{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","单位情况","支出项目录入表","收入预算总表","征收计划表","政府采购","基建一表","基建二表","工资情况"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"merged":[[0,0,29,12]],"flags":["formulas_cached_only"]}
["盐边县红宝苗族彝族乡人民政府\n2015年部门预算报表"]

{"sheet":"单位情况","index":1,"n_rows":10,"n_cols":100,"rows_kept":10,"flags":["formulas_cached_only"]}
[{"$nulls":99},"录入表1"]
["单位人员情况基本数字表"]
[]
["单位代码","单位名称   ","单位人员合计","编制数",{"$nulls":3},"在职人员实有人数",{"$nulls":37},"离休退休退职合计","离休人员",{"$nulls":7},"退休（行政）",{"$nulls":7},"退休人员（事业）",{"$nulls":12},"分流人员人数","聘用人员人数","退职人员人数","长休人员人数","遗属、长赡人数","其他人员","机动车船数",{"$nulls":5},"通讯工具数（部）","学生学员数",{"$nulls":3},"单位机构数","在职职工应发工资总额",null,null,"2014年全年离退休职工应发工资总额"]
[{"$nulls":3},"小计","行政编制","事业编制","工勤编制","在职人员合计","按行政级别（在职行政编制）",{"$nulls":12},"按技术职称（在职事业编制）",{"$nulls":12},"工勤人员实有",{"$nulls":11},"小计","正厅级及以上","副厅级","正县级","副县级","正科级","副科级","其他","小计","正厅级及以上","副厅级","正县级","副县级","正科级","副科级","其他行政退休","小计","退休正县级","退休副县级","退休正高级职称","退休副高级职称","退休中级职称","退休初级职称","其他事业退休","退休事业管理6级","退休事业管理7级","退休事业管理8级","退休事业管理9级","退休事业管理10级",{"$nulls":6},"小计","轿车（含7座以下商务车）","7座以上19座（含19座）以下客车","越野车","摩托车","公务船（艘）",null,"小计","小学生","初中生","高中生"]
[{"$nulls":8},"小计","正厅及以上","副厅级","正县级","副县级","正科级","副科级","主任科员","副主任科员","正调研员","副调研员","科员","办事员","小计","正县级","副县级","正高级职称","副高级职称","中级职称","初级职称","事业管理6级","事业管理7级","事业管理8级","事业管理9级","事业管理10级","其他","小计","行政小计","高级工","中级工","初级工","其他","事业小计","高级工","中级工","初级工","其他",{"$nulls":48},"在职职工应发工资小计","行政在职职工应发工资总额","事业在职职工应发工资总额","离退休费合计","离休费","退休费","退职费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,76,68,69,70,71,27,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,92,93,94,95,96,97,98,99]
[null,"合计",40,26,14,9,3,26,17,0,0,0,0,10,4,0,0,0,0,0,0,9,0,0,0,0,2,0,0,0,0,7,0,0,3,3,1,2,0,0,0,0,0,0,0,14,0,0,0,0,0,0,0,0,6,0,0,0,1,0,5,0,2,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,6,0,5,2,0,1,2,0,0,0,0,0,0,0,1505741,1021460,484281,385560,0,385560,0]
[null,"盐边县红宝苗族彝族乡党政办",40,26,14,9,3,26,17,0,0,0,0,10,4,0,0,0,0,0,0,9,0,0,0,0,2,0,0,0,0,7,0,0,3,3,1,2,0,0,0,0,0,0,0,14,0,0,0,0,0,0,0,0,6,0,0,0,1,0,5,0,2,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,6,0,5,2,0,1,2,0,0,0,0,0,0,0,1505741,1021460,484281,385560,0,385560,0]
["811001","  盐边县红宝苗族彝族乡党政办",40,26,14,9,3,26,17,0,0,0,0,10,4,0,0,0,0,0,0,9,0,0,0,0,2,0,0,0,0,7,0,0,3,3,1,2,0,0,0,0,0,0,0,14,0,0,0,0,0,0,0,0,6,0,0,0,1,0,5,0,2,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,6,0,5,2,0,1,2,0,0,0,0,0,0,0,1505741,1021460,484281,385560,0,385560,0]

{"sheet":"支出项目录入表","index":2,"n_rows":117,"n_cols":17,"rows_kept":117,"merged":[[0,0,0,16]],"flags":["formulas_cached_only"]}
["2015年年初预算支出项目录入表"]
["科目编码",null,null,"单位编码","功能科目","经济科目","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",null,null,"备注信息"]
["类","款","项",{"$nulls":4},"小计","一般性财政拨款","政府性基金收入安排",{"$nulls":3},"预算内结转","财政专户管理结转","其他资金结转"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,"**"]
[{"$nulls":5},"合计",4022717,4022717,4022717,0,0,0,0,0,0,0]
[{"$nulls":5},"盐边县红宝苗族彝族乡",4022717,4022717,4022717,0,0,0,0,0,0,0]
[{"$nulls":3},811001,null,"  盐边县红宝苗族彝族乡党政办",4022717,4022717,4022717,0,0,0,0,0,0,0]
[{"$nulls":5},"    基本支出",3240766,3240766,3240766,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","基本工资",17460,17460,17460,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","基本工资",16668,16668,16668,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","基本工资",58068,58068,58068,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","基本工资",12732,12732,12732,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","基本工资",29256,29256,29256,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","基本工资",229320,229320,229320,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","基本工资",15972,15972,15972,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","津贴补贴",46032,46032,46032,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","津贴补贴",57432,57432,57432,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","津贴补贴",28716,28716,28716,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","津贴补贴",160812,160812,160812,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","津贴补贴",30324,30324,30324,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","津贴补贴",644448,644448,644448,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","津贴补贴",46032,46032,46032,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","奖金",1455,1455,1455,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","奖金",19110,19110,19110,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","奖金",1331,1331,1331,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","医疗保险",7920,7920,7920,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","医疗保险",3818,3818,3818,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","医疗保险",4750,4750,4750,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","医疗保险",4871,4871,4871,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","医疗保险",66989,66989,66989,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","医疗保险",20349,20349,20349,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","医疗保险",4234,4234,4234,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","工伤保险",407,407,407,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","工伤保险",845,845,845,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","工伤保险",2170,2170,2170,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","工伤保险",452,452,452,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","生育保险",1785,1785,1785,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","生育保险",130,130,130,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","生育保险",211,211,211,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","生育保险",102,102,102,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","生育保险",543,543,543,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","生育保险",113,113,113,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","生育保险",127,127,127,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","失业保险",5427,5427,5427,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","失业保险",2112,2112,2112,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","失业保险",1018,1018,1018,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","失业保险",1129,1129,1129,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","公务员医疗保险",400,400,400,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","公务员医疗保险",6000,6000,6000,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","公务员医疗保险",800,800,800,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","公务员医疗保险",400,400,400,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","公务员医疗保险",400,400,400,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","公务员医疗保险",2000,2000,2000,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","公务员医疗保险",400,400,400,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","绩效工资",18916,18916,18916,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","绩效工资",9458,9458,9458,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","绩效工资",52442,52442,52442,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","绩效工资",9458,9458,9458,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","办公费",2000,2000,2000,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","办公费",10000,10000,10000,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","办公费",3000,3000,3000,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","办公费",1000,1000,1000,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","办公费",1000,1000,1000,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","办公费",5000,5000,5000,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","办公费",2000,2000,2000,0,0,0,0,0,0,0]
[213,7,5,811001,"对村民委员会和村党支部的补助","办公费",210000,210000,210000,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","电费",9000,9000,9000,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","差旅费",2000,2000,2000,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","差旅费",30110,30110,30110,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","差旅费",5000,5000,5000,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","差旅费",2000,2000,2000,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","差旅费",2000,2000,2000,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","差旅费",14350,14350,14350,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","差旅费",2000,2000,2000,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","会议费",5000,5000,5000,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","公务接待费",1882,1882,1882,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","公务接待费",650,650,650,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","劳务费",50000,50000,50000,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","工会经费",5426,5426,5426,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","工会经费",1129,1129,1129,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","工会经费",1299,1299,1299,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","工会经费",17864,17864,17864,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","工会经费",2112,2112,2112,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","工会经费",1267,1267,1267,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","工会经费",1018,1018,1018,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","福利费",612,612,612,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","福利费",8026,8026,8026,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","福利费",1024,1024,1024,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","福利费",559,559,559,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","福利费",446,446,446,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","福利费",2032,2032,2032,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","福利费",583,583,583,0,0,0,0,0,0,0]
[201,1,1,811001,"行政运行","公务用车运行维护费",2089,2089,2089,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","公务用车运行维护费",38118,38118,38118,0,0,0,0,0,0,0]
[201,3,50,811001,"事业运行","公务用车运行维护费",4864,4864,4864,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","公务用车运行维护费",3174,3174,3174,0,0,0,0,0,0,0]
[207,1,9,811001,"群众文化","公务用车运行维护费",3536,3536,3536,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","公务用车运行维护费",12542,12542,12542,0,0,0,0,0,0,0]
[213,2,4,811001,"林业事业机构","公务用车运行维护费",2288,2288,2288,0,0,0,0,0,0,0]
[208,5,4,811001,"未归口管理的行政单位离退休","退休费",245115,245115,245115,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","退休费",91416,91416,91416,0,0,0,0,0,0,0]
[208,8,1,811001,"死亡抚恤","生活补助",28512,28512,28512,0,0,0,0,0,0,0]
[213,7,5,811001,"对村民委员会和村党支部的补助","生活补助",560160,560160,560160,0,0,0,0,0,0,0]
[208,5,4,811001,"未归口管理的行政单位离退休","医疗费",2400,2400,2400,0,0,0,0,0,0,0]
[213,1,4,811001,"农业事业","医疗费",800,800,800,0,0,0,0,0,0,0]
[201,3,1,811001,"行政运行","奖励金",240,240,240,0,0,0,0,0,0,0]
[201,31,1,811001,"行政运行","奖励金",60,60,60,0,0,0,0,0,0,0]
[221,2,1,811001,"住房公积金","住房公积金",198719,198719,198719,0,0,0,0,0,0,0]
[{"$nulls":5},"    项目支出",781951,781951,781951,0,0,0,0,0,0,0]
[201,1,4,811001,"人大会议","会议费",29250,29250,29250,0,0,0,0,0,0,0]
[213,1,8,811001,"病虫害控制","劳务费",36733,36733,36733,0,0,0,0,0,0,0]
[208,21,2,811001,"农村五保户供养支出","其他商品和服务支出",34800,34800,34800,0,0,0,0,0,0,0]
[210,7,99,811001,"其他计划生育事务支出","生活补助",81984,81984,81984,0,0,0,0,0,0,0]
[213,1,52,811001,"对高校毕业生到基层任职补助","生活补助",119600,119600,119600,0,0,0,0,0,0,0]
[208,21,2,811001,"农村五保户供养支出","救济费",437760,437760,437760,0,0,0,0,0,0,0]
[210,7,99,811001,"其他计划生育事务支出","其他对个人和家庭的补助支出",1400,1400,1400,0,0,0,0,0,0,0]
[213,1,52,811001,"对高校毕业生到基层任职补助","其他对个人和家庭的补助支出",40424,40424,40424,0,0,0,0,0,0,0]

{"sheet":"收入预算总表","index":3,"n_rows":26,"n_cols":8,"rows_kept":26,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"录入表3"]
["    2015年收入预算表"]
["",{"$nulls":6},"单位：元"]
["项    目",{"$nulls":4},"收入项目类别","项目名称","可支配收入"]
["科目编码",null,null,"单位代码","单位名称  （科目）"]
["类","款","项"]
["**","**","**","**","**",1,"2","3"]
[{"$nulls":4},"盐边县红宝苗族彝族乡",null,null,4022717]
[{"$nulls":3},"811001","  盐边县红宝苗族彝族乡党政办",null,null,4022717]
["213","07","05","  811001","    对村民委员会和村党支部的补助","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（村级支出）",770160]
["213","02","04","  811001","    林业事业机构","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（林业事业）",70778]
["213","01","52","  811001","    对高校毕业生到基层任职补助","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（村官生活补助及社保缴费）",160024]
["213","01","08","  811001","    病虫害控制","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（村动物防疫员补助）",36733]
["213","01","04","  811001","    农业事业","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（农业事业）",434027]
["210","07","99","  811001","    其他计划生育事务支出","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（村计生服务员补助）",83384]
["208","21","02","  811001","    农村五保户供养支出","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（农村五保户供养）",472560]
["208","08","01","  811001","    死亡抚恤","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（死亡抚恤）",28512]
["208","05","04","  811001","    未归口管理的行政单位离退休","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（行政事业退休）",247515]
["207","01","09","  811001","    群众文化","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（群众文化）",64651]
["201","31","01","  811001","    行政运行","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（党委）",76672]
["201","03","50","  811001","    事业运行","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（政事）",133492]
["201","03","01","  811001","    行政运行","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（政府）",1137892]
["201","01","04","  811001","    人大会议","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（人大会议）",29250]
["201","01","01","  811001","    行政运行","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（人大）",78348]
["221","02","01","  811001","    住房公积金","一般性财政拨款(补助)收入","一般性财政拨款(补助)收入（住房公积金）",198719]
[{"$nulls":6}," "]

{"sheet":"征收计划表","index":4,"n_rows":7,"n_cols":15,"rows_kept":7,"flags":["formulas_cached_only"]}
[{"$nulls":14},"录入表4"]
[null,"                                                         征收计划表"]
[{"$nulls":14},"单位：元"]
["单位编码","项目名称","上年预算外财政专户结余","2014年征收情况",{"$nulls":3},"2015年征收计划",null,null,"2015年对应安排",{"$nulls":3},"备注"]
[{"$nulls":3},"预算内",null,"财政专户管理",null,"征收合计","预算内管理","财政专户管理","安排合计","预算内安排","财政专户管理安排","政府统筹"]
[{"$nulls":3},"征收计划数","实际征收数","征收计划数","实际征收数"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,"**"]

{"sheet":"政府采购","index":5,"n_rows":8,"n_cols":19,"rows_kept":8,"flags":["formulas_cached_only"]}
[{"$nulls":18},"录入表5"]
["政 府 采 购 预 算 表"]
["",{"$nulls":17},"单位：元"]
["项               目",{"$nulls":5},"采购数量","原有数量","计量单位","支出项目类别","政      府      采      购      预      算"]
["科目编码",null,null,"单位代码","品目序号","品目名称",{"$nulls":4},"总计","2015年预算资金安排",{"$nulls":6},"修购基金安排"]
[{"$nulls":11},"合计","当年财政拨款（补助）","财政专户管理安排","事业单位经营收入安排","其他资金安排","上年结转"]
["类","款","项",{"$nulls":13},"小计","其中：预算内结转"]
["**","**","**","**","**","**","**","**","**","**",1,2,3,"4","5","6","7","8","9"]

{"sheet":"基建一表","index":6,"n_rows":12,"n_cols":34,"rows_kept":12,"flags":["formulas_cached_only"]}
[{"$nulls":33},"录入表6"]
["基本建设支出预算表（一）"]
["",{"$nulls":32},"单位：元"]
["项    目",{"$nulls":4},"建设性质","建设期限","总投资",{"$nulls":9},"预计2014年年底累计完成投资",{"$nulls":9},"2015年安排投资"]
["科目编码",null,null,"单位编码","单位名称（项目）",null,null,"合计","财政性投资",{"$nulls":5},"银行贷款","利用外资","其他投资","合计","财政性投资",{"$nulls":5},"银行贷款","利用外资","其他投资","合计","财政性投资",{"$nulls":4},"其他投资"]
["类","款","项",{"$nulls":5},"小计","经费拨款(补助)安排",null,"专项建设基金安排","其他预算内资金安排","财政专户管理",{"$nulls":4},"小计","经费拨款(补助)安排",null,"专项建设基金安排","其他预算内资金安排","财政专户管理资金安排",{"$nulls":4},"小计","财政拨款（补助）",null,null,"财政专户管理安排"]
[{"$nulls":9},"小计","其中：预算内基建投资",{"$nulls":8},"小计","其中：预算内基建投资",{"$nulls":8},"小计","一般性财政拨款","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"]
[{"$nulls":4},"合计",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29250,29250,{"$nulls":3},0,0]
[{"$nulls":4},"盐边县红宝苗族彝族乡党政办",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29250,29250,{"$nulls":3},0,0]
[{"$nulls":4},"  人大会议",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29250,29250,{"$nulls":3},0,0]
[201,1,4,811001,"    ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29250,29250,29250,29250,0,0,0]

{"sheet":"基建二表","index":7,"n_rows":7,"n_cols":29,"rows_kept":7,"flags":["formulas_cached_only"]}
[{"$nulls":28},"录入表7"]
["基本建设支出预算表（二）"]
["",{"$nulls":27},"单位：元"]
["项目",{"$nulls":4},"2013年支出预算数",{"$nulls":22},"备注"]
["科目编码",null,null,"单位代码","单位名称（项目名称、资金来源）","合计","项目前期费用",{"$nulls":3},"征地费",null,null,"建筑工程费",{"$nulls":3},"安装工程费","设备购置费",{"$nulls":4},"其他各种费用"]
["类","款","项",{"$nulls":3},"小计","可行性研究费用","勘察设计费用","其他费用","小计","土地征用费","迁移补偿费","小计","土建工程费用","建筑物附属设施安装工程费","装饰工程费",null,"小计","设备购置费","房屋购置费","无形资产、递延资产购置费","其他购置费","小计","建设单位管理费","招标费用","监理费","其他费用"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]

{"sheet":"工资情况","index":8,"n_rows":54,"n_cols":42,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["工资情况表"]
[]
["单位编码","单位名称","职工姓名","人员性质","应发工资",{"$nulls":36},"备注"]
[{"$nulls":4},"合计","基本工资",{"$nulls":6},"津贴补贴",{"$nulls":12},"奖金",null,null,"离退休费",{"$nulls":4},"绩效工资",null,null,"其他"]
[{"$nulls":12},"津贴小计","国家津贴",{"$nulls":7},"地方津贴"]
[{"$nulls":5},"基本工资小计","职务工资","级别工资","岗位工资","技术等级工资（薪级工资）","教师10%","基本工资",null,"国家津贴小计","艰苦地区津贴","保留补贴","岗位津贴","老粮贴","教龄津贴","合同制10%部分","其他国家津贴","地方津贴小计","生活性补贴","工作性津贴","其他地方津补贴","奖金小计","公务员十三月工资","其他奖金","离退休费小计","离休费","退休费","退职费","四五年九月前参加革命增发一个月工资","绩效工资小计","2014年补发30%部分绩效工资","事业人员按月发放的绩效工资","其他工资小计","独生子女费","遗属补助","住房补贴","其他"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,null,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,null,28,29,30,31,32,33,34,35,"**"]
[null,"合计",null,null,159837,31623,6440,11456,8960,4767,0,0,66930,15703,10190,4914,0,2,0,129,468,51227,30467,20320,440,0,0,0,32130,0,32130,0,0,17553,90273,17553,11601,25,0,0,11576]
["811","盐边县红宝苗族彝族乡",null,null,159837,31623,6440,11456,8960,4767,0,0,66930,15703,10190,4914,0,2,0,129,468,51227,30467,20320,440,0,0,0,32130,0,32130,0,0,17553,90273,17553,11601,25,0,0,11576]
["  811001","  盐边县红宝苗族彝族乡党政办","杨文英","遗属人员",396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396,0,0,0,396]
["  811001","  盐边县红宝苗族彝族乡党政办","项顺珍","遗属人员",396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396,0,0,0,396]
["  811001","  盐边县红宝苗族彝族乡党政办","刘自珍","遗属人员",396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396,0,0,0,396]
["  811001","  盐边县红宝苗族彝族乡党政办","吴桂秀","遗属人员",396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396,0,0,0,396]
["  811001","  盐边县红宝苗族彝族乡党政办","毛阿牛","遗属人员",396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396,0,0,0,396]
["  811001","  盐边县红宝苗族彝族乡党政办","包德方","事业退休（其他）",3230,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3230,0,3230,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","李正良","行政退休",5099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5099,0,5099,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","杨明才","行政退休",3698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3698,0,3698,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","侯正友","行政退休",3608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3608,0,3608,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","李天堵","行政退休",3608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3608,0,3608,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","黄顺德","行政退休",4051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4051,0,4051,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","李富朝","行政退休",4448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4448,0,4448,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","杨文高","其他（村官等）",2400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,0,0,0,2400]
["  811001","  盐边县红宝苗族彝族乡党政办","陈明英","其他（村官等）",2400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,0,0,0,2400]
["  811001","  盐边县红宝苗族彝族乡党政办","陈艳","其他（村官等）",2200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2200,0,0,0,2200]
["  811001","  盐边县红宝苗族彝族乡党政办","夏巍秦","其他（村官等）",2200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2200,0,0,0,2200]
["  811001","  盐边县红宝苗族彝族乡党政办","江元发","事业人员（其他事业单位）",3916,1389,0,0,590,799,0,0,688,688,365,189,0,0,0,0,134,0,0,0,0,0,0,0,0,0,0,0,0,1839,9457,1839,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","李洪琼","事业人员（其他事业单位）",3198,805,0,0,590,215,0,0,554,554,365,189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1839,9458,1839,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","邱燕","事业人员（其他事业单位）",3216,823,0,0,590,233,0,0,554,554,365,189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1839,9458,1839,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","侯兴顺","事业人员（其他事业单位）",3164,771,0,0,590,181,0,0,554,554,365,189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1839,9458,1839,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","刘建忠","事业人员（其他事业单位）",4216,1097,0,0,680,417,0,0,779,779,415,189,0,0,0,0,175,0,0,0,0,0,0,0,0,0,0,0,0,2340,12034,2340,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","罗天秀","事业人员（其他事业单位）",4446,1343,0,0,730,613,0,0,763,763,415,189,0,0,0,0,159,0,0,0,0,0,0,0,0,0,0,0,0,2340,12034,2340,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","侯合兰","事业人员（其他事业单位）",3454,1061,0,0,590,471,0,0,554,554,365,189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1839,9458,1839,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","杨德军","事业人员（其他事业单位）",3686,1293,0,0,590,703,0,0,554,554,365,189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1839,9458,1839,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","王正兴","事业人员（其他事业单位）",3538,1145,0,0,590,555,0,0,554,554,365,189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1839,9458,1839,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","秦永祥","事业退休（其他）",4388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4388,0,4388,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","袁成高","机关工人",4644,1422,0,0,1267,155,0,0,3222,683,365,189,0,0,0,129,0,2539,1523,1016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","舒林","机关工人",4068,970,0,0,815,155,0,0,3093,554,365,189,0,0,0,0,0,2539,1523,1016,0,0,0,0,0,0,0,0,0,0,0,0,5,5,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","杨华高","机关工人",5100,1608,0,0,1338,270,0,0,3492,606,415,189,0,2,0,0,0,2886,1731,1155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","张鑫","公务员",3937,844,380,464,0,0,0,0,3093,554,365,189,0,0,0,0,0,2539,1523,1016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","杨文华","公务员",4193,1100,380,720,0,0,0,0,3093,554,365,189,0,0,0,0,0,2539,1523,1016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","肖济今","公务员",3937,844,380,464,0,0,0,0,3093,554,365,189,0,0,0,0,0,2539,1523,1016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","张付军","公务员",4766,1276,410,866,0,0,0,0,3490,604,415,189,0,0,0,0,0,2886,1731,1155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","田景琼","公务员",5481,1425,480,945,0,0,0,0,4056,604,415,189,0,0,0,0,0,3452,1939,1293,220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","杨华良","公务员",5310,1474,480,994,0,0,0,0,3836,604,415,189,0,0,0,0,0,3232,1939,1293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","安友德","公务员",5451,1615,480,1135,0,0,0,0,3836,604,415,189,0,0,0,0,0,3232,1939,1293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","周明清","公务员",5768,1712,480,1232,0,0,0,0,4056,604,415,189,0,0,0,0,0,3452,1939,1293,220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","王得顺","公务员",4943,1107,480,627,0,0,0,0,3836,604,415,189,0,0,0,0,0,3232,1939,1293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","沙德云","公务员",5182,1346,480,866,0,0,0,0,3836,604,415,189,0,0,0,0,0,3232,1939,1293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","邱建魁","公务员",5030,1189,480,709,0,0,0,0,3836,604,415,189,0,0,0,0,0,3232,1939,1293,0,0,0,0,0,0,0,0,0,0,0,0,5,5,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","刘天鹏","公务员",5019,1178,510,668,0,0,0,0,3836,604,415,189,0,0,0,0,0,3232,1939,1293,0,0,0,0,0,0,0,0,0,0,0,0,5,5,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","黄元林","公务员",5172,1331,510,821,0,0,0,0,3836,604,415,189,0,0,0,0,0,3232,1939,1293,0,0,0,0,0,0,0,0,0,0,0,0,5,5,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","熊君才","公务员",5296,1455,510,945,0,0,0,0,3836,604,415,189,0,0,0,0,0,3232,1939,1293,0,0,0,0,0,0,0,0,0,0,0,0,5,5,0,0,0]
["  811001","  盐边县红宝苗族彝族乡党政办","马洪林","遗属人员",396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396,0,0,0,396]