08","  病虫害控制",26600,{"$nulls":14},{"v":26600,"d":"26,600.00"}]
[null,null,"52","  对高校毕业生到基层任职补助",0]
[null,null,"99","  其他农业支出",10000,{"$nulls":14},{"v":10000,"d":"10,000.00"}]
[null,"02",null,"林业",27294.06,{"v":7815,"d":"7,815.00"},{"$nulls":4},{"v":5249.06,"d":"5,249.06"},{"v":2315,"d":"2,315.00"},null,null,{"v":5730,"d":"5,730.00"},null,null,{"v":3000,"d":"3,000.00"},{"$nulls":3},{"v":2267,"d":"2,267.00"},918]
[null,null,"04","  林业事业机构",27294.06,{"v":7815,"d":"7,815.00"},{"$nulls":4},{"v":5249.06,"d":"5,249.06"},{"v":2315,"d":"2,315.00"},null,null,{"v":5730,"d":"5,730.00"},null,null,{"v":3000,"d":"3,000.00"},{"$nulls":3},{"v":2267,"d":"2,267.00"},918]
[null,"03",null,"水利",0]
[null,null,"99","  其他水利支出",0]
[null,"07",null,"农村综合改革",315000,{"$nulls":14},{"v":315000,"d":"315,000.00"}]
[null,null,"05","  对村民委员会和村党支部的补助",0]
[null,null,"07","  农村综合改革示范试点补助",315000,{"$nulls":14},{"v":315000,"d":"315,000.00"}]
["214",null,null,"交通运输支出",390871.55,{"$nulls":14},{"v":390871.55,"d":"390,871.55"}]
[null,"01",null,"公路水路运输",390871.55,{"$nulls":14},{"v":390871.55,"d":"390,871.55"}]
[null,null,"04","  公路新建",296369.55,{"$nulls":14},{"v":296369.55,"d":"296,369.55"}]
[null,null,"06","  公路养护",62374,{"$nulls":14},{"v":62374,"d":"62,374.00"}]
[null,null,"12","  公路运输管理",32128,{"$nulls":14},{"v":32128,"d":"32,128.00"}]
["221",null,null,"住房保障支出",0]
[null,"02",null,"住房改革支出",0]
[null,null,"01","  住房公积金",0]

{"sheet":"对个人和家庭的补助","index":7,"n_rows":64,"n_cols":19,"rows_kept":64,"merged":[[1,0,1,18],[2,17,2,18],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"表2-3"]
["对个人和家庭补助支出财政拨款决算明细表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":16},"单位：元"]
["项    目",{"$nulls":3},"合计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出"]
["科目编码",null,null,"科目名称"]
["类","款","项","合计",{"v":2666305.9,"d":"2,666,305.9"},null,{"v":636502.6,"d":"636,502.60"},null,{"v":15279,"d":"15,279.00"},{"v":1237874.67,"d":"1,237,874.67"},{"v":278980,"d":"278,980.00"},{"v":4400,"d":"4,400.00"},null,720,null,{"v":445086,"d":"445,086.00"},null,null,{"v":47463.63,"d":"47,463.63"}]
["201",null,null,"一般公共服务支出",17920,{"$nulls":4},{"v":17500,"d":"17,500.00"},{"$nulls":3},420]
[null,"01",null,"人大事务",60,{"$nulls":8},60]
[null,null,"01","  行政运行",60,{"$nulls":8},60]
[null,null,"04","  人大会议"]
[null,"03",null,"政府办公厅（室）及相关机构事务",17800,{"$nulls":4},{"v":17500,"d":"17,500.00"},{"$nulls":3},300]
[null,null,"01","  行政运行",300,{"$nulls":8},300]
[null,null,"02","  一般行政管理事务",17500,{"$nulls":4},{"v":17500,"d":"17,500.00"}]
[null,"06",null,"财政事务",60,{"$nulls":8},60]
[null,null,"50","  事业运行",60,{"$nulls":8},60]
[null,"31",null,"党委办公厅（室）及相关机构事务"]
[null,null,"01","  行政运行"]
["207",null,null,"文化体育与传媒支出",54398,null,{"v":53998,"d":"53,998.00"},{"$nulls":4},400]
[null,"01",null,"文化"]
[null,null,"09","  群众文化"]
[null,"04",null,"广播影视",54398,null,{"v":53998,"d":"53,998.00"},{"$nulls":4},400]
[null,null,"99","  其他广播影视支出",54398,null,{"v":53998,"d":"53,998.00"},{"$nulls":4},400]
["208",null,null,"社会保障和就业支出",838944,null,{"v":487405,"d":"487,405.00"},null,{"v":15279,"d":"15,279.00"},{"v":54080,"d":"54,080.00"},{"v":278980,"d":"278,980.00"},{"v":3200,"d":"3,200.00"}]
[null,"01",null,"人力资源和社会保障管理事务"]
[null,null,"09","  社会保险经办机构"]
[null,"02",null,"民政管理事务",44600,{"$nulls":4},{"v":44600,"d":"44,600.00"}]
[null,null,"05","  老龄事务",44600,{"$nulls":4},{"v":44600,"d":"44,600.00"}]
[null,"05",null,"行政事业单位离退休",490605,null,{"v":487405,"d":"487,405.00"},{"$nulls":4},{"v":3200,"d":"3,200.00"}]
[null,null,"04","  未归口管理的行政单位离退休",490605,null,{"v":487405,"d":"487,405.00"},{"$nulls":4},{"v":3200,"d":"3,200.00"}]
[null,"08",null,"抚恤",24759,{"$nulls":3},{"v":15279,"d":"15,279.00"},{"v":9480,"d":"9,480.00"}]
[null,null,"01","  死亡抚恤",15279,{"$nulls":3},{"v":15279,"d":"15,279.00"}]
[null,null,"06","  农村籍退役士兵老年生活补助",9480,{"$nulls":4},{"v":9480,"d":"9,480.00"}]
[null,"21",null,"特困人员供养",278980,{"$nulls":5},{"v":278980,"d":"278,980.00"}]
[null,null,"02","  农村五保供养支出",278980,{"$nulls":5},{"v":278980,"d":"278,980.00"}]
["210",null,null,"医疗卫生与计划生育支出",83384,{"$nulls":4},{"v":83384,"d":"83,384.00"}]
[null,"07",null,"计划生育事务",83384,{"$nulls":4},{"v":83384,"d":"83,384.00"}]
[null,null,"99","  其他计划生育事务支出",83384,{"$nulls":4},{"v":83384,"d":"83,384.00"}]
["211",null,null,"节能环保支出"]
[null,"03",null,"污染防治"]
[null,null,"07","  排污费安排的支出"]
["212",null,null,"城乡社区支出"]
[null,"05",null,"城乡社区环境卫生"]
[null,null,"01","  城乡社区环境卫生"]
["213",null,null,"农林水支出",1226573.9,null,{"v":95099.6,"d":"95,099.60"},null,null,{"v":1082910.67,"d":"1,082,910.67"},null,800,null,300,{"$nulls":4},{"v":47463.63,"d":"47,463.63"}]
[null,"01",null,"农业",229638.63,null,{"v":76975,"d":"76,975.00"},null,null,{"v":104500,"d":"104,500.00"},null,400,null,300,{"$nulls":4},{"v":47463.63,"d":"47,463.63"}]
[null,null,"04","  事业运行",96344,null,{"v":76975,"d":"76,975.00"},{"$nulls":4},400,null,300,{"$nulls":4},{"v":18669,"d":"18,669.00"}]
[null,null,"08","  病虫害控制"]
[null,null,"52","  对高校毕业生到基层任职补助",133294.63,{"$nulls":4},{"v":104500,"d":"104,500.00"},{"$nulls":8},{"v":28794.63,"d":"28,794.63"}]
[null,null,"99","  其他农业支出"]
[null,"02",null,"林业"]
[null,null,"04","  林业事业机构"]
[null,"03",null,"水利",18524.6,null,{"v":18124.6,"d":"18,124.60"},{"$nulls":4},400]
[null,null,"99","  其他水利支出",18524.6,null,{"v":18124.6,"d":"18,124.60"},{"$nulls":4},400]
[null,"07",null,"农村综合改革",978410.67,{"$nulls":4},{"v":978410.67,"d":"978,410.67"}]
[null,null,"05","  对村民委员会和村党支部的补助",978410.67,{"$nulls":4},{"v":978410.67,"d":"978,410.67"}]
[null,null,"07","  农村综合改革示范试点补助"]
["214",null,null,"交通运输支出"]
[null,"01",null,"公路水路运输"]
[null,null,"04","  公路新建"]
[null,null,"06","  公路养护"]
[null,null,"12","  公路运输管理"]
["221",null,null,"住房保障支出",445086,{"$nulls":10},{"v":445086,"d":"445,086.00"}]
[null,"02",null,"住房改革支出",445086,{"$nulls":10},{"v":445086,"d":"445,086.00"}]
[null,null,"01","  住房公积金",445086,{"$nulls":10},{"v":445086,"d":"445,086.00"}]

{"sheet":"三公","index":8,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表3"]
["财政拨款“三公”经费支出决算表"]
["单位名称：盐边县新九乡人民政府",{"$nulls":6},"单位：元"]
["单位编码","单位名称","“三公”经费财政拨款支出"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["YB810","盐边县新九乡人民政府","184685.00","0","178,725.00","0","178,725.00","5,960.00"]