{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["1","1-1","1-2","2","2-1","3","3-1","3-2","3-3","4","4-1","5"],"not_rendered":{"defined_names":40},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["部门收支总表"]
[{"$nulls":3},"单位：元"]
["收          入",null,"支             出"]
["项              目","2019年预算数","项              目","2019年预算数"]
["一、一般公共预算拨款收入",{"v":7157976,"d":"7,157,976"},"一、一般公共服务支出",{"v":4091767,"d":"4,091,767"}]
["二、政府性基金预算拨款收入",0,"二、外交支出",0]
["三、国有资本经营预算拨款收入",0,"三、国防支出",0]
["四、事业收入",0,"四、公共安全支出",0]
["五、事业单位经营收入",0,"五、教育支出",0]
["六、其他收入",0,"六、科学技术支出",0]
[null,null,"七、文化体育与传媒支出",0]
[null,null,"八、社会保障和就业支出",{"v":40752,"d":"40,752"}]
[null,null,"九、社会保险基金支出",0]
[null,null,"十、医疗卫生与计划生育支出",0]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",{"v":15000,"d":"15,000"}]
[null,null,"十三、农林水支出",{"v":2900457,"d":"2,900,457"}]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",0]
[null,null,"十六、商业服务业等支出",{"v":10000,"d":"10,000"}]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土海洋气象等支出",0]
[null,null,"二十、住房保障支出",0]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、灾害防治及应急管理支出",{"v":20000,"d":"20,000"}]
[null,null,"二十四、预备费",{"v":60000,"d":"60,000"}]
[null,null,"二十五、其他支出",{"v":20000,"d":"20,000"}]
[null,null,"二十六、转移性支出",0]
[null,null,"二十七、债务还本支出",0]
[null,null,"二十八、债务利息支出",0]
[null,null,"二十九、债务发行费用支出",0]
["本  年  收  入  合  计",{"v":7157976,"d":"7,157,976"},"本  年  支  出  合  计",{"v":7157976,"d":"7,157,976"}]
["七、用事业基金弥补收支差额",0,"二十九、事业单位结余分配 ",0]
["八、上年结转",null,"    其中：转入事业基金",0,null,null," "]
[null,null,"三十、结转下年",0]
[]
["收      入      总      计",{"v":7157976,"d":"7,157,976"},"支      出      总      计",{"v":7157976,"d":"7,157,976"}]

{"sheet":"1-1","index":1,"n_rows":36,"n_cols":20,"rows_kept":36,"merged":[[1,0,1,19],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,3,11],[3,12,5,12],[3,18,5,18],[3,19,5,19],[4,3,5,3],[4,4,5,4],[4,10,5,10],[4,11,5,11],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表1-1"]
["部门收入总表"]
[{"$nulls":19},"单位：元"]
["项    目",{"$nulls":4},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称  （科目）",{"$nulls":5},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$nulls":4},"合计",{"v":7157976,"d":"7,157,976"},null,{"v":7157976,"d":"7,157,976"}]
[{"$nulls":3},"919110001","魏兴镇政府",{"v":6973824,"d":"6,973,824"},null,{"v":6973824,"d":"6,973,824"}]
["201","01","02","  919110001","  一般行政管理事务（人大事务）",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
["201","03","01","  919110001","  行政运行（政府办公厅（室）及相关机构事务）",{"v":3084252,"d":"3,084,252"},null,{"v":3084252,"d":"3,084,252"}]
["201","03","02","  919110001","  一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":735000,"d":"735,000"},null,{"v":735000,"d":"735,000"}]
["201","03","08","  919110001","  信访事务",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
["201","11","02","  919110001","  一般行政管理事务（纪检监察事务）",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
["201","29","02","  919110001","  一般行政管理事务（群众团体事务）",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
["201","31","02","  919110001","  一般行政管理事务（党委办公厅（室）及相关机构事务）",{"v":22515,"d":"22,515"},null,{"v":22515,"d":"22,515"}]
["201","36","02","  919110001","  一般行政管理事务（其他共产党事务支出）",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
["208","02","08","  919110001","  基层政权和社区建设",{"v":18000,"d":"18,000"},null,{"v":18000,"d":"18,000"}]
["208","11","99","  919110001","  其他残疾人事业支出",{"v":3600,"d":"3,600"},null,{"v":3600,"d":"3,600"}]
["213","05","99","  919110001","  其他扶贫支出",{"v":458745,"d":"458,745"},null,{"v":458745,"d":"458,745"}]
["213","07","05","  919110001","  对村民委员会和村党支部的补助",{"v":2441712,"d":"2,441,712"},null,{"v":2441712,"d":"2,441,712"}]
["216","02","99","  919110001","  其他商业流通事务支出",{"v":10000,"d":"10,000"},null,{"v":10000,"d":"10,000"}]
["224","01","06","  919110001","  安全监管",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
["227",null,null,"  919110001","  预备费",{"v":60000,"d":"60,000"},null,{"v":60000,"d":"60,000"}]
["229","99","01","  919110001","  其他支出",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
[{"$nulls":3},"919110002","魏兴镇财政所",{"v":53648,"d":"53,648"},null,{"v":53648,"d":"53,648"}]
["201","06","99","  919110002","  其他财政事务支出",{"v":50000,"d":"50,000"},null,{"v":50000,"d":"50,000"}]
["208","99","01","  919110002","  其他社会保障和就业支出",{"v":3648,"d":"3,648"},null,{"v":3648,"d":"3,648"}]
[{"$nulls":3},"919110003","魏兴镇社会事务（政务）服务中心",{"v":80032,"d":"80,032"},null,{"v":80032,"d":"80,032"}]
["201","03","06","  919110003","  政务公开审批",{"v":70000,"d":"70,000"},null,{"v":70000,"d":"70,000"}]
["208","99","01","  919110003","  其他社会保障和就业支出",{"v":10032,"d":"10,032"},null,{"v":10032,"d":"10,032"}]
[{"$nulls":3},"919110006","魏兴镇规建办（环卫办）",{"v":20472,"d":"20,472"},null,{"v":20472,"d":"20,472"}]
["208","99","01","  919110006","  其他社会保障和就业支出",{"v":5472,"d":"5,472"},null,{"v":5472,"d":"5,472"}]
["212","02","01","  919110006","  城乡社区规划与管理",{"v":15000,"d":"15,000"},null,{"v":15000,"d":"15,000"}]
[{"$nulls":3},"919110009","魏兴镇村财代理中心",{"v":30000,"d":"30,000"},null,{"v":30000,"d":"30,000"}]
["201","06","08","  919110009","  财政委托业务支出",{"v":30000,"d":"30,000"},null,{"v":30000,"d":"30,000"}]

{"sheet":"1-2","index":2,"n_rows":36,"n_cols":10,"rows_kept":36,"merged":[[1,0,1,9],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"表1-2"]
["部门支出总表"]
[{"$nulls":9},"单位：元"]
["项    目",{"$nulls":4},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称  （科目）"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5]
[{"$nulls":4},"合计",{"v":7157976,"d":"7,157,976"},{"v":3163404,"d":"3,163,404"},{"v":3994572,"d":"3,994,572"}]
[{"$nulls":3},"919110001","魏兴镇政府",{"v":6973824,"d":"6,973,824"},{"v":3144252,"d":"3,144,252"},{"v":3829572,"d":"3,829,572"}]
["201","01","02","  919110001","  一般行政管理事务（人大事务）",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["201","03","01","  919110001","  行政运行（政府办公厅（室）及相关机构事务）",{"v":3084252,"d":"3,084,252"},{"v":3084252,"d":"3,084,252"},0]
["201","03","02","  919110001","  一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":735000,"d":"735,000"},0,{"v":735000,"d":"735,000"}]
["201","03","08","  919110001","  信访事务",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["201","11","02","  919110001","  一般行政管理事务（纪检监察事务）",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["201","29","02","  919110001","  一般行政管理事务（群众团体事务）",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["201","31","02","  919110001","  一般行政管理事务（党委办公厅（室）及相关机构事务）",{"v":22515,"d":"22,515"},0,{"v":22515,"d":"22,515"}]
["201","36","02","  919110001","  一般行政管理事务（其他共产党事务支出）",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["208","02","08","  919110001","  基层政权和社区建设",{"v":18000,"d":"18,000"},0,{"v":18000,"d":"18,000"}]
["208","11","99","  919110001","  其他残疾人事业支出",{"v":3600,"d":"3,600"},0,{"v":3600,"d":"3,600"}]
["213","05","99","  919110001","  其他扶贫支出",{"v":458745,"d":"458,745"},0,{"v":458745,"d":"458,745"}]
["213","07","05","  919110001","  对村民委员会和村党支部的补助",{"v":2441712,"d":"2,441,712"},0,{"v":2441712,"d":"2,441,712"}]
["216","02","99","  919110001","  其他商业流通事务支出",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"}]
["224","01","06","  919110001","  安全监管",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["227",null,null,"  919110001","  预备费",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},0]
["229","99","01","  919110001","  其他支出",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
[{"$nulls":3},"919110002","魏兴镇财政所",{"v":53648,"d":"53,648"},{"v":3648,"d":"3,648"},{"v":50000,"d":"50,000"}]
["201","06","99","  919110002","  其他财政事务支出",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"}]
["208","99","01","  919110002","  其他社会保障和就业支出",{"v":3648,"d":"3,648"},{"v":3648,"d":"3,648"},0]
[{"$nulls":3},"919110003","魏兴镇社会事务（政务）服务中心",{"v":80032,"d":"80,032"},{"v":10032,"d":"10,032"},{"v":70000,"d":"70,000"}]
["201","03","06","  919110003","  政务公开审批",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"}]
["208","99","01","  919110003","  其他社会保障和就业支出",{"v":10032,"d":"10,032"},{"v":10032,"d":"10,032"},0]
[{"$nulls":3},"919110006","魏兴镇规建办（环卫办）",{"v":20472,"d":"20,472"},{"v":5472,"d":"5,472"},{"v":15000,"d":"15,000"}]
["208","99","01","  919110006","  其他社会保障和就业支出",{"v":5472,"d":"5,472"},{"v":5472,"d":"5,472"},0]
["212","02","01","  919110006","  城乡社区规划与管理",{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"}]
[{"$nulls":3},"919110009","魏兴镇村财代理中心",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]
["201","06","08","  919110009","  财政委托业务支出",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]

{"sheet":"2","index":3,"n_rows":38,"n_cols":8,"rows_kept":38,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表2"]
["财政拨款收支预算总表"]
[{"$nulls":7},"单位：元"]
["收          入",null,"支             出"]
["项              目","2019年预算数","项              目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",null,"一、本年支出",{"v":7157976,"d":"7,157,976"},{"v":7157976,"d":"7,157,976"}]
["  一般公共预算拨款收入",{"v":7157976,"d":"7,157,976"},"  一般公共服务支出",{"v":4091767,"d":"4,091,767"},{"v":4091767,"d":"4,091,767"}]
["  政府性基金预算拨款收入",null,"  外交支出",0,0]
["  国有资本经营预算拨款收入",null,"  国防支出",0,0]
["二、上年结转",null,"  公共安全支出",0,0]
["  一般公共预算拨款收入",null,"  教育支出",0,0]
["  政府性基金预算拨款收入",0,"  科学技术支出",0,0]
["  国有资本经营预算拨款收入",0,"  文化体育与传媒支出",0,0]
["  上年财政拨款资金结转",0,"  社会保障和就业支出",{"v":40752,"d":"40,752"},{"v":40752,"d":"40,752"}]
[null,null,"  社会保险基金支出",0,0]
[null,null,"  医疗卫生与计划生育支出",0,0]
[null,null,"  节能环保支出",0,0]
[null,null,"  城乡社区支出",{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"}]
[null,null,"  农林水支出",{"v":2900457,"d":"2,900,457"},{"v":2900457,"d":"2,900,457"}]
[null,null,"  交通运输支出",0,0]
[null,null,"  资源勘探信息等支出",0,0]
[null,null,"  商业服务业等支出",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
[null,null,"  金融支出",0,0]
[null,null,"  援助其他地区支出",0,0]
[null,null,"  国土海洋气象等支出",0,0]
[null,null,"  住房保障支出",0,0]
[null,null,"  粮油物资储备支出",0,0]
[null,null,"  国有资本经营预算支出",0,0]
[null,null,"  灾害防治及应急管理支出",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"}]
[null,null,"  预备费",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]
[null,null,"  其他支出",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"}]
[null,null,"  转移性支出",0,0]
[null,null,"  债务还本支出",0,0]
[null,null,"  债务利息支出",0,0]
[null,null,"  债务发行费用支出",null,0]
[null,null,"二、结转下年"]
[]
["收      入      总      计",0,"支      出      总      计",{"v":7157976,"d":"7,157,976"},{"v":7157976,"d":"7,157,976"}]

{"sheet":"2-1","index":4,"n_rows":82,"n_cols":28,"rows_kept":82,"merged":[[1,4,3,4],[2,2,3,2],[2,3,3,3],[2,5,3,5],[2,15,3,15]],"flags":["formulas_cached_only"]}
["财政拨款支出预算表（政府经济分类科目）"]
["项    目",{"$nulls":3},"总计","当年财政拨款安排",{"$nulls":9},"上年结转安排"]
["科目编码",null,"单位代码","单位名称（科目）",null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年财政拨款资金结转"]
["类","款",{"$nulls":4},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["**","**","**","**",null,null,{"v":7157976,"d":"7,157,976"},{"v":3163404,"d":"3,163,404"},{"v":3994572,"d":"3,994,572"}]
["501",null,null,"机关工资福利支出",0,0,0,0,0]
[" 501","01",null,"  工资奖金津补贴",null,null,{"v":2048796,"d":"2,048,796"},{"v":2048796,"d":"2,048,796"}]
[" 501","02",null,"  社会保障缴费",null,null,{"v":583168,"d":"583,168"},{"v":583168,"d":"583,168"},0]
[" 501","03",null,"  住房公积金",null,null,{"v":241561,"d":"241,561"},{"v":241561,"d":"241,561"},0]
[" 501","99",null,"  其他工资福利支出",null,null,{"v":226800,"d":"226,800"},{"v":6000,"d":"6,000"},{"v":220800,"d":"220,800"}]
["502",null,null,"机关商品和服务支出",0,0,0,null,0]
[" 502","01",null,"  办公经费",null,null,{"v":618169,"d":"618,169"},{"v":200169,"d":"200,169"},{"v":418000,"d":"418,000"}]
[" 502","02",null,"  会议费",null,null,{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},0]
[" 502","03",null,"  培训费",null,null,0,0,0]
[" 502","04",null,"  专用材料购置费",null,null,0,0,0]
[" 502","05",null,"  委托业务费",null,null,{"v":104600,"d":"104,600"},0,{"v":104600,"d":"104,600"}]
[" 502","06",null,"  公务接待费",null,null,{"v":6450,"d":"6,450"},{"v":6450,"d":"6,450"},0]
[" 502","07",null,"  因公出国（境）费用",null,null,0,0,0]
[" 502","08",null,"  公务用车运行维护费",null,null,{"v":63000,"d":"63,000"},0,{"v":63000,"d":"63,000"}]
[" 502","09",null,"  维修（护）费",null,null,{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"}]
[" 502","99",null,"  其他商品和服务支出",null,null,{"v":155515,"d":"155,515"},0,{"v":155515,"d":"155,515"}]
["503",null,null,"机关资本性支出（一）",0,0,0,0,0]
[" 503","01",null,"  房屋建筑物构建",null,null,0,0]
[" 503","02",null,"  基础设施建设",null,null,0,0,0]
[" 503","03",null,"  公务用车购置",null,null,0,0,0]
[" 503","05",null,"  土地征迁补偿和安置支出",null,null,0,0,0]
[" 503","06",null,"  设备购置",null,null,{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
[" 503","07",null,"  大型修缮",null,null,0,0,0]
[" 503","99",null,"  其他资本性支出",null,null,0,0,0]
["504",null,null,"资本性支出（二）",0,0,0,0,0]
[" 504","01",null,"  房屋建筑物构建",null,null,0,0,0]
[" 504","02",null,"  基础设施建设",null,null,0,0,0]
[" 504","03",null,"  公务用车购置",null,null,0,0,0]
[" 504","04",null,"  设备购置",null,null,0,0,0]
[" 504","05",null,"  大型修缮",null,null,0,0,0]
[" 504","99",null,"  其他资本性支出",null,null,0,0,0]
["505",null,null,"对事业单位经常性补助",0,0,0,0,0]
[" 505","01",null,"  工资福利支出",null,null,0,0,0]
[" 505","02",null,"  商品和服务支出",null,null,0]
[" 505","99",null,"  其他对事业单位补助",null,null,0,null,0]
["506",null,null,"对事业单位资本性补助",0,0,0,0,0]
[" 506","01",null,"  资本性支出（一）",null,null,0,0,0]
[" 506","02",null,"  资本性支出（二）",null,null,0,0,0]
["507",null,null,"对企业补助",null,null,0,0,0]
[" 507","01",null,"  费用补贴",null,null,0,0,0]
[" 507","02",null,"  利息补贴",null,null,0,0,0]
[" 507","99",null,"  其他对企业补助",null,null,0,0,0]
["508",null,null,"对企业资本性支出",null,null,0]
[" 508","01",null,"  对企业资本性支出（一）",null,null,0]
[" 508","02",null,"  对企业资本性支出（二）",null,null,0]
["509",null,null,"对个人和家庭的补助",0,0,0,0,0]
[" 509","01",null,"  社会福利和救助",null,null,{"v":405945,"d":"405,945"},null,{"v":405945,"d":"405,945"}]
[" 509","02",null,"  助学金",null,null,0,0,0]
[" 509","03",null,"  个人农业生产补贴",null,null,0,0,0]
[" 509","05",null,"  离退休费",null,null,0,0,0]
[" 509","99",null,"  其他对个人和家庭补助",null,null,{"v":2477972,"d":"2,477,972"},{"v":1260,"d":"1,260"},{"v":2476712,"d":"2,476,712"}]
["510",null,null,"对社会保障基金补助",null,0,0,0]
[" 510","02",null,"  对社会保险基金补助",null,0,0,0,0]
[" 510","03",null,"  补充全国社会保障基金",null,0,0,0,0]
["511",null,null,"债务利息及费用支出",null,0,0,0,0]
[" 511","01",null,"  国内债务付息",null,0,0]
[" 511","02",null,"  国外债务付息",null,0,0]
[" 511","03",null,"  国内债务发行费用",null,0,0]
[" 511","04",null,"  国外债务发行费用",null,0,0]
["512",null,null,"债务还本支出",null,0,0]
[" 512","01",null,"  国内债务还本",null,0,0]
[" 512","02",null,"  国外债务还本",null,0,0]
["513",null,null,"转移性支出",null,0,0]
[" 513","01",null,"  上下级政府间转移性支出",null,0,0]
[" 513","02",null,"  援助其他地区支出",null,0,0]
[" 513","03",null,"  债务转贷",null,0,0]
[" 513","04",null,"  调出资金",null,0,0]
[" 513","05",null,"  安排预算稳定调节基金",null,0,0]
[" 513","06",null,"  补充预算周转金",null,0,0]
["514",null,null,"预备费及预留",null,0,0]
[" 514","01",null,"  预备费",null,0,0]
[" 514","02",null,"  预留",null,0,0]
["599",null,null,"其他支出",null,0,0]
[" 599","06",null,"  赠与",null,0,0]
[" 599","07",null,"  国家赔偿费用支出",null,0,0]
[" 599","08",null,"  对民间非营利组织和群众性自治组织补贴",null,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},null,{"v":10000,"d":"10,000"}]
[" 599","99",null,"其他支出",null,{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]

{"sheet":"3","index":5,"n_rows":29,"n_cols":112,"rows_kept":29,"merged":[[1,0,1,111],[3,0,3,3],[3,4,5,4],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,39,5,39],[4,40,5,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[4,49,5,49],[4,50,5,50],[4,51,5,51],[4,52,5,52],[4,53,5,53],[4,54,5,54],[4,55,5,55],[4,56,5,56],[4,57,5,57],[4,58,5,58],[4,59,5,59],[4,60,5,60],[4,61,5,61],[4,62,5,62],[4,63,5,63],[4,64,5,64],[4,65,5,65],[4,66,5,66],[4,67,5,67],[4,68,5,68],[4,69,5,69],[4,70,5,70],[4,71,5,71],[4,72,5,72],[4,73,5,73],[4,74,5,74],[4,75,5,75],[4,76,5,76],[4,77,5,77],[4,78,5,78],[4,79,5,79],[4,80,5,80],[4,81,5,81],[4,82,5,82],[4,83,5,83],[4,84,5,84],[4,85,5,85],[4,86,5,86],[4,87,5,87],[4,88,5,88],[4,89,5,89],[4,90,5,90],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,5,95],[4,96,5,96],[4,97,5,97],[4,98,5,98],[4,99,5,99],[4,100,5,100],[4,101,5,101],[4,102,5,102],[4,103,5,103],[4,104,5,104],[4,105,5,105],[4,106,5,106],[4,107,5,107],[4,108,5,108],[4,109,5,109],[4,110,5,110],[4,111,5,111]],"flags":["formulas_cached_only"]}
[{"$nulls":111},"表3"]
["一般公共预算支出总表"]
[{"$nulls":111},"单位：元"]
["项    目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["科目编码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","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","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","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","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职(役费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭的补助支出",null,"小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保障基金补助","补充全国社会保障基金","小计","预备费","国家赔偿费用支出","对民间非营利组织和群众性自治组","其他支出"]
["类","款","项"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,72,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108]
[{"$nulls":3},"合计",{"v":7157976,"d":"7,157,976"},{"v":3100325,"d":"3,100,325"},{"v":1125744,"d":"1,125,744"},{"v":417348,"d":"417,348"},0,{"v":134000,"d":"134,000"},{"v":515704,"d":"515,704"},{"v":402601,"d":"402,601"},0,{"v":148278,"d":"148,278"},0,{"v":32289,"d":"32,289"},{"v":241561,"d":"241,561"},0,{"v":82800,"d":"82,800"},{"v":1083734,"d":"1,083,734"},{"v":207515,"d":"207,515"},{"v":20000,"d":"20,000"},0,0,{"v":6000,"d":"6,000"},{"v":31000,"d":"31,000"},{"v":42000,"d":"42,000"},0,0,{"v":160000,"d":"160,000"},0,{"v":120000,"d":"120,000"},0,{"v":16000,"d":"16,000"},0,{"v":6450,"d":"6,450"},0,0,0,{"v":104600,"d":"104,600"},0,{"v":44766,"d":"44,766"},{"v":39403,"d":"39,403"},{"v":63000,"d":"63,000"},{"v":90000,"d":"90,000"},0,{"v":133000,"d":"133,000"},{"v":2243917,"d":"2,243,917"},0,0,0,0,{"v":1801712,"d":"1,801,712"},0,0,0,{"v":407205,"d":"407,205"},0,{"v":35000,"d":"35,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},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,{"v":710000,"d":"710,000"},0,0,{"v":650000,"d":"650,000"},{"v":60000,"d":"60,000"}]
["216","02","99","其他商业流通事务支出",{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":10000,"d":"10,000"},0,0,{"v":10000,"d":"10,000"},0]
["201","03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":3084252,"d":"3,084,252"},{"v":2860373,"d":"2,860,373"},{"v":1125744,"d":"1,125,744"},{"v":417348,"d":"417,348"},0,{"v":6000,"d":"6,000"},{"v":505704,"d":"505,704"},{"v":402601,"d":"402,601"},0,{"v":148278,"d":"148,278"},0,{"v":13137,"d":"13,137"},{"v":241561,"d":"241,561"},0,0,{"v":222619,"d":"222,619"},{"v":70000,"d":"70,000"},{"v":20000,"d":"20,000"},0,0,{"v":6000,"d":"6,000"},{"v":25000,"d":"25,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,{"v":16000,"d":"16,000"},0,{"v":6450,"d":"6,450"},0,0,0,0,0,{"v":19766,"d":"19,766"},{"v":39403,"d":"39,403"},0,0,0,0,{"v":1260,"d":"1,260"},0,0,0,0,0,0,0,0,{"v":1260,"d":"1,260"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","02","一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":735000,"d":"735,000"},{"v":76000,"d":"76,000"},0,0,0,{"v":76000,"d":"76,000"},0,0,0,0,0,0,0,0,0,{"v":604000,"d":"604,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,{"v":40000,"d":"40,000"},0,0,0,0,{"v":120000,"d":"120,000"},0,0,0,0,0,0,0,{"v":83000,"d":"83,000"},0,{"v":25000,"d":"25,000"},0,{"v":63000,"d":"63,000"},{"v":90000,"d":"90,000"},0,{"v":133000,"d":"133,000"},{"v":35000,"d":"35,000"},0,0,0,0,0,0,0,0,0,0,{"v":35000,"d":"35,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},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]
["224","01","06","安全监管",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","36","02","一般行政管理事务（其他共产党事务支出）",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","08","信访事务",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","99","01","其他社会保障和就业支出",{"v":19152,"d":"19,152"},{"v":19152,"d":"19,152"},0,0,0,0,0,0,0,0,0,{"v":19152,"d":"19,152"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","11","99","其他残疾人事业支出",{"v":3600,"d":"3,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3600,"d":"3,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":3600,"d":"3,600"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","11","02","一般行政管理事务（纪检监察事务）",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","01","02","一般行政管理事务（人大事务）",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","29","02","一般行政管理事务（群众团体事务）",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["229","99","01","其他支出",{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","02","08","基层政权和社区建设",{"v":18000,"d":"18,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18000,"d":"18,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":18000,"d":"18,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","06","99","其他财政事务支出",{"v":50000,"d":"50,000"},{"v":12000,"d":"12,000"},0,0,0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,{"v":38000,"d":"38,000"},{"v":30000,"d":"30,000"},0,0,0,0,{"v":6000,"d":"6,000"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","02","01","城乡社区规划与管理",{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["227",null,null,"预备费",{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":60000,"d":"60,000"},0,0,0,{"v":60000,"d":"60,000"}]
["213","05","99","其他扶贫支出",{"v":458745,"d":"458,745"},{"v":52800,"d":"52,800"},0,0,0,0,0,0,0,0,0,0,0,0,{"v":52800,"d":"52,800"},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,{"v":405945,"d":"405,945"},0,0,0,0,0,0,0,0,{"v":405945,"d":"405,945"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","31","02","一般行政管理事务（党委办公厅（室）及相关机构事务）",{"v":22515,"d":"22,515"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":22515,"d":"22,515"},{"v":22515,"d":"22,515"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","07","05","对村民委员会和村党支部的补助",{"v":2441712,"d":"2,441,712"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1801712,"d":"1,801,712"},0,0,0,0,{"v":1801712,"d":"1,801,712"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":640000,"d":"640,000"},0,0,{"v":640000,"d":"640,000"},0]
["201","06","08","财政委托业务支出",{"v":30000,"d":"30,000"},{"v":10000,"d":"10,000"},0,0,0,0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","03","06","政务公开审批",{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,0,0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3-1","index":6,"n_rows":76,"n_cols":6,"rows_kept":76,"merged":[[2,0,2,2],[3,3,3,5],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-1"]
["一般公共预算基本支出预算表"]
[{"$nulls":5},"单位：元"]
["经济分类科目",null,null,"基本支出"]
["科目编码",null,"科目名称","合计","人员经费","公用经费"]
["类","款"]
["**","**","**",1,2,3]
[null,null,"总计",{"v":3163404,"d":"3,163,404"},{"v":2880785,"d":"2,880,785"},{"v":282619,"d":"282,619"}]
[null,null,"工资福利支出",{"v":2879525,"d":"2,879,525"},{"v":2879525,"d":"2,879,525"},0]
["301","01","  基本工资",{"v":1125744,"d":"1,125,744"},{"v":1125744,"d":"1,125,744"}]
["301","02","  津贴补贴",{"v":417348,"d":"417,348"},{"v":417348,"d":"417,348"}]
["301","03","  奖金",0,0]
["301","06","  伙食补助",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"}]
["301","07","  绩效工资",{"v":505704,"d":"505,704"},{"v":505704,"d":"505,704"}]
["301","08","  机关事业单位基本养老保险缴费",{"v":402601,"d":"402,601"},{"v":402601,"d":"402,601"}]
["301","09","  职业年金缴费",0,0]
["301","10","  职工基本医疗保险缴费",{"v":148278,"d":"148,278"},{"v":148278,"d":"148,278"}]
["301","11","  公务员医疗补助缴费",0,0]
["301","12","  其他社会保障缴费",{"v":32289,"d":"32,289"},{"v":32289,"d":"32,289"}]
["301","13","  住房公积金",{"v":241561,"d":"241,561"},{"v":241561,"d":"241,561"}]
["301","14","  医疗费",0,0]
["301","99","  其他工资福利支出",0,0]
[null,null,"商品和服务支出",{"v":222619,"d":"222,619"},0,{"v":222619,"d":"222,619"}]
["302","01","  办公费",{"v":70000,"d":"70,000"},null,{"v":70000,"d":"70,000"}]
["302","02","  印刷费",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
["302","03","  咨询费",0,null,0]
["302","04","  手续费",0,null,0]
["302","05","  水费",{"v":6000,"d":"6,000"},null,{"v":6000,"d":"6,000"}]
["302","06","  电费",{"v":25000,"d":"25,000"},null,{"v":25000,"d":"25,000"}]
["302","07","  邮电费",0,null,0]
["30","08","  取暖费",0,null,0]
["302","09","  差率费",0,null,0]
["302","11","  差旅费",{"v":20000,"d":"20,000"},null,{"v":20000,"d":"20,000"}]
["302","12","  因公出国",0,null,0]
["302","13","  维修(护)费",0,null,0]
["302","14","  维修维护费",0,null,0]
["302","15","  会议费",{"v":16000,"d":"16,000"},null,{"v":16000,"d":"16,000"}]
["302","16","  培训费",0,null,0]
["302","17","  公务接待费",{"v":6450,"d":"6,450"},null,{"v":6450,"d":"6,450"}]
["302","18","  专用材料费",0,null,0]
["302","24","  被装购置费",0,null,0]
["302","25","  专用燃料费",0,null,0]
["302","26","  劳务费",0,null,0]
["302","27","  委托业务费",0,null,0]
["302","28","  工会经费",{"v":19766,"d":"19,766"},null,{"v":19766,"d":"19,766"}]
["302","29","  福利费",{"v":39403,"d":"39,403"},null,{"v":39403,"d":"39,403"}]
["302","31","  公务用车运行维护费",0,null,0]
["302","39","  其他交通费用",0,null,0]
["302","40","  税金及附加",0,null,0]
["302","99","  其他商品和服务支出",0,null,0]
[null,null,"对个人和家庭的补助",{"v":1260,"d":"1,260"},{"v":1260,"d":"1,260"},0]
["303","01","  离休费",0,0]
["303","02","  退休费",0,0]
["303","03","  退职退役费",0,0]
["303","04","  抚恤金",0,0]
["303","05","  生活补助",0,0]
["303","06","  救济费",0,0]
["303","07","  医疗费补助",0,0]
["303","08","  助学金",0,0]
["303","09","  奖励金",{"v":1260,"d":"1,260"},{"v":1260,"d":"1,260"}]
["303","10","  个人农业生产补贴",0,0]
["303","99","  体检费",0,0]
["303","99","  其他对个人和家庭的补助支出",0,0]
[null,null,"资本性支出(基本建设)",0,0,0]
[309,"02","  办公设备购置",0,null,0]
[309,"05","  基础设施建设",0,null,0]
[309,"06","  大型修缮",0,null,0]
[null,null,"资本性支出",0,0,0]
[310,"02","  办公设备购置",0,null,0]
[310,"03","  专用设备购置",0,null,0]
[310,"05","  基础设施建设",0,null,0]
[310,"06","  大型修缮",0,null,0]
[310,"19","  其他交通工具购置",0,null,0]
[null,null,"其他支出",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"}]
[399,"08","  对民间非盈利组织和群众性自治组织补助",0,null,0]
[399,"99","  其他支出",{"v":60000,"d":"60,000"},null,{"v":60000,"d":"60,000"}]

{"sheet":"3-2","index":7,"n_rows":51,"n_cols":6,"rows_kept":51,"merged":[[1,0,1,5],[3,5,5,5],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-2"]
["一般公共预算项目支出表"]
[{"$nulls":5},"单位：元"]
["项    目",{"$nulls":4},"金额"]
["科目编码",null,null,"单位代码","单位名称  （项目）"]
["类","款","项"]
["**","**","**","**","**","**"]
[{"$nulls":4},"合计",{"v":3994572,"d":"3,994,572"}]
[{"$nulls":3},"919110001","魏兴镇政府",{"v":3829572,"d":"3,829,572"}]
[{"$nulls":5},{"v":3423627,"d":"3,423,627"}]
["201","01","02","  919110001","  人口补助",{"v":20000,"d":"20,000"}]
["201","03","02","  919110001","  人口补助",{"v":110000,"d":"110,000"}]
["201","03","02","  919110001","  乡镇专项工作补助",{"v":155000,"d":"155,000"}]
["201","03","02","  919110001","  公务员交通补贴",{"v":90000,"d":"90,000"}]
["201","03","02","  919110001","  幅员面积补助",{"v":30000,"d":"30,000"}]
["201","03","02","  919110001","  重点工作补助",{"v":200000,"d":"200,000"}]
["201","03","02","  919110001","  场镇基础设施和五治经费",{"v":150000,"d":"150,000"}]
["201","03","08","  919110001","  人口补助",{"v":20000,"d":"20,000"}]
["201","11","02","  919110001","  人口补助",{"v":20000,"d":"20,000"}]
["201","29","02","  919110001","  人口补助",{"v":20000,"d":"20,000"}]
["201","31","02","  919110001","  党建经费",{"v":22515,"d":"22,515"}]
["201","36","02","  919110001","  人口补助",{"v":20000,"d":"20,000"}]
["208","02","08","  919110001","  乡镇网络员",{"v":18000,"d":"18,000"}]
["208","11","99","  919110001","  乡镇残疾专干补贴",{"v":3600,"d":"3,600"}]
["213","05","99","  919110001","  第一书记补贴",{"v":52800,"d":"52,800"}]
["213","07","05","  919110001","  村、社区干部及三职人员工资",{"v":1342530,"d":"1,342,530"}]
["213","07","05","  919110001","  村、社区残疾专干补贴",{"v":28800,"d":"28,800"}]
["213","07","05","  919110001","  村、社区三职人补贴",{"v":126240,"d":"126,240"}]
["213","07","05","  919110001","  2018年村、社区廉勤委调资",{"v":16128,"d":"16,128"}]
["213","07","05","  919110001","  2018年村、社区干部调资",{"v":88670,"d":"88,670"}]
["213","07","05","  919110001","  村、社区廉勤委补贴",{"v":170544,"d":"170,544"}]
["213","07","05","  919110001","  村、社区办公经费",{"v":640000,"d":"640,000"}]
["213","07","05","  919110001","  村、社区网络员",{"v":28800,"d":"28,800"}]
["216","02","99","  919110001","  供销社工作经费",{"v":10000,"d":"10,000"}]
["224","01","06","  919110001","  人口补助",{"v":20000,"d":"20,000"}]
["229","99","01","  919110001","  人口补助",{"v":20000,"d":"20,000"}]
[{"$nulls":5},{"v":405945,"d":"405,945"}]
["213","05","99","  919110001","  项目支出-脱贫攻坚一线村组干部奖励",{"v":405945,"d":"405,945"}]
[{"$nulls":3},"919110002","魏兴镇财政所",{"v":50000,"d":"50,000"}]
[{"$nulls":5},{"v":50000,"d":"50,000"}]
["201","06","99","  919110002","  乡镇专项工作经费",{"v":50000,"d":"50,000"}]
[{"$nulls":3},"919110003","魏兴镇社会事务（政务）服务中心",{"v":70000,"d":"70,000"}]
[{"$nulls":5},{"v":70000,"d":"70,000"}]
["201","03","06","  919110003","  便民中心运行经费",{"v":40000,"d":"40,000"}]
["201","03","06","  919110003","  乡镇专项工作经费",{"v":30000,"d":"30,000"}]
[{"$nulls":3},"919110006","魏兴镇规建办（环卫办）",{"v":15000,"d":"15,000"}]
[{"$nulls":5},{"v":15000,"d":"15,000"}]
["212","02","01","  919110006","  乡镇专项工作经费",{"v":15000,"d":"15,000"}]
[{"$nulls":3},"919110009","魏兴镇村财代理中心",{"v":30000,"d":"30,000"}]
[{"$nulls":5},{"v":30000,"d":"30,000"}]
["201","06","08","  919110009","  乡镇专顶工作经费",{"v":30000,"d":"30,000"}]

{"sheet":"3-3","index":8,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表3-3"]
["一般公共预算“三公”经费支出预算表"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":69450,"d":"69,450"},0,{"v":63000,"d":"63,000"},0,{"v":63000,"d":"63,000"},{"v":6450,"d":"6,450"}]
["919110001",null,{"v":69450,"d":"69,450"},0,{"v":63000,"d":"63,000"},0,{"v":63000,"d":"63,000"},{"v":6450,"d":"6,450"}]
["  919110001","魏兴镇政府",{"v":69450,"d":"69,450"},0,{"v":63000,"d":"63,000"},0,{"v":63000,"d":"63,000"},{"v":6450,"d":"6,450"}]

{"sheet":"4","index":9,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,5,3,7],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["政府性基金支出预算表"]
["",{"$nulls":6},"单位：元"]
["项    目",{"$nulls":4},"本年政府性基金预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]

{"sheet":"4-1","index":10,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4-1"]
["政府性基金预算“三公”经费支出预算表"]
["",{"$nulls":6},"单位：元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]

{"sheet":"5","index":11,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,5,3,7],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表5"]
["国有资本经营预算支出预算表"]
["",{"$nulls":6},"单位：元"]
["项    目",{"$nulls":4},"本年国有资本经营预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]