{"text_format":"3","workbook":"xls","n_sheets":20,"sheets":["收支预算总表","收入总表","部门支出总体情况表","收支预算总表经费拨款","一般公共预算支出情况表","一般公共预算基本支出情况表","一般公共预算“三公”经费支出情况表","政府性基金预算支出情况表","财政拨款政府采购预算表","项目支出-资金来源","项目支出-资金来源经济口径（项目统计","项目支出-资金来源经济口径（经济科目统计）","财政拨款支出总表","财政拨款支出总表（经济科目）","基金基本支出-301","基金基本支出-303","基金基本支出-302","其他资金基本支出-301","其他资金基本支出-303","其他资金基本支出-302"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
["","","","","","","",""]
["部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表","部门收支总体情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["收入项目名称",null,"功能分类编码"]
["项        目","2017年预算","功能分类编码","功能分类名称","2017年预算","经济分类编码","经济分类名称","2017年预算"]
["财政拨款补助","","201","一般公共服务支出",686.61,"301","工资福利支出",924.17]
["一般公共预算拨款",{"v":3131.15,"d":"3,131.15"},"202","外交支出","","302","商品和服务支出",{"v":1313.36,"d":"1,313.36"}]
["上级提前下达转移支付","","203","国防支出","","303","对个人和家庭的补助支出",591.62]
["基金收入","","204","公共安全支出",292.68,"304","对企事业单位的补助支出",""]
["非税收入","","205","教育支出","","305","转移性支出",""]
["其他收入","","206","科学技术支出","","306","赠与",""]
["财政拨款结转结余","","207","文化体育与传媒支出","","307","债务利息支出",""]
["结转","","208","社会保障和就业支出",{"v":1545.48,"d":"1,545.48"},"308","债务还本支出",""]
["结余","","209","社会保险基金支出","","309","基本建设支出",{"v":302,"d":"302.00"}]
["","","210","医疗卫生与计划生育支出","","310","其他资本性支出",""]
["","","211","节能环保支出","","311","贷款转贷及产权参股",""]
["","","212","城乡社区支出",16.92,"399","其他支出",""]
["","","213","农林水支出",589.46,"999","(未录入经济科目)",""]
["","","214","交通运输支出","","","",""]
["","","215","资源勘探信息等支出","","","",""]
["","","216","商业服务业等支出","","","",""]
["","","217","金融支出","","","",""]
["","","219","援助其他地区支出","","","",""]
["","","220","国土海洋气象等支出","","","",""]
["","","221","住房保障支出","","","",""]
["","","222","粮油物资储备支出","","","",""]
["","","223","国有资本经营预算支出","","","",""]
["","","228","国债还本付息支出","","","",""]
["","","229","其他支出","","","",""]
["","","230","转移性支出","","","",""]
["","","231","债务还本支出","","","",""]
["","","232","债务付息支出","","","",""]
["","","233","债务发行费用支出","","","",""]
["","","299","(未录入功能科目)","","","",""]
["总计:",{"v":3131.15,"d":"3,131.15"},"","",{"v":3131.15,"d":"3,131.15"},"","",{"v":3131.15,"d":"3,131.15"}]
["","","","","","","",""]

{"sheet":"收入总表","index":1,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["","","","","","","","","","",""]
["部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表","部门收入总体情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["单位编码","单位名称","总   计","财政预拨款结余结转",null,"财政拨款",{"$nulls":3},"非税收入","其他收入"]
[{"$nulls":3},"结转","结余","小计","一般公共预算拨款","上级提前下达转移支付","基金收入"]
["总计:","",{"v":3131.15,"d":"3,131.15"},"","",{"v":3131.15,"d":"3,131.15"},{"v":3131.15,"d":"3,131.15"},"","","",""]
["063001001","地窝堡乡（政府办公厅及相关机构事务）",949.69,"",{"v":0,"d":"0.00"},949.69,949.69,"","","",""]
["063001002","地窝堡乡（基层政权和社区建设）",{"v":1635.95,"d":"1,635.95"},"",{"v":0,"d":"0.00"},{"v":1635.95,"d":"1,635.95"},{"v":1635.95,"d":"1,635.95"},"","","",""]
["063001003","地窝堡乡（未归口管理的行政单位离退休）",7.56,"","",7.56,7.56,{"v":0,"d":"0.00"},"","",""]
["063001004","地窝堡乡（农业事业运行）",537.95,"",{"v":0,"d":"0.00"},537.95,537.95,{"v":0,"d":"0.00"},"","",""]
["","","","","","","","","","",""]

{"sheet":"部门支出总体情况表","index":2,"n_rows":26,"n_cols":15,"rows_kept":26,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,4,10],[3,11,4,11],[3,12,3,14]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","",""]
["部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表","部门支出总体情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总计","财政拨款",{"$nulls":3},"非税收入","其他收入","财政拨款结转结余"]
["类","款","项",{"$nulls":3},"小计","一般公共预算拨款","上级提前下达转移支付","基金预算拨款",null,null,"小计","结转","结余"]
["总计:","","","","",{"v":3131.15,"d":"3,131.15"},{"v":3131.15,"d":"3,131.15"},{"v":3131.15,"d":"3,131.15"},"","","","","","",""]
["","","","","地窝堡乡政府",{"v":3131.15,"d":"3,131.15"},{"v":3131.15,"d":"3,131.15"},{"v":3131.15,"d":"3,131.15"},"","","","","","",""]
["","","","063001001","  地窝堡乡（政府办公厅及相关机构事务）",949.69,949.69,949.69,"","","","","","",""]
["201","03","01","063001001","    行政运行",581.02,581.02,581.02,"","","","","","",""]
["201","03","02","063001001","    一般行政管理事务",105.59,105.59,105.59,"","","","","","",""]
["204","99","01","063001001","    其他公共安全支出",105.72,105.72,105.72,"","","","","","",""]
["208","05","05","063001001","    机关事业单位基本养老保险缴费支出",54.34,54.34,54.34,"","","","","","",""]
["212","05","01","063001001","    城乡社区环境卫生",16.92,16.92,16.92,"","","","","","",""]
["213","07","06","063001001","    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"},"","","","","","",""]
["213","07","99","063001001","    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"},"","","","","","",""]
["","","","063001002","  地窝堡乡（基层政权和社区建设）",{"v":1635.95,"d":"1,635.95"},{"v":1635.95,"d":"1,635.95"},{"v":1635.95,"d":"1,635.95"},"","","","","","",""]
["204","99","01","063001002","    其他公共安全支出",186.96,186.96,186.96,"","","","","","",""]
["208","02","08","063001002","    基层政权和社区建设",{"v":1417.47,"d":"1,417.47"},{"v":1417.47,"d":"1,417.47"},{"v":1417.47,"d":"1,417.47"},"","","","","","",""]
["208","05","05","063001002","    机关事业单位基本养老保险缴费支出",31.52,31.52,31.52,"","","","","","",""]
["","","","063001003","  地窝堡乡（未归口管理的行政单位离退休）",7.56,7.56,7.56,"","","","","","",""]
["208","05","04","063001003","    未归口管理的行政单位离退休",7.56,7.56,7.56,"","","","","","",""]
["","","","063001004","  地窝堡乡（农业事业运行）",537.95,537.95,537.95,"","","","","","",""]
["208","05","05","063001004","    机关事业单位基本养老保险缴费支出",34.59,34.59,34.59,"","","","","","",""]
["213","01","04","063001004","    事业运行",323.36,323.36,323.36,"","","","","","",""]
["213","01","99","063001004","    其他农业支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","","","","",""]
["","","","","","","","","","","","","","",""]

{"sheet":"收支预算总表经费拨款","index":3,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
["","","","","","","",""]
["财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表","财政拨款收支总体情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["收          入",null,"支                                       出"]
["项   目","2017年预算","功能分类编码","功能分类名称","2017年预算","经济科目编码","经济科目名称","2017年预算"]
["财政拨款补助","","201","一般公共服务支出",686.61,"301","工资福利支出",924.17]
["一般公共预算拨款",{"v":3131.15,"d":"3,131.15"},"202","外交支出","","302","商品和服务支出",{"v":1313.36,"d":"1,313.36"}]
["上级提前下达转移支付","","203","国防支出","","303","对个人和家庭的补助支出",591.62]
["基金收入","","204","公共安全支出",292.68,"304","对企事业单位的补助支出",""]
["非税收入","","205","教育支出","","305","转移性支出",""]
["其他收入","","206","科学技术支出","","306","赠与",""]
["财政拨款结转结余","","207","文化体育与传媒支出","","307","债务利息支出",""]
["结转","","208","社会保障和就业支出",{"v":1545.48,"d":"1,545.48"},"308","债务还本支出",""]
["结余","","209","社会保险基金支出","","309","基本建设支出",{"v":302,"d":"302.00"}]
["","","210","医疗卫生与计划生育支出","","310","其他资本性支出",""]
["","","211","节能环保支出","","311","贷款转贷及产权参股",""]
["","","212","城乡社区支出",16.92,"399","其他支出",""]
["","","213","农林水支出",589.46,"999","(未录入经济科目)",""]
["","","214","交通运输支出","","","",""]
["","","215","资源勘探信息等支出","","","",""]
["","","216","商业服务业等支出","","","",""]
["","","217","金融支出","","","",""]
["","","219","援助其他地区支出","","","",""]
["","","220","国土海洋气象等支出","","","",""]
["","","221","住房保障支出","","","",""]
["","","222","粮油物资储备支出","","","",""]
["","","223","国有资本经营预算支出","","","",""]
["","","228","国债还本付息支出","","","",""]
["","","229","其他支出","","","",""]
["","","230","转移性支出","","","",""]
["","","231","债务还本支出","","","",""]
["","","232","债务付息支出","","","",""]
["","","233","债务发行费用支出","","","",""]
["","","299","(未录入功能科目)","","","",""]
["总计:",{"v":3131.15,"d":"3,131.15"},"","",{"v":3131.15,"d":"3,131.15"},"","",{"v":3131.15,"d":"3,131.15"}]
["","","","","","","",""]

{"sheet":"一般公共预算支出情况表","index":4,"n_rows":25,"n_cols":2,"rows_kept":25,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
["",""]
["一般公共预算支出情况表","一般公共预算支出情况表"]
["",""]
["项目","预算数"]
["总计:",{"v":1836.32,"d":"1,836.32"}]
["一般公共服务支出",{"v":177.7,"d":"177.70"}]
["    政府办公厅（室）及相关机构事务",{"v":177.7,"d":"177.70"}]
["      行政运行",72.11]
["      一般行政管理事务",105.59]
["公共安全支出",292.68]
["    其他公共安全支出",292.68]
["      其他公共安全支出",292.68]
["社会保障和就业支出",{"v":1082.92,"d":"1,082.92"}]
["    民政管理事务",{"v":1082.92,"d":"1,082.92"}]
["      基层政权和社区建设",{"v":1082.92,"d":"1,082.92"}]
["城乡社区支出",16.92]
["    城乡社区环境卫生",16.92]
["      城乡社区环境卫生",16.92]
["农林水支出",{"v":266.1,"d":"266.10"}]
["    农业",{"v":180,"d":"180.00"}]
["      其他农业支出",{"v":180,"d":"180.00"}]
["    农村综合改革",{"v":86.1,"d":"86.10"}]
["      对村集体经济组织的补助",{"v":60,"d":"60.00"}]
["      其他农村综合改革支出",{"v":26.1,"d":"26.10"}]
["",""]

{"sheet":"一般公共预算基本支出情况表","index":5,"n_rows":11,"n_cols":66,"rows_kept":11,"merged":[[0,0,0,65],[1,0,1,65],[2,0,2,65],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,14],[3,15,3,48],[3,49,3,65]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表","一般公共预算基本支出情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码","功能科目","单位编码","部门名称","合   计","工资福利支出",{"$nulls":9},"商品和服务支出",{"$nulls":33},"对个人和家庭的补助支出"]
[{"$nulls":5},"小计","基本工资","津贴补贴","年终一次性奖金","社会保障缴费","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","办公用房取暖费","物业管理费","公务用车运行维护费","差旅费","出国费","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","装备购置费","工程建设费","作战费","军用油料费","军队其他运行维护费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","其他交通费用","离休人员公用经费及特需要","退休人员公用经费","其他商品和服务支出","小计","离休费","生活补助","退职（役）费","抚恤金","遗属补助","其他补助支出","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","采暖补贴","物业服务补贴","其他对个人和家庭的补助支出"]
["总计:","","","",{"v":1534.32,"d":"1,534.32"},{"v":26.1,"d":"26.10"},"","","","","","","","","",{"v":1211.07,"d":"1,211.07"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":1211.07,"d":"1,211.07"},297.15,"","","","","","",15.68,"","","","","","","","",281.47]
["","","","地窝堡乡政府",{"v":1534.32,"d":"1,534.32"},{"v":26.1,"d":"26.10"},"","","","","","","","","",{"v":1211.07,"d":"1,211.07"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":1211.07,"d":"1,211.07"},297.15,"","","","","","",15.68,"","","","","","","","",281.47]
["2010301","      行政运行","063001001","  地窝堡乡（政府办公厅及相关机构事务）",386.44,{"v":26.1,"d":"26.10"},"","","","","","","","","",288.23,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",288.23,72.11,"","","","","","",15.68,"","","","","","","","",56.43]
["2049901","      其他公共安全支出","063001002","  地窝堡乡（基层政权和社区建设）",967.88,"","","","","","","","","","",742.84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",742.84,225.04,"","","","","","","","","","","","","","","",225.04]
["2130199","      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"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":180,"d":"180.00"},"","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"一般公共预算“三公”经费支出情况表","index":6,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["","","","","","",""]
["一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表","一般公共预算“三公”经费支出情况表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["单位编码","单 位","合     计","因公出国（境）费用","公务接待费","公务用车运行维护费","公务用车购置费"]
[]
["总计:","",{"v":5.4,"d":"5.40"},"","",{"v":5.4,"d":"5.40"},""]
["","地窝堡乡政府",{"v":5.4,"d":"5.40"},"",{"v":0,"d":"0.00"},{"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":0,"d":"0.00"},{"v":5.4,"d":"5.40"},""]
["","","","","","",""]

{"sheet":"政府性基金预算支出情况表","index":7,"n_rows":7,"n_cols":18,"rows_kept":7,"merged":[[0,0,0,16],[1,0,1,17],[2,0,2,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[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]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","",""]
["政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）","政府性基金预算支出情况表（经济科目）"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合计","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","贷款转贷及产权参股","其他支出"]
["类","款","项"]
["","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","",""]

{"sheet":"财政拨款政府采购预算表","index":8,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,10,4,13]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","",""]
["财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表","财政拨款政府采购预算表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位（科目）名称","项目","","规格要求","数量","计量单位","资金来源"]
["类","款","项",null,null,"采购项目","采购目录",{"$nulls":3},"财政拨款（补助）"]
[{"$nulls":10},"财政拨款补助","一般公共预算","基金预算拨款","非税收入"]
["总计:","","","","","","","","","",765.85,765.85,"",""]
["","","","063001001","地窝堡乡（政府办公厅及相关机构事务）","","","","","",765.85,765.85,"",""]
["201","03","01","","行政运行","141871","打印机","","15","",228.15,228.15,"",""]
["","","","","","","","","","","","","",""]

{"sheet":"项目支出-资金来源","index":9,"n_rows":41,"n_cols":9,"rows_kept":41,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,8],[4,3,4,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源","项目支出预算总表--资金来源"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["功能科目编码","单位编码","单位名称（科目）","财政拨款小计"]
[{"$nulls":3},"财政拨款",{"$nulls":3},"非税收入","其他收入"]
[{"$nulls":3},"小计","一般公共预算拨款","上级提前下达转移支付","基金预算拨款"]
["总计:","","",{"v":1836.32,"d":"1,836.32"},{"v":1836.32,"d":"1,836.32"},"","","",""]
["","063001001","地窝堡乡（政府办公厅及相关机构事务）",386.44,386.44,"","","",""]
["2010301","","行政运行",386.44,386.44,"","","",""]
["","","2016绩效和双薪",72.11,72.11,"","","",""]
["2010301","063001001","      2016绩效和双薪",56.43,56.43,"","","",""]
["2010301","063001001","      医疗 一次性注入",15.68,15.68,"","","",""]
["","","补助工作经费",105.59,105.59,"","","",""]
["2010302","063001001","      补助工作经费",103.34,103.34,"","","",""]
["2010302","063001001","      人大代表经费",2.25,2.25,"","","",""]
["","","便民警务站",105.72,105.72,"","","",""]
["2049901","063001001","      便民警务站",105.72,105.72,"","","",""]
["","","保洁员早餐",16.92,16.92,"","","",""]
["2120501","063001001","      保洁员早餐",16.92,16.92,"","","",""]
["","","村级运转经费（2016）",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","",""]
["2130706","063001001","      村级运转经费（2016）",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","",""]
["","","农村基层干部报酬",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","",""]
["2130799","063001001","      农村基层干部报酬",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","",""]
["","063001002","地窝堡乡（基层政权和社区建设）",{"v":1269.88,"d":"1,269.88"},{"v":1269.88,"d":"1,269.88"},"","","",""]
["2049901","","其他公共安全支出",{"v":1269.88,"d":"1,269.88"},{"v":1269.88,"d":"1,269.88"},"","","",""]
["","","巡逻员工资",186.96,186.96,"","","",""]
["2049901","063001002","      巡逻员工资",186.96,186.96,"","","",""]
["","","访惠聚活动开办费",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["2080208","063001002","      访惠聚活动开办费",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},"","","",""]
["2080208","063001002","      岗贴",25.12,25.12,"","","",""]
["2080208","063001002","      工作经费",148.88,148.88,"","","",""]
["2080208","063001002","      伙食费补助",58.96,58.96,"","","",""]
["2080208","063001002","      楼栋长津贴",12.96,12.96,"","","",""]
["2080208","063001002","      社区工作经费(含2016年120万元）",{"v":490,"d":"490.00"},{"v":490,"d":"490.00"},"","","",""]
["2080208","063001002","      新建社区（2016）",{"v":302,"d":"302.00"},{"v":302,"d":"302.00"},"","","",""]
["","063001004","地窝堡乡（农业事业运行）",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["2130199","","其他农业支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["","","2016年、2017年转移支付",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["2130199","063001004","      2016年、2017年转移支付",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},"","","",""]
["2130199","063001004","      村组织运转经费",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","",""]
["","","","","","","","",""]

{"sheet":"项目支出-资金来源经济口径（项目统计","index":10,"n_rows":72,"n_cols":12,"rows_kept":72,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","",""]
["财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计","财政拨款项目支出预算总表--按项目统计"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","经济科目","资金来源"]
["类","款","项",{"$nulls":3},"财政拨款",{"$nulls":3},"非税收入","其他收入"]
[{"$nulls":6},"小计","一般公共预算拨款","上级提前下达转移支付","基金预算拨款"]
["总计:","","","","","",{"v":1836.32,"d":"1,836.32"},{"v":1836.32,"d":"1,836.32"},"","","",""]
["201","","","","一般公共服务支出","",{"v":177.7,"d":"177.70"},{"v":177.7,"d":"177.70"},"","","",""]
["","03","","","    政府办公厅（室）及相关机构事务","",{"v":177.7,"d":"177.70"},{"v":177.7,"d":"177.70"},"","","",""]
["","","01","","      行政运行","",72.11,72.11,"","","",""]
["","","","063001001","地窝堡乡（政府办公厅及相关机构事务）","",72.11,72.11,"","","",""]
["","","","","        2016绩效和双薪","",56.43,56.43,"","","",""]
["  201","    03","      01","063001001","2016绩效和双薪","其他对个人和家庭的补助支出",56.43,56.43,"","","",""]
["","","","","        医疗 一次性注入","",15.68,15.68,"","","",""]
["  201","    03","      01","063001001","医疗 一次性注入","医疗费",15.68,15.68,"","","",""]
["","","02","","      一般行政管理事务","",105.59,105.59,"","","",""]
["","","","063001001","地窝堡乡（政府办公厅及相关机构事务）","",105.59,105.59,"","","",""]
["","","","","        补助工作经费","",103.34,103.34,"","","",""]
["  201","    03","      02","063001001","补助工作经费","其他商品和服务支出",103.34,103.34,"","","",""]
["","","","","        人大代表经费","",2.25,2.25,"","","",""]
["  201","    03","      02","063001001","人大代表经费","其他商品和服务支出",2.25,2.25,"","","",""]
["204","","","","公共安全支出","",292.68,292.68,"","","",""]
["","99","","","    其他公共安全支出","",292.68,292.68,"","","",""]
["","","01","","      其他公共安全支出","",292.68,292.68,"","","",""]
["","","","063001001","地窝堡乡（政府办公厅及相关机构事务）","",105.72,105.72,"","","",""]
["","","","","        便民警务站","",105.72,105.72,"","","",""]
["  204","    99","      01","063001001","便民警务站","其他商品和服务支出",105.72,105.72,"","","",""]
["","","","063001002","地窝堡乡（基层政权和社区建设）","",186.96,186.96,"","","",""]
["","","","","        巡逻员工资","",186.96,186.96,"","","",""]
["  204","    99","      01","063001002","巡逻员工资","其他对个人和家庭的补助支出",186.96,186.96,"","","",""]
["208","","","","社会保障和就业支出","",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["","02","","","    民政管理事务","",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["","","08","","      基层政权和社区建设","",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["","","","063001002","地窝堡乡（基层政权和社区建设）","",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["","","","","        访惠聚活动开办费","",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},"","","",""]
["  208","    02","      08","063001002","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"},"","","",""]
["","","","","        岗贴","",25.12,25.12,"","","",""]
["  208","    02","      08","063001002","岗贴","其他对个人和家庭的补助支出",25.12,25.12,"","","",""]
["","","","","        工作经费","",148.88,148.88,"","","",""]
["  208","    02","      08","063001002","工作经费","其他商品和服务支出",148.88,148.88,"","","",""]
["","","","","        伙食费补助","",58.96,58.96,"","","",""]
["  208","    02","      08","063001002","伙食费补助","其他商品和服务支出",58.96,58.96,"","","",""]
["","","","","        楼栋长津贴","",12.96,12.96,"","","",""]
["  208","    02","      08","063001002","楼栋长津贴","其他对个人和家庭的补助支出",12.96,12.96,"","","",""]
["","","","","        社区工作经费(含2016年120万元）","",{"v":490,"d":"490.00"},{"v":490,"d":"490.00"},"","","",""]
["  208","    02","      08","063001002","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"},"","","",""]
["","","","","        新建社区（2016）","",{"v":302,"d":"302.00"},{"v":302,"d":"302.00"},"","","",""]
["  208","    02","      08","063001002","新建社区（2016）","基本建设支出",{"v":302,"d":"302.00"},{"v":302,"d":"302.00"},"","","",""]
["212","","","","城乡社区支出","",16.92,16.92,"","","",""]
["","05","","","    城乡社区环境卫生","",16.92,16.92,"","","",""]
["","","01","","      城乡社区环境卫生","",16.92,16.92,"","","",""]
["","","","063001001","地窝堡乡（政府办公厅及相关机构事务）","",16.92,16.92,"","","",""]
["","","","","        保洁员早餐","",16.92,16.92,"","","",""]
["  212","    05","      01","063001001","保洁员早餐","其他商品和服务支出",16.92,16.92,"","","",""]
["213","","","","农林水支出","",{"v":266.1,"d":"266.10"},{"v":266.1,"d":"266.10"},"","","",""]
["","01","","","    农业","",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["","","99","","      其他农业支出","",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["","","","063001004","地窝堡乡（农业事业运行）","",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["","","","","        2016年、2017年转移支付","",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},"","","",""]
["  213","    01","      99","063001004","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"},"","","",""]
["","","","","        村组织运转经费","",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","",""]
["  213","    01","      99","063001004","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"},"","","",""]
["","07","","","    农村综合改革","",{"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"},"","","",""]
["","","","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"},"","","",""]
["","","","","        村级运转经费（2016）","",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","",""]
["  213","    07","      06","063001001","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"},"","","",""]
["","","99","","      其他农村综合改革支出","",{"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）","",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","",""]
["","","","","        农村基层干部报酬","",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","",""]
["  213","    07","      99","063001001","农村基层干部报酬","其他",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","",""]
["","","","","","","","","","","",""]

{"sheet":"项目支出-资金来源经济口径（经济科目统计）","index":11,"n_rows":66,"n_cols":12,"rows_kept":66,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","",""]
["财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计","财政拨款项目支出预算总表--按经济科目统计"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","经济科目名称","单位名称（科目）","财政拨款小计"]
["类","款","项",{"$nulls":3},"财政拨款",{"$nulls":3},"非税收入","其他收入"]
[{"$nulls":6},"财政拨款小计","一般公共预算拨款","上级提前下达转移支付","基金预算拨款"]
["总计:","","","","","",{"v":1836.32,"d":"1,836.32"},{"v":1836.32,"d":"1,836.32"},"","","",""]
["201","","","","","一般公共服务支出",{"v":177.7,"d":"177.70"},{"v":177.7,"d":"177.70"},"","","",""]
["","03","","","","    政府办公厅（室）及相关机构事务",{"v":177.7,"d":"177.70"},{"v":177.7,"d":"177.70"},"","","",""]
["","","01","","","      行政运行",72.11,72.11,"","","",""]
["","","","063001001","","地窝堡乡（政府办公厅及相关机构事务）",72.11,72.11,"","","",""]
["","","","","医疗费","",15.68,15.68,"","","",""]
["  201","    03","      01","063001001","","          医疗 一次性注入",15.68,15.68,"","","",""]
["","","","","其他对个人和家庭的补助支出","",56.43,56.43,"","","",""]
["  201","    03","      01","063001001","","          2016绩效和双薪",56.43,56.43,"","","",""]
["","","02","","","      一般行政管理事务",105.59,105.59,"","","",""]
["","","","063001001","","地窝堡乡（政府办公厅及相关机构事务）",105.59,105.59,"","","",""]
["","","","","其他商品和服务支出","",105.59,105.59,"","","",""]
["  201","    03","      02","063001001","","          补助工作经费",103.34,103.34,"","","",""]
["  201","    03","      02","063001001","","          人大代表经费",2.25,2.25,"","","",""]
["204","","","","","公共安全支出",292.68,292.68,"","","",""]
["","99","","","","    其他公共安全支出",292.68,292.68,"","","",""]
["","","01","","","      其他公共安全支出",292.68,292.68,"","","",""]
["","","","063001001","","地窝堡乡（政府办公厅及相关机构事务）",105.72,105.72,"","","",""]
["","","","","其他商品和服务支出","",105.72,105.72,"","","",""]
["  204","    99","      01","063001001","","          便民警务站",105.72,105.72,"","","",""]
["","","","063001002","","地窝堡乡（基层政权和社区建设）",186.96,186.96,"","","",""]
["","","","","其他对个人和家庭的补助支出","",186.96,186.96,"","","",""]
["  204","    99","      01","063001002","","          巡逻员工资",186.96,186.96,"","","",""]
["208","","","","","社会保障和就业支出",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["","02","","","","    民政管理事务",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["","","08","","","      基层政权和社区建设",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["","","","063001002","","地窝堡乡（基层政权和社区建设）",{"v":1082.92,"d":"1,082.92"},{"v":1082.92,"d":"1,082.92"},"","","",""]
["","","","","其他商品和服务支出","",742.84,742.84,"","","",""]
["  208","    02","      08","063001002","","          访惠聚活动开办费",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},"","","",""]
["  208","    02","      08","063001002","","          工作经费",148.88,148.88,"","","",""]
["  208","    02","      08","063001002","","          伙食费补助",58.96,58.96,"","","",""]
["  208","    02","      08","063001002","","          社区工作经费(含2016年120万元）",{"v":490,"d":"490.00"},{"v":490,"d":"490.00"},"","","",""]
["","","","","其他对个人和家庭的补助支出","",38.08,38.08,"","","",""]
["  208","    02","      08","063001002","","          岗贴",25.12,25.12,"","","",""]
["  208","    02","      08","063001002","","          楼栋长津贴",12.96,12.96,"","","",""]
["","","","","基本建设支出","",{"v":302,"d":"302.00"},{"v":302,"d":"302.00"},"","","",""]
["  208","    02","      08","063001002","","          新建社区（2016）",{"v":302,"d":"302.00"},{"v":302,"d":"302.00"},"","","",""]
["212","","","","","城乡社区支出",16.92,16.92,"","","",""]
["","05","","","","    城乡社区环境卫生",16.92,16.92,"","","",""]
["","","01","","","      城乡社区环境卫生",16.92,16.92,"","","",""]
["","","","063001001","","地窝堡乡（政府办公厅及相关机构事务）",16.92,16.92,"","","",""]
["","","","","其他商品和服务支出","",16.92,16.92,"","","",""]
["  212","    05","      01","063001001","","          保洁员早餐",16.92,16.92,"","","",""]
["213","","","","","农林水支出",{"v":266.1,"d":"266.10"},{"v":266.1,"d":"266.10"},"","","",""]
["","01","","","","    农业",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["","","99","","","      其他农业支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["","","","063001004","","地窝堡乡（农业事业运行）",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["","","","","其他商品和服务支出","",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"","","",""]
["  213","    01","      99","063001004","","          2016年、2017年转移支付",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},"","","",""]
["  213","    01","      99","063001004","","          村组织运转经费",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","",""]
["","07","","","","    农村综合改革",{"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"},"","","",""]
["","","","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"},"","","",""]
["","","","","其他商品和服务支出","",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"","","",""]
["  213","    07","      06","063001001","","          村级运转经费（2016）",{"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"},"","","",""]
["","","","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"},"","","",""]
["","","","","其他","",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","",""]
["  213","    07","      99","063001001","","          农村基层干部报酬",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","",""]
["","","","","","","","","","","",""]

{"sheet":"财政拨款支出总表","index":12,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表","财政拨款支出总表"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["功能科目编码",null,null,"单位编码","单位名称（科目）","财政拨款"]
["类","款","项",null,null,"小计","一般公共预算拨款","基金预算拨款","非税收入"]
["总计:","","","","",{"v":3131.15,"d":"3,131.15"},{"v":3131.15,"d":"3,131.15"},"",""]
["","","","","地窝堡乡（政府办公厅及相关机构事务）",949.69,949.69,"",""]
["201","03","01","063001001","      行政运行",581.02,581.02,"",""]
["201","03","02","063001001","      一般行政管理事务",105.59,105.59,"",""]
["204","99","01","063001001","      其他公共安全支出",105.72,105.72,"",""]
["208","05","05","063001001","      机关事业单位基本养老保险缴费支出",54.34,54.34,"",""]
["212","05","01","063001001","      城乡社区环境卫生",16.92,16.92,"",""]
["213","07","06","063001001","      对村集体经济组织的补助",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},"",""]
["213","07","99","063001001","      其他农村综合改革支出",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"",""]
["","","","","地窝堡乡（基层政权和社区建设）",{"v":1635.95,"d":"1,635.95"},{"v":1635.95,"d":"1,635.95"},"",""]
["204","99","01","063001002","      其他公共安全支出",186.96,186.96,"",""]
["208","02","08","063001002","      基层政权和社区建设",{"v":1417.47,"d":"1,417.47"},{"v":1417.47,"d":"1,417.47"},"",""]
["208","05","05","063001002","      机关事业单位基本养老保险缴费支出",31.52,31.52,"",""]
["","","","","地窝堡乡（未归口管理的行政单位离退休）",7.56,7.56,"",""]
["208","05","04","063001003","      未归口管理的行政单位离退休",7.56,7.56,"",""]
["","","","","地窝堡乡（农业事业运行）",537.95,537.95,"",""]
["208","05","05","063001004","      机关事业单位基本养老保险缴费支出",34.59,34.59,"",""]
["213","01","04","063001004","      事业运行",323.36,323.36,"",""]
["213","01","99","063001004","      其他农业支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},"",""]
["","","","","","","","",""]

{"sheet":"财政拨款支出总表（经济科目）","index":13,"n_rows":21,"n_cols":16,"rows_kept":21,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","",""]
["财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）","财政拨款支出预算总表（经济科目）"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合计","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","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":3131.15,"d":"3,131.15"},924.17,{"v":1313.36,"d":"1,313.36"},591.62,"","","","",{"v":302,"d":"302.00"},"",""]
["201","03","01","063001001","行政运行",581.02,{"v":340.8,"d":"340.80"},{"v":46.4,"d":"46.40"},193.82,"","","","","","",""]
["201","03","02","063001001","一般行政管理事务",105.59,"",105.59,"","","","","","","",""]
["204","99","01","063001001","其他公共安全支出",105.72,"",105.72,"","","","","","","",""]
["208","05","05","063001001","机关事业单位基本养老保险缴费支出",54.34,54.34,"","","","","","","","",""]
["212","05","01","063001001","城乡社区环境卫生",16.92,"",16.92,"","","","","","","",""]
["213","07","06","063001001","对村集体经济组织的补助",{"v":60,"d":"60.00"},"",{"v":60,"d":"60.00"},"","","","","","","",""]
["213","07","99","063001001","其他农村综合改革支出",{"v":26.1,"d":"26.10"},{"v":26.1,"d":"26.10"},"","","","","","","","",""]
["204","99","01","063001002","其他公共安全支出",186.96,"","",186.96,"","","","","","",""]
["208","02","08","063001002","基层政权和社区建设",{"v":1417.47,"d":"1,417.47"},214.46,{"v":776.7,"d":"776.70"},124.31,"","","","",{"v":302,"d":"302.00"},"",""]
["208","05","05","063001002","机关事业单位基本养老保险缴费支出",31.52,31.52,"","","","","","","","",""]
["208","05","04","063001003","未归口管理的行政单位离退休",7.56,1.88,"",5.68,"","","","","","",""]
["208","05","05","063001004","机关事业单位基本养老保险缴费支出",34.59,34.59,"","","","","","","","",""]
["213","01","04","063001004","事业运行",323.36,220.48,22.03,80.85,"","","","","","",""]
["213","01","99","063001004","其他农业支出",{"v":180,"d":"180.00"},"",{"v":180,"d":"180.00"},"","","","","","","",""]
["","","","","","","","","","","","","","","",""]

{"sheet":"基金基本支出-301","index":14,"n_rows":7,"n_cols":19,"rows_kept":7,"merged":[[0,0,0,18],[1,0,1,18],[2,0,2,18],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","",""]
["基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出","基金基本支出--工资福利支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","预算单位","工资福利支出","基本工资","津贴补贴","年终一次性奖金","社会保障缴费",{"$nulls":5},"伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费"]
["类","款","项",{"$nulls":6},"小计","失业保险","医疗保险","工伤保险","生育社会保险","公务员医疗补助"]
["","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","",""]

{"sheet":"基金基本支出-303","index":15,"n_rows":8,"n_cols":16,"rows_kept":8,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,15],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,9],[4,10,4,15]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","",""]
["基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出","基金基本支出--对个人和家庭补助支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","预算单位","合计","对个人和家庭的补助支出"]
["类","款","项",{"$nulls":3},"离休工资",{"$nulls":3},"对个人和家庭的补助支出(非工资)"]
[{"$nulls":6},"小计","离休费","奖励金","生活补助","遗属补助","助学金","住房公积金","采暖补贴","其他补助支出","其他对个人和家庭的补助支出"]
["","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]

{"sheet":"基金基本支出-302","index":16,"n_rows":7,"n_cols":23,"rows_kept":7,"merged":[[0,0,0,22],[1,0,1,22],[2,0,2,22],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[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]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","","","","",""]
["基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出","基金基本支出--商品和服务支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合   计","办公费","水费","电费","邮电费","办公用房取暖费","公务用车运行维护费","差旅费","维修（护）费","培训费","公务接待费","专用材料费","工会经费","福利费","其他交通费用","离休人员公用经费及特需要","退休人员公用经费","其他商品和服务支出"]
["类","款","项"]
["","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"其他资金基本支出-301","index":17,"n_rows":7,"n_cols":20,"rows_kept":7,"merged":[[0,0,0,19],[1,0,1,19],[2,0,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","",""]
["其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出","其他资金基本支出--工资福利支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合   计","基本工资","津贴补贴","年终一次性奖金","社会保障缴费",{"$nulls":5},"伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","其他工资福利支出"]
["类","款","项",{"$nulls":6},"小计","失业保险","医疗保险","工伤保险","生育社会保险","公务员医疗补助"]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]

{"sheet":"其他资金基本支出-303","index":18,"n_rows":8,"n_cols":15,"rows_kept":8,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,14],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,8],[4,9,4,14]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","",""]
["其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出","其他资金基本支出--对个人和家庭补助支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","预算单位","合计","对个人和家庭的补助支出"]
["类","款","项",{"$nulls":3},"离休工资",null,null,"对个人和家庭的补助支出(非工资)"]
[{"$nulls":6},"离休费","生活补助","奖励金","遗属补助","其他补助支出","助学金","住房公积金","采暖补贴","其他对个人和家庭的补助支出"]
["","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","",""]

{"sheet":"其他资金基本支出-302","index":19,"n_rows":7,"n_cols":23,"rows_kept":7,"merged":[[0,0,0,22],[1,0,1,22],[2,0,2,22],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[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]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","","","","","","","","","","",""]
["其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出","其他资金基本支出--商品和服务支出"]
["单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元","单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","合计","办公费","水费","电费","邮电费","办公用房取暖费","公务用车运行维护费","差旅费","维修（护）费","培训费","公务接待费","专用材料费","工会经费","福利费","其他交通费用","离休人员公用经费及特需要","退休人员公用经费","其他商品和服务支出"]
["类","款","项"]
["","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]