{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["部门预算封面","单位基础信息表","收支总表","收入总表","单位支出总表","单位支出明细-资金来源","单位支出明细-经济科目","三公经费表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算封面","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[1,0,1,4],[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[8,0,8,4]],"flags":["formulas_cached_only"]}
["","","","",""]
["2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表","2017年新市区单位部门预算批复表"]
["","","单位名称","高新区（新市区）地窝堡乡人民政府"]
[{"$nulls":3},"063001001-地窝堡乡（政府办公厅及相关机构事务）"]
[{"$nulls":3},"063001002-地窝堡乡（基层政权和社区建设）"]
["","","","063001003-地窝堡乡（未归口管理的行政单位离退休）"]
["","","","063001004-地窝堡乡（农业事业运行）"]
["","","","",""]
["                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :","                报送日期:                               单位负责人:                                  财务负责人 :"]
["","","","",""]

{"sheet":"单位基础信息表","index":1,"n_rows":434,"n_cols":3,"rows_kept":434,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["单位基础信息表"]
["单位名称","基础信息项","数值"]
["总计:","",""]
["地窝堡乡（政府办公厅及相关机构事务）","",""]
["  地窝堡乡（政府办公厅及相关机构事务）","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","39"]
["","行政编制人数","39"]
["","事业编制人数",""]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","37"]
["","行政在职人员","37"]
["","事业在职人员",""]
["","在职人员级别（小计）","37"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数","2"]
["","在职科级人数","2"]
["","在职科级非领导人数","4"]
["","在职副科级人数","8"]
["","在职副科级非领导人","13"]
["","在职一般人员人数","8"]
["","在本部门发工资在其他部门工作人数","2"]
["","在本部门工作在其他部门发工资人数","1"]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员","63"]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","248608.50"]
["","在职人员月工资",""]
["","在职人员月工资小计","248608.50"]
["","行政人员月工资津贴合计","248608.50"]
["","  行政人员月基本工资（工资前三项）","104199.00"]
["","  行政人员月津贴补贴（应发工资减工资前三项）","113514.50"]
["","  行政人员单独发放津补贴（月835部分）","30895.00"]
["","事业人员月工资津贴合计","0"]
["","  事业人员月基本工资（工资前三项）",""]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）",""]
["","绩效工资",""]
["","  事业单位基础性绩效（月）",""]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）",""]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）",""]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）",""]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）",""]
["","退休工资财政发放部分金额（月）",""]
["","003公用设施、设备情况",""]
["","供暖面积","2862.65"]
["","机动车辆（辆）",""]
["","小汽车辆车编制数","2"]
["","小汽车车辆实有数","9"]
["","特种车辆（辆）",""]
["","特种车辆合计","29"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车","3"]
["","社区巡逻车","23"]
["","皮卡车","2"]
["","执法车",""]
["","面包车","1"]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["地窝堡乡（基层政权和社区建设）","",""]
["  地窝堡乡（基层政权和社区建设）","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","22"]
["","行政编制人数",""]
["","事业编制人数","22"]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","29"]
["","行政在职人员",""]
["","事业在职人员","29"]
["","在职人员级别（小计）","29"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数",""]
["","在职科级人数",""]
["","在职科级非领导人数",""]
["","在职副科级人数","6"]
["","在职副科级非领导人",""]
["","在职一般人员人数","23"]
["","在本部门发工资在其他部门工作人数",""]
["","在本部门工作在其他部门发工资人数","8"]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","99812.00"]
["","在职人员月工资",""]
["","在职人员月工资小计","99812.00"]
["","行政人员月工资津贴合计","0"]
["","  行政人员月基本工资（工资前三项）",""]
["","  行政人员月津贴补贴（应发工资减工资前三项）",""]
["","  行政人员单独发放津补贴（月835部分）",""]
["","事业人员月工资津贴合计","59241.00"]
["","  事业人员月基本工资（工资前三项）","45605"]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）","13636"]
["","绩效工资",""]
["","  事业单位基础性绩效（月）","27701"]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）","12870"]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）","256277"]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）","66000"]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）",""]
["","退休工资财政发放部分金额（月）",""]
["","003公用设施、设备情况",""]
["","供暖面积","5426.31"]
["","机动车辆（辆）",""]
["","小汽车辆车编制数",""]
["","小汽车车辆实有数",""]
["","特种车辆（辆）",""]
["","特种车辆合计","0"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车",""]
["","社区巡逻车",""]
["","皮卡车",""]
["","执法车",""]
["","面包车",""]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["地窝堡乡（未归口管理的行政单位离退休）","",""]
["  地窝堡乡（未归口管理的行政单位离退休）","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","0"]
["","行政编制人数",""]
["","事业编制人数",""]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","0"]
["","行政在职人员",""]
["","事业在职人员",""]
["","在职人员级别（小计）","0"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数",""]
["","在职科级人数",""]
["","在职科级非领导人数",""]
["","在职副科级人数",""]
["","在职副科级非领导人",""]
["","在职一般人员人数",""]
["","在本部门发工资在其他部门工作人数",""]
["","在本部门工作在其他部门发工资人数",""]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员","3"]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","14213.00"]
["","在职人员月工资",""]
["","在职人员月工资小计","0"]
["","行政人员月工资津贴合计","0"]
["","  行政人员月基本工资（工资前三项）",""]
["","  行政人员月津贴补贴（应发工资减工资前三项）",""]
["","  行政人员单独发放津补贴（月835部分）",""]
["","事业人员月工资津贴合计","0"]
["","  事业人员月基本工资（工资前三项）",""]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）",""]
["","绩效工资",""]
["","  事业单位基础性绩效（月）",""]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）",""]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）",""]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）",""]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）","10363"]
["","退休工资财政发放部分金额（月）","3850"]
["","003公用设施、设备情况",""]
["","供暖面积",""]
["","机动车辆（辆）",""]
["","小汽车辆车编制数",""]
["","小汽车车辆实有数",""]
["","特种车辆（辆）",""]
["","特种车辆合计","0"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车",""]
["","社区巡逻车",""]
["","皮卡车",""]
["","执法车",""]
["","面包车",""]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["地窝堡乡（农业事业运行）","",""]
["  地窝堡乡（农业事业运行）","001人员基本情况",""]
["","编制人数",""]
["","编制人数合计","42"]
["","行政编制人数",""]
["","事业编制人数","42"]
["","实有人数",""]
["","在职人员",""]
["","在职人员（小计）","25"]
["","行政在职人员",""]
["","事业在职人员","25"]
["","在职人员级别（小计）","25"]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数",""]
["","在职科级人数",""]
["","在职科级非领导人数","6"]
["","在职副科级人数",""]
["","在职副科级非领导人","6"]
["","在职一般人员人数","13"]
["","在本部门发工资在其他部门工作人数",""]
["","在本部门工作在其他部门发工资人数",""]
["","离休人员",""]
["","退休人员",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在校学生人数",""]
["","在校学生人数（小计）","0"]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","002人员工资情况",""]
["","工资合计","133014.68"]
["","在职人员月工资",""]
["","在职人员月工资小计","133014.68"]
["","行政人员月工资津贴合计","0"]
["","  行政人员月基本工资（工资前三项）",""]
["","  行政人员月津贴补贴（应发工资减工资前三项）",""]
["","  行政人员单独发放津补贴（月835部分）",""]
["","事业人员月工资津贴合计","85685.68"]
["","  事业人员月基本工资（工资前三项）","69410"]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）","16275.68"]
["","绩效工资",""]
["","  事业单位基础性绩效（月）","32704"]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）","14625"]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）","308810"]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）","75000"]
["","离休人员月工资",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休人员月工资",""]
["","退休工资社保发放部分金额（月）",""]
["","退休工资财政发放部分金额（月）",""]
["","003公用设施、设备情况",""]
["","供暖面积",""]
["","机动车辆（辆）",""]
["","小汽车辆车编制数",""]
["","小汽车车辆实有数",""]
["","特种车辆（辆）",""]
["","特种车辆合计","0"]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车",""]
["","社区巡逻车",""]
["","皮卡车",""]
["","执法车",""]
["","面包车",""]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["地窝堡乡（计划生育事务）","",""]
["  地窝堡乡（计划生育事务）","001人员基本情况",""]
["","002人员工资情况",""]
["","003公用设施、设备情况",""]
["","编制人数",""]
["","实有人数",""]
["","在校学生人数",""]
["","编制人数合计",""]
["","行政编制人数",""]
["","事业编制人数",""]
["","在职人员",""]
["","在本部门发工资在其他部门工作人数",""]
["","在本部门工作在其他部门发工资人数",""]
["","离休人员",""]
["","退休人员",""]
["","公岗人员",""]
["","人事局批准临时工人员",""]
["","在职人员（小计）",""]
["","行政在职人员",""]
["","事业在职人员",""]
["","在职人员级别（小计）",""]
["","在职厅级人数",""]
["","在职副厅级人数",""]
["","在职县级人数",""]
["","在职县级非领导人数",""]
["","在职副县级人数",""]
["","在职副县级非领导人数",""]
["","在职科级人数",""]
["","在职科级非领导人数",""]
["","在职副科级人数",""]
["","在职副科级非领导人",""]
["","在职一般人员人数",""]
["","机关事业单位养老保险改革前社保发放工资人员",""]
["","机关事业单位养老保险改革前财政发放工资人员",""]
["","在校学生人数（小计）",""]
["","高中生",""]
["","初中生",""]
["","小学生",""]
["","工资合计",""]
["","在职人员月工资",""]
["","离休人员月工资",""]
["","退休人员月工资",""]
["","在职人员月工资小计",""]
["","行政人员月工资津贴合计",""]
["","  行政人员月基本工资（工资前三项）",""]
["","  行政人员月津贴补贴（应发工资减工资前三项）",""]
["","事业人员月工资津贴合计",""]
["","  事业人员月基本工资（工资前三项）",""]
["","  事业人员月津贴补贴（减工资前三项减绩效工资）",""]
["","绩效工资",""]
["","  事业单位基础性绩效（月）",""]
["","  事业单位奖励性绩效（30%部分和事业月基本工资/按年）",""]
["","  离休人员月工资(应发工资)+财政代发",""]
["","退休工资社保发放部分金额（月）",""]
["","退休工资财政发放部分金额（月）",""]
["","供暖面积",""]
["","机动车辆（辆）",""]
["","特种车辆（辆）",""]
["","小汽车辆车编制数",""]
["","小汽车车辆实有数",""]
["","特种车辆合计",""]
["","洒水车",""]
["","清扫车",""]
["","清雪车",""]
["","装载车",""]
["","自卸车",""]
["","垃圾车",""]
["","社区巡逻车",""]
["","皮卡车",""]
["","执法车",""]
["","面包车",""]
["","大客车",""]
["","消防车",""]
["","路政监察车",""]
["","喷药洒水车",""]
["","急救车",""]
["","防暴车",""]
["","现场勘查车",""]
["","囚车",""]
["","环境监测车",""]
["","修枝车",""]
["","现场指挥车",""]
["","其他车辆",""]
["","  行政人员单独发放津补贴（月835部分）",""]
["","  事业单位人员单独发放津补贴（1W元的70%部分/月）",""]
["","  事业单位人员单独发放津补贴（1W元的30%部分/按年）",""]
["","",""]

{"sheet":"收支总表","index":2,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,5]],"flags":["formulas_cached_only"]}
["收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表"]
["收入","收入","支出","支出","支出","支出"]
["收入项目名称","2017年预算","功能分类","2017年预算","经济分类","2017年预算"]
["财政拨款补助",{"v":3081.2,"d":"3,081.20"},"一般公共服务支出",686.61,"工资福利支出",873.09]
["财政拨款结转结余","","公共安全支出",292.68,"商品和服务支出",{"v":1314.68,"d":"1,314.68"}]
["","","社会保障和就业支出",{"v":1495.53,"d":"1,495.53"},"对个人和家庭的补助支出",591.43]
["","","城乡社区支出",16.92,"对企事业单位的补助支出",""]
["","","农林水支出",589.46,"转移性支出",""]
["","","","","其他支出",""]
["","","","","基本建设支出",{"v":302,"d":"302.00"}]
["","","","","赠与",""]
["","","","","其他资本性支出",""]
["","","","","债务还本支出",""]
["","","","","债务利息支出",""]
["","","","","贷款转贷及产权参股",""]
["总计:",{"v":3081.2,"d":"3,081.20"},"",{"v":3081.2,"d":"3,081.20"},"",{"v":3081.2,"d":"3,081.20"}]
["","","","","",""]

{"sheet":"收入总表","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["收入项目预算表"]
["单位名称","收入项目类别","项目名称","可支配收入"]
["总计:","","",{"v":3081.2,"d":"3,081.20"}]
["063001001-地窝堡乡（政府办公厅及相关机构事务）","","",949.69]
["","002002002-一般公共预算拨款","一般公共预算拨款",949.69]
["063001002-地窝堡乡（基层政权和社区建设）","","",{"v":1586,"d":"1,586.00"}]
["  063001002-地窝堡乡（基层政权和社区建设）","002002002-一般公共预算拨款","一般公共预算拨款",{"v":1586,"d":"1,586.00"}]
["063001003-地窝堡乡（未归口管理的行政单位离退休）","","",7.56]
["","002002002-一般公共预算拨款","一般公共预算拨款",7.56]
["063001004-地窝堡乡（农业事业运行）","","",537.95]
["  063001004-地窝堡乡（农业事业运行）","002002002-一般公共预算拨款","一般公共预算拨款",537.95]

{"sheet":"单位支出总表","index":4,"n_rows":28,"n_cols":11,"rows_kept":28,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,1,9],[1,10,2,10],[13,11,13,13]],"flags":["formulas_cached_only"]}
["单 位 支 出 总 表"]
["类","款","项","项名称","预算单位","总计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":6},"基本支出小计","工资福利支出","商品和服务支出","对个人和家庭的补助支出"]
["总计:","","","","",{"v":3081.2,"d":"3,081.20"},{"v":1244.88,"d":"1,244.88"},846.99,103.61,294.28,{"v":1836.32,"d":"1,836.32"}]
["201","","","","",686.61,508.91,{"v":340.8,"d":"340.80"},{"v":46.4,"d":"46.40"},121.71,{"v":177.7,"d":"177.70"}]
["","03","","","",686.61,508.91,{"v":340.8,"d":"340.80"},{"v":46.4,"d":"46.40"},121.71,{"v":177.7,"d":"177.70"}]
["","","01","行政运行","063001001-地窝堡乡（政府办公厅及相关机构事务）",581.02,508.91,{"v":340.8,"d":"340.80"},{"v":46.4,"d":"46.40"},121.71,72.11]
["","","02","一般行政管理事务","063001001-地窝堡乡（政府办公厅及相关机构事务）",105.59,"","","","",105.59]
["204","","","","",292.68,"","","","",292.68]
["","99","","","",292.68,"","","","",292.68]
["","","01","其他公共安全支出","063001001-地窝堡乡（政府办公厅及相关机构事务）",292.68,"","","","",292.68]
["208","","","","",{"v":1495.53,"d":"1,495.53"},412.61,285.71,35.18,91.72,{"v":1082.92,"d":"1,082.92"}]
["","02","","","",{"v":1373.05,"d":"1,373.05"},290.13,168.91,35.18,86.04,{"v":1082.92,"d":"1,082.92"}]
["","","08","基层政权和社区建设","063001002-地窝堡乡（基层政权和社区建设）",{"v":1373.05,"d":"1,373.05"},290.13,168.91,35.18,86.04,{"v":1082.92,"d":"1,082.92"}]
["","05","","","",122.48,122.48,{"v":116.8,"d":"116.80"},"",5.68,""]
["","","04","未归口管理的行政单位离退休","063001003-地窝堡乡（未归口管理的行政单位离退休）",7.56,7.56,1.88,"",5.68,""]
["","","05","机关事业单位基本养老保险缴费支出","063001001-地窝堡乡（政府办公厅及相关机构事务）",114.92,114.92,114.92,"","",""]
["212","","","","",16.92,"","","","",16.92]
["","05","","","",16.92,"","","","",16.92]
["","","01","城乡社区环境卫生","063001001-地窝堡乡（政府办公厅及相关机构事务）",16.92,"","","","",16.92]
["213","","","","",589.46,323.36,220.48,22.03,80.85,{"v":266.1,"d":"266.10"}]
["","01","","","",503.36,323.36,220.48,22.03,80.85,{"v":180,"d":"180.00"}]
["","","04","事业运行","063001004-地窝堡乡（农业事业运行）",323.36,323.36,220.48,22.03,80.85,""]
["","","99","其他农业支出","063001004-地窝堡乡（农业事业运行）",{"v":180,"d":"180.00"},"","","","",{"v":180,"d":"180.00"}]
["","07","","","",{"v":86.1,"d":"86.10"},"","","","",{"v":86.1,"d":"86.10"}]
["","","06","对村集体经济组织的补助","063001001-地窝堡乡（政府办公厅及相关机构事务）",{"v":60,"d":"60.00"},"","","","",{"v":60,"d":"60.00"}]
["","","99","其他农村综合改革支出","063001001-地窝堡乡（政府办公厅及相关机构事务）",{"v":26.1,"d":"26.10"},"","","","",{"v":26.1,"d":"26.10"}]
["","","","","","","","","","",""]

{"sheet":"单位支出明细-资金来源","index":5,"n_rows":141,"n_cols":17,"rows_kept":141,"merged":[[0,0,0,16],[1,0,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,1,12],[1,13,2,13],[1,14,1,16]],"flags":["formulas_cached_only"]}
["单位支出明细-资金来源"]
["类",null,null,"预算单位","功能科目","项目名称","经济科目","总计","财政拨款小计",{"$nulls":4},"其他收入","财政拨款结转结余（小计）"]
["类","款","项",{"$nulls":5},"小计","一般公共预算拨款","非税收入","基金预算拨款","上级提前下达转移支付",null,"小计","结转","结余"]
["总计:","","","","","","",{"v":3081.2,"d":"3,081.20"},{"v":3081.2,"d":"3,081.20"},{"v":3081.2,"d":"3,081.20"},"","","","","","",""]
["201","","","","","","",686.61,686.61,686.61,"","","","","","",""]
["","03","","","","","",686.61,686.61,686.61,"","","","","","",""]
["","","01","","行政运行","","",581.02,581.02,581.02,"","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","行政运行","基本工资","基本工资",581.02,581.02,581.02,"","","","","","",""]
["  201","    03","      01","        063001001-地窝堡乡（政府办公厅及相关机构事务）","行政运行","基本工资","基本工资",125.04,125.04,125.04,"","","","","","",""]
["  201","    03","      01","","","津贴补贴","津贴补贴",173.29,173.29,173.29,"","","","","","",""]
["  201","    03","      01","","","奖金","年终一次性奖金",10.42,10.42,10.42,"","","","","","",""]
["  201","    03","      01","","","社会保障缴费","医疗保险",24.45,24.45,24.45,"","","","","","",""]
["  201","    03","      01","","","社会保障缴费","生育社会保险",2.17,2.17,2.17,"","","","","","",""]
["  201","    03","      01","","","社会保障缴费","公务员医疗补助",5.43,5.43,5.43,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","办公费",4.06,4.06,4.06,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","水费",2.43,2.43,2.43,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","电费",3.38,3.38,3.38,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","邮寄费",0.05,0.05,0.05,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","办公电话费",0.92,0.92,0.92,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","办公用房取暖费",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"},"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","公务用车运行维护费",{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"},"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","差旅费",2.27,2.27,2.27,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","维修（护）费",0.11,0.11,0.11,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","培训费",3.92,3.92,3.92,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","专用材料费",0.17,0.17,0.17,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","工会经费",5.23,5.23,5.23,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","福利费",12.02,12.02,12.02,"","","","","","",""]
["  201","    03","      01","","","商品和服务支出","其他商品和服务支出",0.14,0.14,0.14,"","","","","","",""]
["  201","    03","      01","","","其他补助支出","遗属补助",0.25,0.25,0.25,"","","","","","",""]
["  201","    03","      01","","","医疗 一次性注入","医疗费",15.68,15.68,15.68,"","","","","","",""]
["  201","    03","      01","","","奖励金","奖励金",{"v":62.9,"d":"62.90"},{"v":62.9,"d":"62.90"},{"v":62.9,"d":"62.90"},"","","","","","",""]
["  201","    03","      01","","","住房公积金","住房公积金",55.25,55.25,55.25,"","","","","","",""]
["  201","    03","      01","","","采暖补贴","采暖补贴",3.31,3.31,3.31,"","","","","","",""]
["  201","    03","      01","","","2016绩效和双薪","其他对个人和家庭的补助支出",56.43,56.43,56.43,"","","","","","",""]
["","","02","","一般行政管理事务","","",105.59,105.59,105.59,"","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","一般行政管理事务","补助工作经费","其他商品和服务支出",105.59,105.59,105.59,"","","","","","",""]
["  201","    03","      02","        063001001-地窝堡乡（政府办公厅及相关机构事务）","一般行政管理事务","补助工作经费","其他商品和服务支出",103.34,103.34,103.34,"","","","","","",""]
["  201","    03","      02","","","人大代表经费","其他商品和服务支出",2.25,2.25,2.25,"","","","","","",""]
["204","","","","","","",292.68,292.68,292.68,"","","","","","",""]
["","99","","","","","",292.68,292.68,292.68,"","","","","","",""]
["","","01","","其他公共安全支出","","",292.68,292.68,292.68,"","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","其他公共安全支出","便民警务站","其他商品和服务支出",105.72,105.72,105.72,"","","","","","",""]
["  204","    99","      01","        063001001-地窝堡乡（政府办公厅及相关机构事务）","其他公共安全支出","便民警务站","其他商品和服务支出",105.72,105.72,105.72,"","","","","","",""]
["","","","063001002-地窝堡乡（基层政权和社区建设）","其他公共安全支出","巡逻员工资","其他对个人和家庭的补助支出",186.96,186.96,186.96,"","","","","","",""]
["  204","    99","      01","        063001002-地窝堡乡（基层政权和社区建设）","","巡逻员工资","其他对个人和家庭的补助支出",186.96,186.96,186.96,"","","","","","",""]
["208","","","","","","",{"v":1495.53,"d":"1,495.53"},{"v":1495.53,"d":"1,495.53"},{"v":1495.53,"d":"1,495.53"},"","","","","","",""]
["","02","","","","","",{"v":1373.05,"d":"1,373.05"},{"v":1373.05,"d":"1,373.05"},{"v":1373.05,"d":"1,373.05"},"","","","","","",""]
["","","08","","基层政权和社区建设","","",{"v":1373.05,"d":"1,373.05"},{"v":1373.05,"d":"1,373.05"},{"v":1373.05,"d":"1,373.05"},"","","","","","",""]
["","","","063001002-地窝堡乡（基层政权和社区建设）","基层政权和社区建设","基本工资","基本工资",{"v":1373.05,"d":"1,373.05"},{"v":1373.05,"d":"1,373.05"},{"v":1373.05,"d":"1,373.05"},"","","","","","",""]
["  208","    02","      08","        063001002-地窝堡乡（基层政权和社区建设）","基层政权和社区建设","基本工资","基本工资",54.73,54.73,54.73,"","","","","","",""]
["  208","    02","      08","","","津贴补贴","津贴补贴",16.36,16.36,16.36,"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","失业保险",{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","医疗保险",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"},"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","工伤保险",0.26,0.26,0.26,"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","生育社会保险",1.04,1.04,1.04,"","","","","","",""]
["  208","    02","      08","","","社会保障缴费","公务员医疗补助",{"v":2.6,"d":"2.60"},{"v":2.6,"d":"2.60"},{"v":2.6,"d":"2.60"},"","","","","","",""]
["  208","    02","      08","","","绩效工资","基础性绩效",48.69,48.69,48.69,"","","","","","",""]
["  208","    02","      08","","","绩效工资","奖励性绩效",32.23,32.23,32.23,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","办公费",4.17,4.17,4.17,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","水费",2.49,2.49,2.49,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","电费",3.48,3.48,3.48,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","邮寄费",0.05,0.05,0.05,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","办公电话费",0.95,0.95,0.95,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","办公用房取暖费",11.94,11.94,11.94,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","差旅费",2.33,2.33,2.33,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","维修（护）费",0.11,0.11,0.11,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","培训费",1.95,1.95,1.95,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","专用材料费",0.17,0.17,0.17,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","工会经费",1.42,1.42,1.42,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","福利费",5.98,5.98,5.98,"","","","","","",""]
["  208","    02","      08","","","伙食费补助","其他商品和服务支出",58.96,58.96,58.96,"","","","","","",""]
["  208","    02","      08","","","访惠聚活动开办费","其他商品和服务支出",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},"","","","","","",""]
["  208","    02","      08","","","工作经费","其他商品和服务支出",148.88,148.88,148.88,"","","","","","",""]
["  208","    02","      08","","","商品和服务支出","其他商品和服务支出",0.14,0.14,0.14,"","","","","","",""]
["  208","    02","      08","","","社区工作经费(含2016年120万元）","其他商品和服务支出",{"v":490,"d":"490.00"},{"v":490,"d":"490.00"},{"v":490,"d":"490.00"},"","","","","","",""]
["  208","    02","      08","","","奖励金","奖励金",{"v":49.3,"d":"49.30"},{"v":49.3,"d":"49.30"},{"v":49.3,"d":"49.30"},"","","","","","",""]
["  208","    02","      08","","","住房公积金","住房公积金",33.34,33.34,33.34,"","","","","","",""]
["  208","    02","      08","","","采暖补贴","采暖补贴",{"v":3.4,"d":"3.40"},{"v":3.4,"d":"3.40"},{"v":3.4,"d":"3.40"},"","","","","","",""]
["  208","    02","      08","","","岗贴","其他对个人和家庭的补助支出",25.12,25.12,25.12,"","","","","","",""]
["  208","    02","      08","","","楼栋长津贴","其他对个人和家庭的补助支出",12.96,12.96,12.96,"","","","","","",""]
["  208","    02","      08","","","新建社区（2016）","基本建设支出",{"v":302,"d":"302.00"},{"v":302,"d":"302.00"},{"v":302,"d":"302.00"},"","","","","","",""]
["","05","","","","","",122.48,122.48,122.48,"","","","","","",""]
["","","04","","未归口管理的行政单位离退休","","",7.56,7.56,7.56,"","","","","","",""]
["","","","063001003-地窝堡乡（未归口管理的行政单位离退休）","未归口管理的行政单位离退休","社会保障缴费","失业保险",7.56,7.56,7.56,"","","","","","",""]
["  208","    05","      04","","","社会保障缴费","医疗保险",1.54,1.54,1.54,"","","","","","",""]
["  208","    05","      04","","","社会保障缴费","公务员医疗补助",0.34,0.34,0.34,"","","","","","",""]
["  208","    05","      04","","","生活补助","生活补助",4.62,4.62,4.62,"","","","","","",""]
["  208","    05","      04","","","奖励金","奖励金",0.78,0.78,0.78,"","","","","","",""]
["  208","    05","      04","","","采暖补贴","采暖补贴",0.28,0.28,0.28,"","","","","","",""]
["","","05","","机关事业单位基本养老保险缴费支出","","",114.92,114.92,114.92,"","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",54.34,54.34,54.34,"","","","","","",""]
["  208","    05","      05","        063001001-地窝堡乡（政府办公厅及相关机构事务）","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",54.34,54.34,54.34,"","","","","","",""]
["","","","063001002-地窝堡乡（基层政权和社区建设）","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",25.99,25.99,25.99,"","","","","","",""]
["  208","    05","      05","        063001002-地窝堡乡（基层政权和社区建设）","","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",25.99,25.99,25.99,"","","","","","",""]
["","","","063001004-地窝堡乡（农业事业运行）","机关事业单位基本养老保险缴费支出","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",34.59,34.59,34.59,"","","","","","",""]
["  208","    05","      05","        063001004-地窝堡乡（农业事业运行）","","机关事业单位在职养老保险缴费","机关事业单位基本养老保险缴费",34.59,34.59,34.59,"","","","","","",""]
["212","","","","","","",16.92,16.92,16.92,"","","","","","",""]
["","05","","","","","",16.92,16.92,16.92,"","","","","","",""]
["","","01","","城乡社区环境卫生","","",16.92,16.92,16.92,"","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","城乡社区环境卫生","保洁员早餐","其他商品和服务支出",16.92,16.92,16.92,"","","","","","",""]
["  212","    05","      01","        063001001-地窝堡乡（政府办公厅及相关机构事务）","城乡社区环境卫生","保洁员早餐","其他商品和服务支出",16.92,16.92,16.92,"","","","","","",""]
["213","","","","","","",589.46,589.46,589.46,"","","","","","",""]
["","01","","","","","",503.36,503.36,503.36,"","","","","","",""]
["","","04","","事业运行","","",323.36,323.36,323.36,"","","","","","",""]
["","","","063001004-地窝堡乡（农业事业运行）","事业运行","基本工资","基本工资",323.36,323.36,323.36,"","","","","","",""]
["  213","    01","      04","        063001004-地窝堡乡（农业事业运行）","事业运行","基本工资","基本工资",83.29,83.29,83.29,"","","","","","",""]
["  213","    01","      04","","","津贴补贴","津贴补贴",19.53,19.53,19.53,"","","","","","",""]
["  213","    01","      04","","","社会保障缴费","失业保险",1.73,1.73,1.73,"","","","","","",""]
["  213","    01","      04","","","社会保障缴费","医疗保险",15.57,15.57,15.57,"","","","","","",""]
["  213","    01","      04","","","社会保障缴费","工伤保险",0.35,0.35,0.35,"","","","","","",""]
["  213","    01","      04","","","社会保障缴费","生育社会保险",1.38,1.38,1.38,"","","","","","",""]
["  213","    01","      04","","","社会保障缴费","公务员医疗补助",3.46,3.46,3.46,"","","","","","",""]
["  213","    01","      04","","","绩效工资","基础性绩效",56.79,56.79,56.79,"","","","","","",""]
["  213","    01","      04","","","绩效工资","奖励性绩效",38.38,38.38,38.38,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","办公费",2.82,2.82,2.82,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","水费",1.69,1.69,1.69,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","电费",2.35,2.35,2.35,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","邮寄费",0.04,0.04,0.04,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","办公电话费",0.64,0.64,0.64,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","差旅费",1.58,1.58,1.58,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","维修（护）费",0.08,0.08,0.08,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","培训费",2.59,2.59,2.59,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","专用材料费",0.12,0.12,0.12,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","工会经费",2.06,2.06,2.06,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","福利费",7.96,7.96,7.96,"","","","","","",""]
["  213","    01","      04","","","商品和服务支出","其他商品和服务支出",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"","","","","","",""]
["  213","    01","      04","","","奖励金","奖励金",{"v":42.5,"d":"42.50"},{"v":42.5,"d":"42.50"},{"v":42.5,"d":"42.50"},"","","","","","",""]
["  213","    01","      04","","","住房公积金","住房公积金",36.05,36.05,36.05,"","","","","","",""]
["  213","    01","      04","","","采暖补贴","采暖补贴",{"v":2.3,"d":"2.30"},{"v":2.3,"d":"2.30"},{"v":2.3,"d":"2.30"},"","","","","","",""]
["","","99","","其他农业支出","","",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","","","","",""]
["","","","063001004-地窝堡乡（农业事业运行）","其他农业支出","2016年、2017年转移支付","其他商品和服务支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","","","","",""]
["  213","    01","      99","        063001004-地窝堡乡（农业事业运行）","其他农业支出","2016年、2017年转移支付","其他商品和服务支出",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},"","","","","","",""]
["  213","    01","      99","","","村组织运转经费","其他商品和服务支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","","","","",""]
["","07","","","","","",{"v":86.1,"d":"86.10"},{"v":86.1,"d":"86.10"},{"v":86.1,"d":"86.10"},"","","","","","",""]
["","","06","","对村集体经济组织的补助","","",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","对村集体经济组织的补助","村级运转经费（2016）","其他商品和服务支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","","","","",""]
["  213","    07","      06","        063001001-地窝堡乡（政府办公厅及相关机构事务）","对村集体经济组织的补助","村级运转经费（2016）","其他商品和服务支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","","","","",""]
["","","99","","其他农村综合改革支出","","",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","其他农村综合改革支出","农村基层干部报酬","其他",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","","","","",""]
["  213","    07","      99","        063001001-地窝堡乡（政府办公厅及相关机构事务）","其他农村综合改革支出","农村基层干部报酬","其他",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","","","","",""]
["","","","","","","","","","","","","","","","",""]

{"sheet":"单位支出明细-经济科目","index":6,"n_rows":42,"n_cols":17,"rows_kept":42,"merged":[[0,0,0,16],[1,0,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,2,16]],"flags":["formulas_cached_only"]}
["单位支出明细表-经济科目"]
["科目编码",null,null,"预算单位","项名称","总计","工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补助支出","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出"]
["类","款","项"]
["总计:","","","","",{"v":3081.2,"d":"3,081.20"},873.09,{"v":1314.68,"d":"1,314.68"},591.43,"","","","","",{"v":302,"d":"302.00"},"",""]
["201","","","","",686.61,{"v":340.8,"d":"340.80"},151.99,193.82,"","","","","","","",""]
["","03","","","",686.61,{"v":340.8,"d":"340.80"},151.99,193.82,"","","","","","","",""]
["","","01","","",581.02,{"v":340.8,"d":"340.80"},{"v":46.4,"d":"46.40"},193.82,"","","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","行政运行",581.02,{"v":340.8,"d":"340.80"},{"v":46.4,"d":"46.40"},193.82,"","","","","","","",""]
["","","02","","",105.59,"",105.59,"","","","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","一般行政管理事务",105.59,"",105.59,"","","","","","","","",""]
["204","","","","",292.68,"",105.72,186.96,"","","","","","","",""]
["","99","","","",292.68,"",105.72,186.96,"","","","","","","",""]
["","","01","","",292.68,"",105.72,186.96,"","","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","其他公共安全支出",105.72,"",105.72,"","","","","","","","",""]
["","","","063001002-地窝堡乡（基层政权和社区建设）","其他公共安全支出",186.96,"","",186.96,"","","","","","","",""]
["208","","","","",{"v":1495.53,"d":"1,495.53"},285.71,778.02,{"v":129.8,"d":"129.80"},"","","","","",{"v":302,"d":"302.00"},"",""]
["","02","","","",{"v":1373.05,"d":"1,373.05"},168.91,778.02,124.12,"","","","","",{"v":302,"d":"302.00"},"",""]
["","","08","","",{"v":1373.05,"d":"1,373.05"},168.91,778.02,124.12,"","","","","",{"v":302,"d":"302.00"},"",""]
["","","","063001002-地窝堡乡（基层政权和社区建设）","基层政权和社区建设",{"v":1373.05,"d":"1,373.05"},168.91,778.02,124.12,"","","","","",{"v":302,"d":"302.00"},"",""]
["","05","","","",122.48,{"v":116.8,"d":"116.80"},"",5.68,"","","","","","","",""]
["","","04","","",7.56,1.88,"",5.68,"","","","","","","",""]
["","","","063001003-地窝堡乡（未归口管理的行政单位离退休）","未归口管理的行政单位离退休",7.56,1.88,"",5.68,"","","","","","","",""]
["","","05","","",114.92,114.92,"","","","","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","机关事业单位基本养老保险缴费支出",54.34,54.34,"","","","","","","","","",""]
["","","","063001002-地窝堡乡（基层政权和社区建设）","机关事业单位基本养老保险缴费支出",25.99,25.99,"","","","","","","","","",""]
["","","","063001004-地窝堡乡（农业事业运行）","机关事业单位基本养老保险缴费支出",34.59,34.59,"","","","","","","","","",""]
["212","","","","",16.92,"",16.92,"","","","","","","","",""]
["","05","","","",16.92,"",16.92,"","","","","","","","",""]
["","","01","","",16.92,"",16.92,"","","","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","城乡社区环境卫生",16.92,"",16.92,"","","","","","","","",""]
["213","","","","",589.46,246.58,262.03,80.85,"","","","","","","",""]
["","01","","","",503.36,220.48,202.03,80.85,"","","","","","","",""]
["","","04","","",323.36,220.48,22.03,80.85,"","","","","","","",""]
["","","","063001004-地窝堡乡（农业事业运行）","事业运行",323.36,220.48,22.03,80.85,"","","","","","","",""]
["","","99","","",{"v":180,"d":"180.00"},"",{"v":180,"d":"180.00"},"","","","","","","","",""]
["","","","063001004-地窝堡乡（农业事业运行）","其他农业支出",{"v":180,"d":"180.00"},"",{"v":180,"d":"180.00"},"","","","","","","","",""]
["","07","","","",{"v":86.1,"d":"86.10"},{"v":26.1,"d":"26.10"},{"v":60,"d":"60.00"},"","","","","","","","",""]
["","","06","","",{"v":60,"d":"60.00"},"",{"v":60,"d":"60.00"},"","","","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","对村集体经济组织的补助",{"v":60,"d":"60.00"},"",{"v":60,"d":"60.00"},"","","","","","","","",""]
["","","99","","",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","","","","","","","",""]
["","","","063001001-地窝堡乡（政府办公厅及相关机构事务）","其他农村综合改革支出",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","","","","","","","",""]
["","","","","","","","","","","","","","","","",""]

{"sheet":"三公经费表","index":7,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[0,0,0,5],[1,0,3,0],[1,1,3,1],[1,2,1,5],[2,2,3,2],[2,3,3,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["三公经费表"]
["单位编码/名称","合计","三公经费"]
[null,null,"因公出国（境）费用","公务接待费","公务用车运行维护费"]
[{"$nulls":4},"公务用车运行费","公务用车购置费"]
["总计:",{"v":5.4,"d":"5.40"},"","",{"v":5.4,"d":"5.40"},""]
["063001-地窝堡乡政府",{"v":5.4,"d":"5.40"},"","",{"v":5.4,"d":"5.40"},""]
["  063001001-地窝堡乡（政府办公厅及相关机构事务）",{"v":5.4,"d":"5.40"},"","",{"v":5.4,"d":"5.40"},""]
["  063001002-地窝堡乡（基层政权和社区建设）","","","","",""]
["  063001004-地窝堡乡（农业事业运行）","","","","",""]