{"text_format":"3","workbook":"xlsx","n_sheets":30,"sheets":["1、收支总表","2丶部门收入总表","3丶部门支出总表","4丶部门支出总表（分类）","5丶支出预算（政府预算）","6丶基本-工资福利","7丶工资福利（政府预算）","8丶基本-商品服务","9丶商品服务（政府预算）","10丶基本-个人家庭","11丶个人家庭（政府预算）","12、公共财政预算拨款收支预算","13丶一般预算支出表","14丶一般预算基本支出表","15丶一般-工资福利","16丶工资福利（政府预算）2","17丶一般-商品服务","18丶商品服务（政府预算2）","19丶一般-个人家庭","20丶个人家庭（政府预算）2","21丶政府性基金","22丶政府性基金（政府预算）","23丶专户","24丶专户（政府预算）","25丶经费拨款","26丶经费拨款（政府预算）","27丶专项","28丶三公","29、专项资金绩效目标表","30、部门整体支出绩效目标表"],"not_rendered":{"defined_names":60},"read":"whole","date_system":"1900"}

{"sheet":"1、收支总表","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]]}
["附件1："]
["收支预算总表"]
["单位名称:洗马乡财政所",{"$nulls":4},"单位:元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数","项目","预算数"]
["一、公共财政预算拨款",{"v":6293173.46,"d":"6,293,173.46"},"一、一般公共服务支出",{"v":2589682.36,"d":"2,589,682.36"},"一、人员支出",{"v":2801373.46,"d":"2,801,373.46"}]
["    经费拨款",{"v":6160773.46,"d":"6,160,773.46"},"二、公共安全支出",{"v":0,"d":"0.00"},"      工资福利支出",{"v":2801373.46,"d":"2,801,373.46"}]
["       在职人员经费拨款",{"v":2801373.46,"d":"2,801,373.46"},"三、教育支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助",{"v":0,"d":"0.00"}]
["       离退休人员经费拨款",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},"二、公用支出",{"v":1282400,"d":"1,282,400.00"}]
["       公用经费拨款",{"v":1150000,"d":"1,150,000.00"},"五、文化体育与传媒支出",{"v":0,"d":"0.00"},"      一般商品和服务支出",{"v":1282400,"d":"1,282,400.00"}]
["       专项经费拨款",{"v":2209400,"d":"2,209,400.00"},"六、社会保障和就业支出",{"v":68999.91,"d":"68,999.91"},"三、项目支出",{"v":2209400,"d":"2,209,400.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":132400,"d":"132,400.00"},"七、医疗卫生与计划生育支出",{"v":289868.04,"d":"289,868.04"},"      专项商品和服务支出",{"v":2209400,"d":"2,209,400.00"}]
["       专项收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},"      专项对个人和家庭补助",{"v":0,"d":"0.00"}]
["       行政事业性收费收入",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},"      资本性支出（基本建设）",{"v":0,"d":"0.00"}]
["       罚没收入",{"v":0,"d":"0.00"},"十、农林水支出",{"v":2816537.41,"d":"2,816,537.41"},"      资本性支出",{"v":0,"d":"0.00"}]
["       国有资本经营收入",{"v":0,"d":"0.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},"      对企业补助",{"v":0,"d":"0.00"}]
["       国有资源（资产）有偿使用收入",{"v":132400,"d":"132,400.00"},"十二、资源勘探信息等支出",{"v":0,"d":"0.00"},"      其他支出",{"v":0,"d":"0.00"}]
["       其他收入",{"v":0,"d":"0.00"},"十三、商品服务业等支出",{"v":0,"d":"0.00"},"四、上缴政府统筹支出",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"十四、金融支出",{"v":0,"d":"0.00"}]
["三、国有资本经营收入",{"v":0,"d":"0.00"},"十五、国土海洋气象等支出",{"v":244562.65,"d":"244,562.65"}]
["四、财政专户管理的非税收入拨款",{"v":0,"d":"0.00"},"十六、住房保障支出",{"v":0,"d":"0.00"}]
["五、上级补助收入",{"v":0,"d":"0.00"},"十七、粮油物资储备支出",{"v":0,"d":"0.00"}]
["     公共财政补助",{"v":0,"d":"0.00"},"十八、其他支出",{"v":0,"d":"0.00"}]
["     政府性基金补助",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":6293173.46,"d":"6,293,173.46"},null,null,"本年支出合计",{"v":6293173.46,"d":"6,293,173.46"}]
["六、上年结转",{"v":0,"d":"0.00"},null,null,"五、结转下年",{"v":0,"d":"0.00"}]
["收入总计",{"v":6293173.46,"d":"6,293,173.46"},"支出总计",{"v":6009650.37,"d":"6,009,650.37"},"支出总计",{"v":6293173.46,"d":"6,293,173.46"}]

{"sheet":"2丶部门收入总表","index":1,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[1,0,1,8],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,8]]}
["附件2："]
["部门收入总体情况表"]
["单位名称:洗马乡财政所",{"$nulls":7},"单位：元"]
["单位",null,"总计","一般公共预算拨款","政府性基金拨款","国有资本经营预算拨款","纳入专户管理的非税收入拨款","中央财政补助"]
["单位代码","单位名称",{"$nulls":5},"一般公共预算补助","政府性基金补助"]
[null,"合计",{"$f":"SUM(C7:C18)","v":{"v":6293173.46,"d":"6,293,173.46"}},{"v":6293173.46,"d":"6,293,173.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937001","洗马乡财政所本级",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937002","洗马乡政府",{"v":4520041.96,"d":"4,520,041.96"},{"v":4520041.96,"d":"4,520,041.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937003","洗马乡计生",{"v":289868.04,"d":"289,868.04"},{"v":289868.04,"d":"289,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937004","洗马乡安监",{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937005","洗马乡农机",{"v":61704.67,"d":"61,704.67"},{"v":61704.67,"d":"61,704.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937006","洗马乡经管",{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937007","洗马乡统计",{"v":62147.47,"d":"62,147.47"},{"v":62147.47,"d":"62,147.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937008","洗马乡农技",{"v":260968.4,"d":"260,968.40"},{"v":260968.4,"d":"260,968.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937009","洗马乡畜牧",{"v":143901.6,"d":"143,901.60"},{"v":143901.6,"d":"143,901.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937015","洗马乡国土站",{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937016","洗马乡规划站",{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["937018","洗马乡林业站",{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"3丶部门支出总表","index":2,"n_rows":38,"n_cols":11,"rows_kept":38,"merged":[[1,0,1,10],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,10],[4,0,4,2],[4,3,5,3],[4,9,5,9],[4,10,5,10]]}
["附件3："]
["部门支出总体情况表"]
["单位名称:洗马乡财政所",{"$nulls":9},"单位：元"]
["科目",{"$nulls":3},"总计","一般公共预算拨款","政府性基金拨款","国有资本经营预算拨款","纳入专户管理的非税收入拨款","上级财政补助"]
["科目编码",null,null,"科目名称",{"$nulls":5},"一般公共预算补助","政府性基金补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E8+E13+E16+E22+E32+E36","v":{"v":6293173.46,"d":"6,293,173.46"}},{"v":6293173.46,"d":"6,293,173.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E9+E11","v":{"v":2589682.36,"d":"2,589,682.36"}},{"v":2589682.36,"d":"2,589,682.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E10","v":{"v":2420641.96,"d":"2,420,641.96"}},{"v":2420641.96,"d":"2,420,641.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":2420641.96,"d":"2,420,641.96"},{"v":2420641.96,"d":"2,420,641.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E12","v":{"v":169040.4,"d":"169,040.40"}},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E15","v":{"v":68999.91,"d":"68,999.91"}},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E17+E19","v":{"v":289868.04,"d":"289,868.04"}},{"v":289868.04,"d":"289,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E18","v":{"v":179868.04,"d":"179,868.04"}},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","07",null,"  计划生育事务",{"$f":"SUM(E20:E21)","v":{"v":110000,"d":"110,000.00"}},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","16","    计划生育机构",{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","99","    其他计划生育事务支出",{"v":79000,"d":"79,000.00"},{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E23+E28+E30","v":{"v":2816537.41,"d":"2,816,537.41"}},{"v":2816537.41,"d":"2,816,537.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"SUM(E24:E27)","v":{"v":528722.14,"d":"528,722.14"}},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":62147.47,"d":"62,147.47"},{"v":62147.47,"d":"62,147.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":61704.67,"d":"61,704.67"},{"v":61704.67,"d":"61,704.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":260968.4,"d":"260,968.40"},{"v":260968.4,"d":"260,968.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":143901.6,"d":"143,901.60"},{"v":143901.6,"d":"143,901.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E29","v":{"v":188415.27,"d":"188,415.27"}},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","07",null,"  农村综合改革",{"$f":"E31","v":{"v":2099400,"d":"2,099,400.00"}},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  07","05","    对村民委员会和村党支部的补助",{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E33","v":{"v":244562.65,"d":"244,562.65"}},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E34:E35)","v":{"v":244562.65,"d":"244,562.65"}},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E37","v":{"v":283523.09,"d":"283,523.09"}},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E38","v":{"v":283523.09,"d":"283,523.09"}},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"4丶部门支出总表（分类）","index":3,"n_rows":38,"n_cols":19,"rows_kept":38,"merged":[[2,0,2,7],[3,0,3,3],[3,4,5,4],[3,9,3,17],[3,18,5,18],[4,0,4,2],[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]]}
["附件4："]
["部门支出总表(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":17},"单位：元"]
["功能科目",{"$nulls":3},"总  计","基本支出",{"$nulls":3},"项目支出",{"$nulls":8},"上缴政府统筹支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出(基本建设)","资本性支出","对企业补助(基本建设)","对企业补助","其他支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E8+E13+E16+E22+E32+E36","v":{"v":6293173.46,"d":"6,293,173.46"}},{"v":4083773.46,"d":"4,083,773.46"},{"v":2801373.46,"d":"2,801,373.46"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":2209400,"d":"2,209,400.00"},{"v":2209400,"d":"2,209,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E9+E11","v":{"v":2589682.36,"d":"2,589,682.36"}},{"v":2589682.36,"d":"2,589,682.36"},{"v":1307282.36,"d":"1,307,282.36"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E10","v":{"v":2420641.96,"d":"2,420,641.96"}},{"v":2420641.96,"d":"2,420,641.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":2420641.96,"d":"2,420,641.96"},{"v":2420641.96,"d":"2,420,641.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E12","v":{"v":169040.4,"d":"169,040.40"}},{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E15","v":{"v":68999.91,"d":"68,999.91"}},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E17+E19","v":{"v":289868.04,"d":"289,868.04"}},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E18","v":{"v":179868.04,"d":"179,868.04"}},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","07",null,"  计划生育事务",{"$f":"SUM(E20:E21)","v":{"v":110000,"d":"110,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","16","    计划生育机构",{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","99","    其他计划生育事务支出",{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79000,"d":"79,000.00"},{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E23+E28+E30","v":{"v":2816537.41,"d":"2,816,537.41"}},{"v":717137.41,"d":"717,137.41"},{"v":717137.41,"d":"717,137.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"SUM(E24:E27)","v":{"v":528722.14,"d":"528,722.14"}},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":260968.4,"d":"260,968.40"},{"v":260968.4,"d":"260,968.40"},{"v":260968.4,"d":"260,968.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":62147.47,"d":"62,147.47"},{"v":62147.47,"d":"62,147.47"},{"v":62147.47,"d":"62,147.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":61704.67,"d":"61,704.67"},{"v":61704.67,"d":"61,704.67"},{"v":61704.67,"d":"61,704.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":143901.6,"d":"143,901.60"},{"v":143901.6,"d":"143,901.60"},{"v":143901.6,"d":"143,901.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E29","v":{"v":188415.27,"d":"188,415.27"}},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","07",null,"  农村综合改革",{"$f":"E31","v":{"v":2099400,"d":"2,099,400.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  07","05","    对村民委员会和村党支部的补助",{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E33","v":{"v":244562.65,"d":"244,562.65"}},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E34:E35)","v":{"v":244562.65,"d":"244,562.65"}},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E37","v":{"v":283523.09,"d":"283,523.09"}},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E38","v":{"v":283523.09,"d":"283,523.09"}},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"5丶支出预算（政府预算）","index":4,"n_rows":38,"n_cols":17,"rows_kept":38,"merged":[[2,0,2,7],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
["附件5："]
["部门支出总表(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"$f":"E8+E13+E16+E22+E32+E36","v":{"v":6293173.46,"d":"6,293,173.46"}},{"v":1307282.36,"d":"1,307,282.36"},{"v":3381800,"d":"3,381,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1604091.1,"d":"1,604,091.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E9+E11","v":{"v":2589682.36,"d":"2,589,682.36"}},{"v":1307282.36,"d":"1,307,282.36"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E10","v":{"v":2420641.96,"d":"2,420,641.96"}},{"v":1138241.96,"d":"1,138,241.96"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":2420641.96,"d":"2,420,641.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E12","v":{"v":169040.4,"d":"169,040.40"}},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E15","v":{"v":68999.91,"d":"68,999.91"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E17+E19","v":{"v":289868.04,"d":"289,868.04"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":289868.04,"d":"289,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E18","v":{"v":179868.04,"d":"179,868.04"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","07",null,"  计划生育事务",{"$f":"SUM(E20:E21)","v":{"v":110000,"d":"110,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","16","    计划生育机构",{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","99","    其他计划生育事务支出",{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E23+E28+E30","v":{"v":2816537.41,"d":"2,816,537.41"}},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":717137.41,"d":"717,137.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"SUM(E24:E27)","v":{"v":528722.14,"d":"528,722.14"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":143901.6,"d":"143,901.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143901.6,"d":"143,901.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":62147.47,"d":"62,147.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62147.47,"d":"62,147.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":61704.67,"d":"61,704.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61704.67,"d":"61,704.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":260968.4,"d":"260,968.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260968.4,"d":"260,968.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E29","v":{"v":188415.27,"d":"188,415.27"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","07",null,"  农村综合改革",{"$f":"E31","v":{"v":2099400,"d":"2,099,400.00"}},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  07","05","    对村民委员会和村党支部的补助",{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E33","v":{"v":244562.65,"d":"244,562.65"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E34:E35)","v":{"v":244562.65,"d":"244,562.65"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E37","v":{"v":283523.09,"d":"283,523.09"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E38","v":{"v":283523.09,"d":"283,523.09"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6丶基本-工资福利","index":5,"n_rows":29,"n_cols":21,"rows_kept":29,"merged":[[0,19,0,20],[2,0,2,6],[2,19,2,20],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,20]]}
["附件6："]
["基本支出预算明细表-工资福利支出(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":18},"单位：元"]
["功能科目",null,null,"科目名称","总  计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费",null,"合计","伙食补助费","医疗费","其他工资福利支出"]
[{"$nulls":3},"合计",{"$f":"E7+E12+E15+E18+E23+E27","v":{"v":2801373.46,"d":"2,801,373.46"}},{"v":2270484,"d":"2,270,484.00"},{"v":1323108,"d":"1,323,108.00"},{"v":947376,"d":"947,376.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":451502.98,"d":"451,502.98"},{"v":211697.28,"d":"211,697.28"},{"v":104848.64,"d":"104,848.64"},{"v":105848.64,"d":"105,848.64"},{"v":0,"d":"0.00"},{"v":29108.42,"d":"29,108.42"},{"v":79386.48,"d":"79,386.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E8+E10","v":{"v":1307282.36,"d":"1,307,282.36"}},{"v":1061268,"d":"1,061,268.00"},{"v":611976,"d":"611,976.00"},{"v":449292,"d":"449,292.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":209295.8,"d":"209,295.80"},{"v":97916.16,"d":"97,916.16"},{"v":48958.08,"d":"48,958.08"},{"v":48958.08,"d":"48,958.08"},{"v":0,"d":"0.00"},{"v":13463.48,"d":"13,463.48"},{"v":36718.56,"d":"36,718.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E9","v":{"v":1138241.96,"d":"1,138,241.96"}},{"v":922860,"d":"922,860.00"},{"v":535776,"d":"535,776.00"},{"v":387084,"d":"387,084.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":183235.4,"d":"183,235.40"},{"v":85724.16,"d":"85,724.16"},{"v":42862.08,"d":"42,862.08"},{"v":42862.08,"d":"42,862.08"},{"v":0,"d":"0.00"},{"v":11787.08,"d":"11,787.08"},{"v":32146.56,"d":"32,146.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":1138241.96,"d":"1,138,241.96"},{"v":922860,"d":"922,860.00"},{"v":535776,"d":"535,776.00"},{"v":387084,"d":"387,084.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":183235.4,"d":"183,235.40"},{"v":85724.16,"d":"85,724.16"},{"v":42862.08,"d":"42,862.08"},{"v":42862.08,"d":"42,862.08"},{"v":0,"d":"0.00"},{"v":11787.08,"d":"11,787.08"},{"v":32146.56,"d":"32,146.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E11","v":{"v":169040.4,"d":"169,040.40"}},{"v":138408,"d":"138,408.00"},{"v":76200,"d":"76,200.00"},{"v":62208,"d":"62,208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26060.4,"d":"26,060.40"},{"v":12192,"d":"12,192.00"},{"v":6096,"d":"6,096.00"},{"v":6096,"d":"6,096.00"},{"v":0,"d":"0.00"},{"v":1676.4,"d":"1,676.40"},{"v":4572,"d":"4,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":138408,"d":"138,408.00"},{"v":76200,"d":"76,200.00"},{"v":62208,"d":"62,208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26060.4,"d":"26,060.40"},{"v":12192,"d":"12,192.00"},{"v":6096,"d":"6,096.00"},{"v":6096,"d":"6,096.00"},{"v":0,"d":"0.00"},{"v":1676.4,"d":"1,676.40"},{"v":4572,"d":"4,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E13","v":{"v":68999.91,"d":"68,999.91"}},{"v":55512,"d":"55,512.00"},{"v":33552,"d":"33,552.00"},{"v":21960,"d":"21,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11474.79,"d":"11,474.79"},{"v":5368.32,"d":"5,368.32"},{"v":2684.16,"d":"2,684.16"},{"v":2684.16,"d":"2,684.16"},{"v":0,"d":"0.00"},738.15,{"v":2013.12,"d":"2,013.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":55512,"d":"55,512.00"},{"v":33552,"d":"33,552.00"},{"v":21960,"d":"21,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11474.79,"d":"11,474.79"},{"v":5368.32,"d":"5,368.32"},{"v":2684.16,"d":"2,684.16"},{"v":2684.16,"d":"2,684.16"},{"v":0,"d":"0.00"},738.15,{"v":2013.12,"d":"2,013.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":55512,"d":"55,512.00"},{"v":33552,"d":"33,552.00"},{"v":21960,"d":"21,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11474.79,"d":"11,474.79"},{"v":5368.32,"d":"5,368.32"},{"v":2684.16,"d":"2,684.16"},{"v":2684.16,"d":"2,684.16"},{"v":0,"d":"0.00"},738.15,{"v":2013.12,"d":"2,013.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E16","v":{"v":179868.04,"d":"179,868.04"}},{"v":146772,"d":"146,772.00"},{"v":84816,"d":"84,816.00"},{"v":61956,"d":"61,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28007.08,"d":"28,007.08"},{"v":13570.56,"d":"13,570.56"},{"v":5785.28,"d":"5,785.28"},{"v":6785.28,"d":"6,785.28"},{"v":0,"d":"0.00"},{"v":1865.96,"d":"1,865.96"},{"v":5088.96,"d":"5,088.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E17","v":{"v":179868.04,"d":"179,868.04"}},{"v":146772,"d":"146,772.00"},{"v":84816,"d":"84,816.00"},{"v":61956,"d":"61,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28007.08,"d":"28,007.08"},{"v":13570.56,"d":"13,570.56"},{"v":5785.28,"d":"5,785.28"},{"v":6785.28,"d":"6,785.28"},{"v":0,"d":"0.00"},{"v":1865.96,"d":"1,865.96"},{"v":5088.96,"d":"5,088.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":146772,"d":"146,772.00"},{"v":84816,"d":"84,816.00"},{"v":61956,"d":"61,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28007.08,"d":"28,007.08"},{"v":13570.56,"d":"13,570.56"},{"v":5785.28,"d":"5,785.28"},{"v":6785.28,"d":"6,785.28"},{"v":0,"d":"0.00"},{"v":1865.96,"d":"1,865.96"},{"v":5088.96,"d":"5,088.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E19+E21","v":{"v":717137.41,"d":"717,137.41"}},{"v":578568,"d":"578,568.00"},{"v":344700,"d":"344,700.00"},{"v":233868,"d":"233,868.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":117887.41,"d":"117,887.41"},{"v":55152,"d":"55,152.00"},{"v":27576,"d":"27,576.00"},{"v":27576,"d":"27,576.00"},{"v":0,"d":"0.00"},{"v":7583.41,"d":"7,583.41"},{"v":20682,"d":"20,682.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"E20","v":{"v":528722.14,"d":"528,722.14"}},{"v":426024,"d":"426,024.00"},{"v":255468,"d":"255,468.00"},{"v":170556,"d":"170,556.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87370.06,"d":"87,370.06"},{"v":40874.88,"d":"40,874.88"},{"v":20437.44,"d":"20,437.44"},{"v":20437.44,"d":"20,437.44"},{"v":0,"d":"0.00"},{"v":5620.3,"d":"5,620.30"},{"v":15328.08,"d":"15,328.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":528722.14,"d":"528,722.14"},{"v":426024,"d":"426,024.00"},{"v":255468,"d":"255,468.00"},{"v":170556,"d":"170,556.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87370.06,"d":"87,370.06"},{"v":40874.88,"d":"40,874.88"},{"v":20437.44,"d":"20,437.44"},{"v":20437.44,"d":"20,437.44"},{"v":0,"d":"0.00"},{"v":5620.3,"d":"5,620.30"},{"v":15328.08,"d":"15,328.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E22","v":{"v":188415.27,"d":"188,415.27"}},{"v":152544,"d":"152,544.00"},{"v":89232,"d":"89,232.00"},{"v":63312,"d":"63,312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30517.35,"d":"30,517.35"},{"v":14277.12,"d":"14,277.12"},{"v":7138.56,"d":"7,138.56"},{"v":7138.56,"d":"7,138.56"},{"v":0,"d":"0.00"},{"v":1963.11,"d":"1,963.11"},{"v":5353.92,"d":"5,353.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":152544,"d":"152,544.00"},{"v":89232,"d":"89,232.00"},{"v":63312,"d":"63,312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30517.35,"d":"30,517.35"},{"v":14277.12,"d":"14,277.12"},{"v":7138.56,"d":"7,138.56"},{"v":7138.56,"d":"7,138.56"},{"v":0,"d":"0.00"},{"v":1963.11,"d":"1,963.11"},{"v":5353.92,"d":"5,353.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E24","v":{"v":244562.65,"d":"244,562.65"}},{"v":198204,"d":"198,204.00"},{"v":115320,"d":"115,320.00"},{"v":82884,"d":"82,884.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39439.45,"d":"39,439.45"},{"v":18451.2,"d":"18,451.20"},{"v":9225.6,"d":"9,225.60"},{"v":9225.6,"d":"9,225.60"},{"v":0,"d":"0.00"},{"v":2537.05,"d":"2,537.05"},{"v":6919.2,"d":"6,919.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E25:E26)","v":{"v":244562.65,"d":"244,562.65"}},{"v":198204,"d":"198,204.00"},{"v":115320,"d":"115,320.00"},{"v":82884,"d":"82,884.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39439.45,"d":"39,439.45"},{"v":18451.2,"d":"18,451.20"},{"v":9225.6,"d":"9,225.60"},{"v":9225.6,"d":"9,225.60"},{"v":0,"d":"0.00"},{"v":2537.05,"d":"2,537.05"},{"v":6919.2,"d":"6,919.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":107808,"d":"107,808.00"},{"v":66276,"d":"66,276.00"},{"v":41532,"d":"41,532.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22666.4,"d":"22,666.40"},{"v":10604.16,"d":"10,604.16"},{"v":5302.08,"d":"5,302.08"},{"v":5302.08,"d":"5,302.08"},{"v":0,"d":"0.00"},{"v":1458.08,"d":"1,458.08"},{"v":3976.56,"d":"3,976.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":90396,"d":"90,396.00"},{"v":49044,"d":"49,044.00"},{"v":41352,"d":"41,352.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16773.05,"d":"16,773.05"},{"v":7847.04,"d":"7,847.04"},{"v":3923.52,"d":"3,923.52"},{"v":3923.52,"d":"3,923.52"},{"v":0,"d":"0.00"},{"v":1078.97,"d":"1,078.97"},{"v":2942.64,"d":"2,942.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E28","v":{"v":283523.09,"d":"283,523.09"}},{"v":230160,"d":"230,160.00"},{"v":132744,"d":"132,744.00"},{"v":97416,"d":"97,416.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45398.45,"d":"45,398.45"},{"v":21239.04,"d":"21,239.04"},{"v":10619.52,"d":"10,619.52"},{"v":10619.52,"d":"10,619.52"},{"v":0,"d":"0.00"},{"v":2920.37,"d":"2,920.37"},{"v":7964.64,"d":"7,964.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E29","v":{"v":283523.09,"d":"283,523.09"}},{"v":230160,"d":"230,160.00"},{"v":132744,"d":"132,744.00"},{"v":97416,"d":"97,416.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45398.45,"d":"45,398.45"},{"v":21239.04,"d":"21,239.04"},{"v":10619.52,"d":"10,619.52"},{"v":10619.52,"d":"10,619.52"},{"v":0,"d":"0.00"},{"v":2920.37,"d":"2,920.37"},{"v":7964.64,"d":"7,964.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":230160,"d":"230,160.00"},{"v":132744,"d":"132,744.00"},{"v":97416,"d":"97,416.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45398.45,"d":"45,398.45"},{"v":21239.04,"d":"21,239.04"},{"v":10619.52,"d":"10,619.52"},{"v":10619.52,"d":"10,619.52"},{"v":0,"d":"0.00"},{"v":2920.37,"d":"2,920.37"},{"v":7964.64,"d":"7,964.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"7丶工资福利（政府预算）","index":6,"n_rows":29,"n_cols":13,"rows_kept":29,"merged":[[0,11,0,12],[2,0,2,6],[2,11,2,12],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]]}
["附件7："]
["基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":10},"单位：元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"$f":"E7+E12+E15+E18+E23+E27","v":{"v":2801373.46,"d":"2,801,373.46"}},{"v":1307282.36,"d":"1,307,282.36"},{"v":1061268,"d":"1,061,268.00"},{"v":209295.8,"d":"209,295.80"},{"v":36718.56,"d":"36,718.56"},{"v":0,"d":"0.00"},{"v":1494091.1,"d":"1,494,091.10"},{"v":1494091.1,"d":"1,494,091.10"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E8+E10","v":{"v":1307282.36,"d":"1,307,282.36"}},{"v":1307282.36,"d":"1,307,282.36"},{"v":1061268,"d":"1,061,268.00"},{"v":209295.8,"d":"209,295.80"},{"v":36718.56,"d":"36,718.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E9","v":{"v":1138241.96,"d":"1,138,241.96"}},{"v":1138241.96,"d":"1,138,241.96"},{"v":922860,"d":"922,860.00"},{"v":183235.4,"d":"183,235.40"},{"v":32146.56,"d":"32,146.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":1138241.96,"d":"1,138,241.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":922860,"d":"922,860.00"},{"v":183235.4,"d":"183,235.40"},{"v":32146.56,"d":"32,146.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E11","v":{"v":169040.4,"d":"169,040.40"}},{"v":169040.4,"d":"169,040.40"},{"v":138408,"d":"138,408.00"},{"v":26060.4,"d":"26,060.40"},{"v":4572,"d":"4,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":138408,"d":"138,408.00"},{"v":26060.4,"d":"26,060.40"},{"v":4572,"d":"4,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E13","v":{"v":68999.91,"d":"68,999.91"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E16","v":{"v":179868.04,"d":"179,868.04"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E17","v":{"v":179868.04,"d":"179,868.04"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E19+E21","v":{"v":717137.41,"d":"717,137.41"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":717137.41,"d":"717,137.41"},{"v":717137.41,"d":"717,137.41"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"E20","v":{"v":528722.14,"d":"528,722.14"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E22","v":{"v":188415.27,"d":"188,415.27"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E24","v":{"v":244562.65,"d":"244,562.65"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E25:E26)","v":{"v":244562.65,"d":"244,562.65"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E28","v":{"v":283523.09,"d":"283,523.09"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E29","v":{"v":283523.09,"d":"283,523.09"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"}]

{"sheet":"8丶基本-商品服务","index":7,"n_rows":9,"n_cols":31,"rows_kept":9,"merged":[[0,29,0,30],[2,29,2,30],[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],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30]]}
["附件8："]
["基本支出预算明细表-商品和服务支出(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":28},"单位：元"]
["功能科目",null,null,"科目名称","总 计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","物业委托费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E7","v":{"v":1282400,"d":"1,282,400.00"}},{"v":150000,"d":"150,000.00"},{"v":273400,"d":"273,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255000,"d":"255,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":73000,"d":"73,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E8","v":{"v":1282400,"d":"1,282,400.00"}},{"v":150000,"d":"150,000.00"},{"v":273400,"d":"273,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255000,"d":"255,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":73000,"d":"73,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E9","v":{"v":1282400,"d":"1,282,400.00"}},{"v":150000,"d":"150,000.00"},{"v":273400,"d":"273,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255000,"d":"255,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":73000,"d":"73,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":1282400,"d":"1,282,400.00"},{"v":150000,"d":"150,000.00"},{"v":273400,"d":"273,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255000,"d":"255,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":73000,"d":"73,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]

{"sheet":"9丶商品服务（政府预算）","index":8,"n_rows":27,"n_cols":18,"rows_kept":27,"merged":[[0,16,0,17],[2,0,2,7],[2,16,2,17],[3,3,4,3],[3,4,4,4],[3,15,3,17]]}
["附件9："]
["基本支出预算明细表-商品和服务支出(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目名称","总计","机关商品和服务支出",{"$nulls":9},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","公务用车运行维护费","维修(护)费","其他商品和服务支出","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":4},{"$f":"E7+E10+E13+E16+E21+E25","v":{"v":1282400,"d":"1,282,400.00"}},{"v":1282400,"d":"1,282,400.00"},{"v":854900,"d":"854,900.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},{"$f":"E8","v":{"v":1282400,"d":"1,282,400.00"}},{"v":1282400,"d":"1,282,400.00"},{"v":854900,"d":"854,900.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,null,{"$f":"E9","v":{"v":1282400,"d":"1,282,400.00"}},{"v":1282400,"d":"1,282,400.00"},{"v":854900,"d":"854,900.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":1282400,"d":"1,282,400.00"},{"v":1282400,"d":"1,282,400.00"},{"v":854900,"d":"854,900.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"E11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,null,{"$f":"E12","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","行政运行（人力资源和社会保障管理事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"$f":"E14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,null,{"$f":"E15","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","行政运行（卫生健康管理事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"$f":"E17+E19","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,null,{"$f":"E18","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","行政运行（农业）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,null,{"$f":"E20","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","行政运行（林业）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",{"$nulls":3},{"$f":"E22","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,null,{"$f":"SUM(E23:E24)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","行政运行（自然资源事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","国土资源规划及管理",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",{"$nulls":3},{"$f":"E26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,null,{"$f":"E27","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","安全监管",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"10丶基本-个人家庭","index":9,"n_rows":5,"n_cols":16,"rows_kept":5,"merged":[[2,0,2,5],[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]]}
["附件10："]
["基本支出预算明细表-对个人和家庭的补助(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","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"]
["类","款","项"]

{"sheet":"11丶个人家庭（政府预算）","index":10,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[2,0,2,5],[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]]}
["附件11："]
["基本支出预算明细表-对个人和家庭的补助(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":8},"单位：元"]
["功能科目",null,null,"功能科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]

{"sheet":"12、公共财政预算拨款收支预算","index":11,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]]}
["附件12："]
["公共财政拨款收支预算总表"]
["单位名称:洗马乡财政所",{"$nulls":4},"单位:元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数","项目","预算数"]
["一、公共财政预算拨款",{"v":6293173.46,"d":"6,293,173.46"},"一、一般公共服务支出",{"v":2589682.36,"d":"2,589,682.36"},"一、人员支出",{"v":2801373.46,"d":"2,801,373.46"}]
["    经费拨款",{"v":6160773.46,"d":"6,160,773.46"},"二、公共安全支出",{"v":0,"d":"0.00"},"      工资福利支出",{"v":2801373.46,"d":"2,801,373.46"}]
["       在职人员经费拨款",{"v":2801373.46,"d":"2,801,373.46"},"三、教育支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助",{"v":0,"d":"0.00"}]
["       离退休人员经费拨款",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},"二、公用支出",{"v":1282400,"d":"1,282,400.00"}]
["       公用经费拨款",{"v":1150000,"d":"1,150,000.00"},"五、文化体育与传媒支出",{"v":0,"d":"0.00"},"      一般商品和服务支出",{"v":1282400,"d":"1,282,400.00"}]
["       专项经费拨款",{"v":2209400,"d":"2,209,400.00"},"六、社会保障和就业支出",{"v":68999.91,"d":"68,999.91"},"三、项目支出",{"v":2209400,"d":"2,209,400.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":132400,"d":"132,400.00"},"七、医疗卫生与计划生育支出",{"v":289868.04,"d":"289,868.04"},"      专项商品和服务支出",{"v":2209400,"d":"2,209,400.00"}]
["       专项收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},"      专项对个人和家庭补助",{"v":0,"d":"0.00"}]
["       行政事业性收费收入",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},"      资本性支出（基本建设）",{"v":0,"d":"0.00"}]
["       罚没收入",{"v":0,"d":"0.00"},"十、农林水支出",{"v":2816537.41,"d":"2,816,537.41"},"      资本性支出",{"v":0,"d":"0.00"}]
["       国有资本经营收入",{"v":0,"d":"0.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},"      对企业补助",{"v":0,"d":"0.00"}]
["       国有资源（资产）有偿使用收入",{"v":132400,"d":"132,400.00"},"十二、资源勘探信息等支出",{"v":0,"d":"0.00"},"      其他支出",{"v":0,"d":"0.00"}]
["       其他收入",{"v":0,"d":"0.00"},"十三、商品服务业等支出",{"v":0,"d":"0.00"},"四、上缴政府统筹支出",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"十四、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十五、国土海洋气象等支出",{"v":244562.65,"d":"244,562.65"}]
[null,null,"十六、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"十七、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"十八、其他支出",{"v":0,"d":"0.00"}]
[]
["收入总计",{"v":6293173.46,"d":"6,293,173.46"},"支出总计",{"v":6009650.37,"d":"6,009,650.37"},"支出总计",{"v":6293173.46,"d":"6,293,173.46"}]

{"sheet":"13丶一般预算支出表","index":12,"n_rows":35,"n_cols":18,"rows_kept":35,"merged":[[2,0,2,8],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[4,0,4,2],[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]]}
["附件13："]
["一般公共预算支出情况表"]
["单位名称：洗马乡财政所",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总  计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出(基本建设)","资本性支出","对企业补助(基本建设)","对企业补助","其他支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E8+E13+E16+E22+E29+E33","v":{"v":6293173.46,"d":"6,293,173.46"}},{"v":4083773.46,"d":"4,083,773.46"},{"v":2801373.46,"d":"2,801,373.46"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":2209400,"d":"2,209,400.00"},{"v":2209400,"d":"2,209,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E9+E11","v":{"v":2589682.36,"d":"2,589,682.36"}},{"v":2589682.36,"d":"2,589,682.36"},{"v":1307282.36,"d":"1,307,282.36"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E10","v":{"v":2420641.96,"d":"2,420,641.96"}},{"v":2420641.96,"d":"2,420,641.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":2420641.96,"d":"2,420,641.96"},{"v":2420641.96,"d":"2,420,641.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E12","v":{"v":169040.4,"d":"169,040.40"}},{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E15","v":{"v":68999.91,"d":"68,999.91"}},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E17+E19","v":{"v":289868.04,"d":"289,868.04"}},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E18","v":{"v":179868.04,"d":"179,868.04"}},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","07",null,"  计划生育事务",{"$f":"SUM(E20:E21)","v":{"v":110000,"d":"110,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","16","    计划生育机构",{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","99","    其他计划生育事务支出",{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79000,"d":"79,000.00"},{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E23+E25+E27","v":{"v":2816537.41,"d":"2,816,537.41"}},{"v":717137.41,"d":"717,137.41"},{"v":717137.41,"d":"717,137.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"E24","v":{"v":528722.14,"d":"528,722.14"}},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E26","v":{"v":188415.27,"d":"188,415.27"}},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","07",null,"  农村综合改革",{"$f":"E28","v":{"v":2099400,"d":"2,099,400.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  07","05","    对村民委员会和村党支部的补助",{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E30","v":{"v":244562.65,"d":"244,562.65"}},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E31:E32)","v":{"v":244562.65,"d":"244,562.65"}},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E34","v":{"v":283523.09,"d":"283,523.09"}},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E35","v":{"v":283523.09,"d":"283,523.09"}},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"14丶一般预算基本支出表","index":13,"n_rows":30,"n_cols":8,"rows_kept":30,"merged":[[3,0,3,3],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]]}
["附件14："]
["一般公共预算基本支出情况表"]
["单位名称：洗马乡财政所",{"$nulls":6},"单位：元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"$f":"E8+E13+E16+E19+E24+E28","v":{"v":4083773.46,"d":"4,083,773.46"}},{"$f":"F8+F13+F16+F19+F24+F28","v":{"v":2801373.46,"d":"2,801,373.46"}},{"$f":"G8+G13+G16+G19+G24+G28","v":{"v":1282400,"d":"1,282,400.00"}},{"$f":"H8+H13+H16+H19+H24+H28","v":{"v":0,"d":"0.00"}}]
["201",{"$nulls":3},{"$f":"E9+E11","v":{"v":2589682.36,"d":"2,589,682.36"}},{"$f":"F9+F11","v":{"v":1307282.36,"d":"1,307,282.36"}},{"$f":"G9+G11","v":{"v":1282400,"d":"1,282,400.00"}},{"$f":"H9+H11","v":{"v":0,"d":"0.00"}}]
["  201","03",null,null,{"$f":"E10","v":{"v":2420641.96,"d":"2,420,641.96"}},{"$f":"F10","v":{"v":1138241.96,"d":"1,138,241.96"}},{"$f":"G10","v":{"v":1282400,"d":"1,282,400.00"}},{"$f":"H10","v":{"v":0,"d":"0.00"}}]
["    201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":2420641.96,"d":"2,420,641.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1282400,"d":"1,282,400.00"},{"v":0,"d":"0.00"}]
["  201","06",null,null,{"$f":"E12","v":{"v":169040.4,"d":"169,040.40"}},{"$f":"F12","v":{"v":169040.4,"d":"169,040.40"}},{"$f":"G12","v":{"v":0,"d":"0.00"}},{"$f":"H12","v":{"v":0,"d":"0.00"}}]
["    201","  06","01","行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"$f":"F14","v":{"v":68999.91,"d":"68,999.91"}},{"$f":"G14","v":{"v":0,"d":"0.00"}},{"$f":"H14","v":{"v":0,"d":"0.00"}}]
["  208","01",null,null,{"$f":"E15","v":{"v":68999.91,"d":"68,999.91"}},{"$f":"F15","v":{"v":68999.91,"d":"68,999.91"}},{"$f":"G15","v":{"v":0,"d":"0.00"}},{"$f":"H15","v":{"v":0,"d":"0.00"}}]
["    208","  01","01","行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},{"$f":"E17","v":{"v":179868.04,"d":"179,868.04"}},{"$f":"F17","v":{"v":179868.04,"d":"179,868.04"}},{"$f":"G17","v":{"v":0,"d":"0.00"}},{"$f":"H17","v":{"v":0,"d":"0.00"}}]
["  210","01",null,null,{"$f":"E18","v":{"v":179868.04,"d":"179,868.04"}},{"$f":"F18","v":{"v":179868.04,"d":"179,868.04"}},{"$f":"G18","v":{"v":0,"d":"0.00"}},{"$f":"H18","v":{"v":0,"d":"0.00"}}]
["    210","  01","01","行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"$f":"E20+E22","v":{"v":717137.41,"d":"717,137.41"}},{"$f":"F20+F22","v":{"v":717137.41,"d":"717,137.41"}},{"$f":"G20+G22","v":{"v":0,"d":"0.00"}},{"$f":"H20+H22","v":{"v":0,"d":"0.00"}}]
["  213","01",null,null,{"$f":"E21","v":{"v":528722.14,"d":"528,722.14"}},{"$f":"F21","v":{"v":528722.14,"d":"528,722.14"}},{"$f":"G21","v":{"v":0,"d":"0.00"}},{"$f":"H21","v":{"v":0,"d":"0.00"}}]
["    213","  01","01","行政运行（农业）",{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,null,{"$f":"E23","v":{"v":188415.27,"d":"188,415.27"}},{"$f":"F23","v":{"v":188415.27,"d":"188,415.27"}},{"$f":"G23","v":{"v":0,"d":"0.00"}},{"$f":"H23","v":{"v":0,"d":"0.00"}}]
["    213","  02","01","行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",{"$nulls":3},{"$f":"E25","v":{"v":244562.65,"d":"244,562.65"}},{"$f":"F25","v":{"v":244562.65,"d":"244,562.65"}},{"$f":"G25","v":{"v":0,"d":"0.00"}},{"$f":"H25","v":{"v":0,"d":"0.00"}}]
["  220","01",null,null,{"$f":"SUM(E26:E27)","v":{"v":244562.65,"d":"244,562.65"}},{"$f":"SUM(F26:F27)","v":{"v":244562.65,"d":"244,562.65"}},{"$f":"SUM(G26:G27)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"0.00"}}]
["    220","  01","01","行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",{"$nulls":3},{"$f":"E29","v":{"v":283523.09,"d":"283,523.09"}},{"$f":"F29","v":{"v":283523.09,"d":"283,523.09"}},{"$f":"G29","v":{"v":0,"d":"0.00"}},{"$f":"H29","v":{"v":0,"d":"0.00"}}]
["  224","01",null,null,{"$f":"E30","v":{"v":283523.09,"d":"283,523.09"}},{"$f":"F30","v":{"v":283523.09,"d":"283,523.09"}},{"$f":"G30","v":{"v":0,"d":"0.00"}},{"$f":"H30","v":{"v":0,"d":"0.00"}}]
["    224","  01","06","安全监管",{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15丶一般-工资福利","index":14,"n_rows":32,"n_cols":21,"rows_kept":32,"merged":[[0,19,0,20],[2,0,2,6],[2,19,2,20],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,20]]}
["附件15："]
["一般公共预算基本支出预算明细表-工资福利支出(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":18},"单位：元"]
["功能科目",null,null,"科目名称","总  计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费",null,"合计","伙食补助费","医疗费","其他工资福利支出"]
[{"$nulls":3},"合计",{"$f":"E7+E12+E15+E18+E26+E30","v":{"v":2801373.46,"d":"2,801,373.46"}},{"v":2270484,"d":"2,270,484.00"},{"v":1323108,"d":"1,323,108.00"},{"v":947376,"d":"947,376.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":451502.98,"d":"451,502.98"},{"v":211697.28,"d":"211,697.28"},{"v":104848.64,"d":"104,848.64"},{"v":105848.64,"d":"105,848.64"},{"v":0,"d":"0.00"},{"v":29108.42,"d":"29,108.42"},{"v":79386.48,"d":"79,386.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E8+E10","v":{"v":1307282.36,"d":"1,307,282.36"}},{"v":1061268,"d":"1,061,268.00"},{"v":611976,"d":"611,976.00"},{"v":449292,"d":"449,292.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":209295.8,"d":"209,295.80"},{"v":97916.16,"d":"97,916.16"},{"v":48958.08,"d":"48,958.08"},{"v":48958.08,"d":"48,958.08"},{"v":0,"d":"0.00"},{"v":13463.48,"d":"13,463.48"},{"v":36718.56,"d":"36,718.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E9","v":{"v":1138241.96,"d":"1,138,241.96"}},{"v":922860,"d":"922,860.00"},{"v":535776,"d":"535,776.00"},{"v":387084,"d":"387,084.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":183235.4,"d":"183,235.40"},{"v":85724.16,"d":"85,724.16"},{"v":42862.08,"d":"42,862.08"},{"v":42862.08,"d":"42,862.08"},{"v":0,"d":"0.00"},{"v":11787.08,"d":"11,787.08"},{"v":32146.56,"d":"32,146.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":1138241.96,"d":"1,138,241.96"},{"v":922860,"d":"922,860.00"},{"v":535776,"d":"535,776.00"},{"v":387084,"d":"387,084.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":183235.4,"d":"183,235.40"},{"v":85724.16,"d":"85,724.16"},{"v":42862.08,"d":"42,862.08"},{"v":42862.08,"d":"42,862.08"},{"v":0,"d":"0.00"},{"v":11787.08,"d":"11,787.08"},{"v":32146.56,"d":"32,146.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E11","v":{"v":169040.4,"d":"169,040.40"}},{"v":138408,"d":"138,408.00"},{"v":76200,"d":"76,200.00"},{"v":62208,"d":"62,208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26060.4,"d":"26,060.40"},{"v":12192,"d":"12,192.00"},{"v":6096,"d":"6,096.00"},{"v":6096,"d":"6,096.00"},{"v":0,"d":"0.00"},{"v":1676.4,"d":"1,676.40"},{"v":4572,"d":"4,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":138408,"d":"138,408.00"},{"v":76200,"d":"76,200.00"},{"v":62208,"d":"62,208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26060.4,"d":"26,060.40"},{"v":12192,"d":"12,192.00"},{"v":6096,"d":"6,096.00"},{"v":6096,"d":"6,096.00"},{"v":0,"d":"0.00"},{"v":1676.4,"d":"1,676.40"},{"v":4572,"d":"4,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E13","v":{"v":68999.91,"d":"68,999.91"}},{"v":55512,"d":"55,512.00"},{"v":33552,"d":"33,552.00"},{"v":21960,"d":"21,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11474.79,"d":"11,474.79"},{"v":5368.32,"d":"5,368.32"},{"v":2684.16,"d":"2,684.16"},{"v":2684.16,"d":"2,684.16"},{"v":0,"d":"0.00"},738.15,{"v":2013.12,"d":"2,013.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":55512,"d":"55,512.00"},{"v":33552,"d":"33,552.00"},{"v":21960,"d":"21,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11474.79,"d":"11,474.79"},{"v":5368.32,"d":"5,368.32"},{"v":2684.16,"d":"2,684.16"},{"v":2684.16,"d":"2,684.16"},{"v":0,"d":"0.00"},738.15,{"v":2013.12,"d":"2,013.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":55512,"d":"55,512.00"},{"v":33552,"d":"33,552.00"},{"v":21960,"d":"21,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11474.79,"d":"11,474.79"},{"v":5368.32,"d":"5,368.32"},{"v":2684.16,"d":"2,684.16"},{"v":2684.16,"d":"2,684.16"},{"v":0,"d":"0.00"},738.15,{"v":2013.12,"d":"2,013.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E16","v":{"v":179868.04,"d":"179,868.04"}},{"v":146772,"d":"146,772.00"},{"v":84816,"d":"84,816.00"},{"v":61956,"d":"61,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28007.08,"d":"28,007.08"},{"v":13570.56,"d":"13,570.56"},{"v":5785.28,"d":"5,785.28"},{"v":6785.28,"d":"6,785.28"},{"v":0,"d":"0.00"},{"v":1865.96,"d":"1,865.96"},{"v":5088.96,"d":"5,088.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E17","v":{"v":179868.04,"d":"179,868.04"}},{"v":146772,"d":"146,772.00"},{"v":84816,"d":"84,816.00"},{"v":61956,"d":"61,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28007.08,"d":"28,007.08"},{"v":13570.56,"d":"13,570.56"},{"v":5785.28,"d":"5,785.28"},{"v":6785.28,"d":"6,785.28"},{"v":0,"d":"0.00"},{"v":1865.96,"d":"1,865.96"},{"v":5088.96,"d":"5,088.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":146772,"d":"146,772.00"},{"v":84816,"d":"84,816.00"},{"v":61956,"d":"61,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28007.08,"d":"28,007.08"},{"v":13570.56,"d":"13,570.56"},{"v":5785.28,"d":"5,785.28"},{"v":6785.28,"d":"6,785.28"},{"v":0,"d":"0.00"},{"v":1865.96,"d":"1,865.96"},{"v":5088.96,"d":"5,088.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E19+E24","v":{"v":717137.41,"d":"717,137.41"}},{"v":578568,"d":"578,568.00"},{"v":344700,"d":"344,700.00"},{"v":233868,"d":"233,868.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":117887.41,"d":"117,887.41"},{"v":55152,"d":"55,152.00"},{"v":27576,"d":"27,576.00"},{"v":27576,"d":"27,576.00"},{"v":0,"d":"0.00"},{"v":7583.41,"d":"7,583.41"},{"v":20682,"d":"20,682.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"SUM(E20:E23)","v":{"v":528722.14,"d":"528,722.14"}},{"v":426024,"d":"426,024.00"},{"v":255468,"d":"255,468.00"},{"v":170556,"d":"170,556.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87370.06,"d":"87,370.06"},{"v":40874.88,"d":"40,874.88"},{"v":20437.44,"d":"20,437.44"},{"v":20437.44,"d":"20,437.44"},{"v":0,"d":"0.00"},{"v":5620.3,"d":"5,620.30"},{"v":15328.08,"d":"15,328.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":61704.67,"d":"61,704.67"},{"v":49992,"d":"49,992.00"},{"v":29136,"d":"29,136.00"},{"v":20856,"d":"20,856.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9964.51,"d":"9,964.51"},{"v":4661.76,"d":"4,661.76"},{"v":2330.88,"d":"2,330.88"},{"v":2330.88,"d":"2,330.88"},{"v":0,"d":"0.00"},640.99,{"v":1748.16,"d":"1,748.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":260968.4,"d":"260,968.40"},{"v":209916,"d":"209,916.00"},{"v":126996,"d":"126,996.00"},{"v":82920,"d":"82,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43432.64,"d":"43,432.64"},{"v":20319.36,"d":"20,319.36"},{"v":10159.68,"d":"10,159.68"},{"v":10159.68,"d":"10,159.68"},{"v":0,"d":"0.00"},{"v":2793.92,"d":"2,793.92"},{"v":7619.76,"d":"7,619.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":62147.47,"d":"62,147.47"},{"v":50676,"d":"50,676.00"},{"v":28536,"d":"28,536.00"},{"v":22140,"d":"22,140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9759.31,"d":"9,759.31"},{"v":4565.76,"d":"4,565.76"},{"v":2282.88,"d":"2,282.88"},{"v":2282.88,"d":"2,282.88"},{"v":0,"d":"0.00"},627.79,{"v":1712.16,"d":"1,712.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":143901.6,"d":"143,901.60"},{"v":115440,"d":"115,440.00"},{"v":70800,"d":"70,800.00"},{"v":44640,"d":"44,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24213.6,"d":"24,213.60"},{"v":11328,"d":"11,328.00"},{"v":5664,"d":"5,664.00"},{"v":5664,"d":"5,664.00"},{"v":0,"d":"0.00"},{"v":1557.6,"d":"1,557.60"},{"v":4248,"d":"4,248.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E25","v":{"v":188415.27,"d":"188,415.27"}},{"v":152544,"d":"152,544.00"},{"v":89232,"d":"89,232.00"},{"v":63312,"d":"63,312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30517.35,"d":"30,517.35"},{"v":14277.12,"d":"14,277.12"},{"v":7138.56,"d":"7,138.56"},{"v":7138.56,"d":"7,138.56"},{"v":0,"d":"0.00"},{"v":1963.11,"d":"1,963.11"},{"v":5353.92,"d":"5,353.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":152544,"d":"152,544.00"},{"v":89232,"d":"89,232.00"},{"v":63312,"d":"63,312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30517.35,"d":"30,517.35"},{"v":14277.12,"d":"14,277.12"},{"v":7138.56,"d":"7,138.56"},{"v":7138.56,"d":"7,138.56"},{"v":0,"d":"0.00"},{"v":1963.11,"d":"1,963.11"},{"v":5353.92,"d":"5,353.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E27","v":{"v":244562.65,"d":"244,562.65"}},{"v":198204,"d":"198,204.00"},{"v":115320,"d":"115,320.00"},{"v":82884,"d":"82,884.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39439.45,"d":"39,439.45"},{"v":18451.2,"d":"18,451.20"},{"v":9225.6,"d":"9,225.60"},{"v":9225.6,"d":"9,225.60"},{"v":0,"d":"0.00"},{"v":2537.05,"d":"2,537.05"},{"v":6919.2,"d":"6,919.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E28:E29)","v":{"v":244562.65,"d":"244,562.65"}},{"v":198204,"d":"198,204.00"},{"v":115320,"d":"115,320.00"},{"v":82884,"d":"82,884.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39439.45,"d":"39,439.45"},{"v":18451.2,"d":"18,451.20"},{"v":9225.6,"d":"9,225.60"},{"v":9225.6,"d":"9,225.60"},{"v":0,"d":"0.00"},{"v":2537.05,"d":"2,537.05"},{"v":6919.2,"d":"6,919.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":107808,"d":"107,808.00"},{"v":66276,"d":"66,276.00"},{"v":41532,"d":"41,532.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22666.4,"d":"22,666.40"},{"v":10604.16,"d":"10,604.16"},{"v":5302.08,"d":"5,302.08"},{"v":5302.08,"d":"5,302.08"},{"v":0,"d":"0.00"},{"v":1458.08,"d":"1,458.08"},{"v":3976.56,"d":"3,976.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":90396,"d":"90,396.00"},{"v":49044,"d":"49,044.00"},{"v":41352,"d":"41,352.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16773.05,"d":"16,773.05"},{"v":7847.04,"d":"7,847.04"},{"v":3923.52,"d":"3,923.52"},{"v":3923.52,"d":"3,923.52"},{"v":0,"d":"0.00"},{"v":1078.97,"d":"1,078.97"},{"v":2942.64,"d":"2,942.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E31","v":{"v":283523.09,"d":"283,523.09"}},{"v":230160,"d":"230,160.00"},{"v":132744,"d":"132,744.00"},{"v":97416,"d":"97,416.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45398.45,"d":"45,398.45"},{"v":21239.04,"d":"21,239.04"},{"v":10619.52,"d":"10,619.52"},{"v":10619.52,"d":"10,619.52"},{"v":0,"d":"0.00"},{"v":2920.37,"d":"2,920.37"},{"v":7964.64,"d":"7,964.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E32","v":{"v":283523.09,"d":"283,523.09"}},{"v":230160,"d":"230,160.00"},{"v":132744,"d":"132,744.00"},{"v":97416,"d":"97,416.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45398.45,"d":"45,398.45"},{"v":21239.04,"d":"21,239.04"},{"v":10619.52,"d":"10,619.52"},{"v":10619.52,"d":"10,619.52"},{"v":0,"d":"0.00"},{"v":2920.37,"d":"2,920.37"},{"v":7964.64,"d":"7,964.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":230160,"d":"230,160.00"},{"v":132744,"d":"132,744.00"},{"v":97416,"d":"97,416.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45398.45,"d":"45,398.45"},{"v":21239.04,"d":"21,239.04"},{"v":10619.52,"d":"10,619.52"},{"v":10619.52,"d":"10,619.52"},{"v":0,"d":"0.00"},{"v":2920.37,"d":"2,920.37"},{"v":7964.64,"d":"7,964.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"16丶工资福利（政府预算）2","index":15,"n_rows":29,"n_cols":13,"rows_kept":29,"merged":[[0,11,0,12],[2,0,2,6],[2,11,2,12],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]]}
["附件16："]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":10},"单位：元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"$f":"E7+E12+E15+E18+E23+E27","v":{"v":2801373.46,"d":"2,801,373.46"}},{"v":1307282.36,"d":"1,307,282.36"},{"v":1061268,"d":"1,061,268.00"},{"v":209295.8,"d":"209,295.80"},{"v":36718.56,"d":"36,718.56"},{"v":0,"d":"0.00"},{"v":1494091.1,"d":"1,494,091.10"},{"v":1494091.1,"d":"1,494,091.10"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E8+E10","v":{"v":1307282.36,"d":"1,307,282.36"}},{"v":1307282.36,"d":"1,307,282.36"},{"v":1061268,"d":"1,061,268.00"},{"v":209295.8,"d":"209,295.80"},{"v":36718.56,"d":"36,718.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E9","v":{"v":1138241.96,"d":"1,138,241.96"}},{"v":1138241.96,"d":"1,138,241.96"},{"v":922860,"d":"922,860.00"},{"v":183235.4,"d":"183,235.40"},{"v":32146.56,"d":"32,146.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":1138241.96,"d":"1,138,241.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":922860,"d":"922,860.00"},{"v":183235.4,"d":"183,235.40"},{"v":32146.56,"d":"32,146.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E11","v":{"v":169040.4,"d":"169,040.40"}},{"v":169040.4,"d":"169,040.40"},{"v":138408,"d":"138,408.00"},{"v":26060.4,"d":"26,060.40"},{"v":4572,"d":"4,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":138408,"d":"138,408.00"},{"v":26060.4,"d":"26,060.40"},{"v":4572,"d":"4,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E13","v":{"v":68999.91,"d":"68,999.91"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E16","v":{"v":179868.04,"d":"179,868.04"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E17","v":{"v":179868.04,"d":"179,868.04"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E19+E21","v":{"v":717137.41,"d":"717,137.41"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":717137.41,"d":"717,137.41"},{"v":717137.41,"d":"717,137.41"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"E20","v":{"v":528722.14,"d":"528,722.14"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E22","v":{"v":188415.27,"d":"188,415.27"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E24","v":{"v":244562.65,"d":"244,562.65"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E25:E26)","v":{"v":244562.65,"d":"244,562.65"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E28","v":{"v":283523.09,"d":"283,523.09"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E29","v":{"v":283523.09,"d":"283,523.09"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"}]

{"sheet":"17丶一般-商品服务","index":16,"n_rows":9,"n_cols":31,"rows_kept":9,"merged":[[0,29,0,30],[2,29,2,30],[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],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30]]}
["附件17："]
["基本支出预算明细表-商品和服务支出(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":28},"单位：元"]
["功能科目",null,null,"科目名称","总 计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","物业委托费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E7","v":{"v":1282400,"d":"1,282,400.00"}},{"v":150000,"d":"150,000.00"},{"v":273400,"d":"273,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255000,"d":"255,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":73000,"d":"73,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E8","v":{"v":1282400,"d":"1,282,400.00"}},{"v":150000,"d":"150,000.00"},{"v":273400,"d":"273,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255000,"d":"255,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":73000,"d":"73,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E9","v":{"v":1282400,"d":"1,282,400.00"}},{"v":150000,"d":"150,000.00"},{"v":273400,"d":"273,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255000,"d":"255,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":73000,"d":"73,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":1282400,"d":"1,282,400.00"},{"v":150000,"d":"150,000.00"},{"v":273400,"d":"273,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255000,"d":"255,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":0,"d":"0.00"},{"v":73000,"d":"73,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]

{"sheet":"18丶商品服务（政府预算2）","index":17,"n_rows":27,"n_cols":18,"rows_kept":27,"merged":[[0,16,0,17],[2,0,2,7],[2,16,2,17],[3,3,4,3],[3,4,4,4],[3,5,3,14],[3,15,3,17]]}
["附件18："]
["一般公共预算基本支出预算明细表-商品和服务支出(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目名称","总计","机关商品和服务支出",{"$nulls":9},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","公务用车运行维护费","维修(护)费","其他商品和服务支出","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"$f":"E7+E10+E13+E16+E21+E25","v":{"v":1282400,"d":"1,282,400.00"}},{"v":1282400,"d":"1,282,400.00"},{"v":854900,"d":"854,900.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E8","v":{"v":1282400,"d":"1,282,400.00"}},{"v":1282400,"d":"1,282,400.00"},{"v":854900,"d":"854,900.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E9","v":{"v":1282400,"d":"1,282,400.00"}},{"v":1282400,"d":"1,282,400.00"},{"v":854900,"d":"854,900.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":1282400,"d":"1,282,400.00"},{"v":1282400,"d":"1,282,400.00"},{"v":854900,"d":"854,900.00"},{"v":35000,"d":"35,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E12","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E15","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E17+E19","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"E18","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E20","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E22","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E23:E24)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E27","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"19丶一般-个人家庭","index":18,"n_rows":5,"n_cols":16,"rows_kept":5,"merged":[[2,0,2,5],[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]]}
["附件19："]
["一般公共预算基本支出预算明细表-对个人和家庭的补助(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","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","公共财政拨款)"]
["类","款","项"]

{"sheet":"20丶个人家庭（政府预算）2","index":19,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[2,0,2,5],[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]]}
["附件20："]
["一般公共预算基本支出预算明细表-对个人和家庭的补助(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":8},"单位：元"]
["功能科目",null,null,"功能科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]

{"sheet":"21丶政府性基金","index":20,"n_rows":5,"n_cols":16,"rows_kept":5,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,8],[3,9,3,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]]}
["附件21："]
["政府性基金预算支出情况表(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",null,null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","资本性支出(基本建设)","资本性支出","对企业补助","其他支出"]

{"sheet":"22丶政府性基金（政府预算）","index":21,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
["附件22："]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]

{"sheet":"23丶专户","index":22,"n_rows":5,"n_cols":19,"rows_kept":5,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[3,18,5,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总  计","基本支出",{"$nulls":3},"项目支出",{"$nulls":8},"上缴政府统筹支出"]
["类","款","项",null,null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出(基本建设)","资本性支出","对企业补助(基本建设)","对企业补助","其他支出"]

{"sheet":"24丶专户（政府预算）","index":23,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
["附件24："]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]

{"sheet":"25丶经费拨款","index":24,"n_rows":35,"n_cols":19,"rows_kept":35,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[3,18,5,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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]]}
["附件25："]
["一般公共预算拨款--经费拨款预算表(按部门预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总  计","基本支出",{"$nulls":3},"项目支出",{"$nulls":8},"上缴政府统筹支出"]
["类","款","项",null,null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出(基本建设)","资本性支出","对企业补助(基本建设)","对企业补助","其他支出"]
[]
[{"$nulls":3},"合计",{"$f":"E8+E13+E16+E22+E29+E33","v":{"v":6160773.46,"d":"6,160,773.46"}},{"v":3951373.46,"d":"3,951,373.46"},{"v":2801373.46,"d":"2,801,373.46"},{"v":1150000,"d":"1,150,000.00"},{"v":0,"d":"0.00"},{"v":2209400,"d":"2,209,400.00"},{"v":2209400,"d":"2,209,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E9+E11","v":{"v":2457282.36,"d":"2,457,282.36"}},{"v":2457282.36,"d":"2,457,282.36"},{"v":1307282.36,"d":"1,307,282.36"},{"v":1150000,"d":"1,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E10","v":{"v":2288241.96,"d":"2,288,241.96"}},{"v":2288241.96,"d":"2,288,241.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1150000,"d":"1,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":2288241.96,"d":"2,288,241.96"},{"v":2288241.96,"d":"2,288,241.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1150000,"d":"1,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E12","v":{"v":169040.4,"d":"169,040.40"}},{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E15","v":{"v":68999.91,"d":"68,999.91"}},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E17+E19","v":{"v":289868.04,"d":"289,868.04"}},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E18","v":{"v":179868.04,"d":"179,868.04"}},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","07",null,"  计划生育事务",{"$f":"SUM(E20:E21)","v":{"v":110000,"d":"110,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","16","    计划生育机构",{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","99","    其他计划生育事务支出",{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79000,"d":"79,000.00"},{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E23+E25+E27","v":{"v":2816537.41,"d":"2,816,537.41"}},{"v":717137.41,"d":"717,137.41"},{"v":717137.41,"d":"717,137.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"E24","v":{"v":528722.14,"d":"528,722.14"}},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E26","v":{"v":188415.27,"d":"188,415.27"}},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","07",null,"  农村综合改革",{"$f":"E28","v":{"v":2099400,"d":"2,099,400.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  07","05","    对村民委员会和村党支部的补助",{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E30","v":{"v":244562.65,"d":"244,562.65"}},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E31:E32)","v":{"v":244562.65,"d":"244,562.65"}},{"v":244562.65,"d":"244,562.65"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E34","v":{"v":283523.09,"d":"283,523.09"}},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E35","v":{"v":283523.09,"d":"283,523.09"}},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"26丶经费拨款（政府预算）","index":25,"n_rows":35,"n_cols":17,"rows_kept":35,"merged":[[2,0,2,8],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
["附件26："]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称：洗马乡财政所",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"$f":"E8+E13+E16+E22+E29+E33","v":{"v":6160773.46,"d":"6,160,773.46"}},{"v":1307282.36,"d":"1,307,282.36"},{"v":3249400,"d":"3,249,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1604091.1,"d":"1,604,091.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"$f":"E9+E11","v":{"v":2457282.36,"d":"2,457,282.36"}},{"v":1307282.36,"d":"1,307,282.36"},{"v":1150000,"d":"1,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","03",null,"  政府办公厅（室）及相关机构事务",{"$f":"E10","v":{"v":2288241.96,"d":"2,288,241.96"}},{"v":1138241.96,"d":"1,138,241.96"},{"v":1150000,"d":"1,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":2288241.96,"d":"2,288,241.96"},{"v":1138241.96,"d":"1,138,241.96"},{"v":1150000,"d":"1,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","06",null,"  财政事务",{"$f":"E12","v":{"v":169040.4,"d":"169,040.40"}},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  06","01","    行政运行（财政事务）",{"v":169040.4,"d":"169,040.40"},{"v":169040.4,"d":"169,040.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"E14","v":{"v":68999.91,"d":"68,999.91"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","01",null,"  人力资源和社会保障管理事务",{"$f":"E15","v":{"v":68999.91,"d":"68,999.91"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  01","01","    行政运行（人力资源和社会保障管理事务）",{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68999.91,"d":"68,999.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"卫生健康支出",{"$f":"E17+E19","v":{"v":289868.04,"d":"289,868.04"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":289868.04,"d":"289,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","01",null,"  卫生健康管理事物",{"$f":"E18","v":{"v":179868.04,"d":"179,868.04"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  01","01","    行政运行（卫生健康管理事务）",{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179868.04,"d":"179,868.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  210","07",null,"  计划生育事务",{"$f":"SUM(E20:E21)","v":{"v":110000,"d":"110,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","99","    其他计划生育事务支出",{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    210","  07","16","    计划生育机构",{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"$f":"E23+E25+E27","v":{"v":2816537.41,"d":"2,816,537.41"}},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":717137.41,"d":"717,137.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","01",null,"  农业农村",{"$f":"E24","v":{"v":528722.14,"d":"528,722.14"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  01","01","    行政运行（农业）",{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":528722.14,"d":"528,722.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",{"$f":"E26","v":{"v":188415.27,"d":"188,415.27"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","01","    行政运行（林业）",{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188415.27,"d":"188,415.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","07",null,"  农村综合改革",{"$f":"E28","v":{"v":2099400,"d":"2,099,400.00"}},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  07","05","    对村民委员会和村党支部的补助",{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":2099400,"d":"2,099,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["220",null,null,"自然资源海洋气象等支出",{"$f":"E30","v":{"v":244562.65,"d":"244,562.65"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  220","01",null,"  自然资源事务",{"$f":"SUM(E31:E32)","v":{"v":244562.65,"d":"244,562.65"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244562.65,"d":"244,562.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","01","    行政运行（自然资源事务）",{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":134450.96,"d":"134,450.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    220","  01","04","    国土资源规划及管理",{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110111.69,"d":"110,111.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224",null,null,"灾害防治及应急管理支出",{"$f":"E34","v":{"v":283523.09,"d":"283,523.09"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  224","01",null,"  应急管理事物",{"$f":"E35","v":{"v":283523.09,"d":"283,523.09"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    224","  01","06","    安全监管",{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283523.09,"d":"283,523.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"27丶专项","index":26,"n_rows":15,"n_cols":10,"rows_kept":15,"merged":[[3,0,6,0],[3,1,6,1],[3,2,3,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,3,9],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,8,6,8],[4,9,6,9]]}
["附件27："]
["专项资金预算汇总表"]
["单位名称：洗马乡财政所",{"$nulls":8},"单位：元"]
["专项名称","总计","一般公共预算拨款",null,null,"政府性基金拨款","国有资本经营预算拨款","纳入专户管理的非税收入拨款","上级财政补助"]
[null,null,"一般公共预算拨款小计","经费拨款","纳入一般公共预算管理的非税收入拨款",{"$nulls":3},"一般公共预算补助","政府性基金补助"]
[]
[]
["合计",{"$f":"SUM(B9:B15)","v":{"v":2209400,"d":"2,209,400.00"}},{"v":2209400,"d":"2,209,400.00"},{"v":2209400,"d":"2,209,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["村级运转经费",{"v":1879400,"d":"1,879,400.00"},{"v":1879400,"d":"1,879,400.00"},{"v":1879400,"d":"1,879,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["服务群众专项经费",{"v":220000,"d":"220,000.00"},{"v":220000,"d":"220,000.00"},{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["关爱女孩及两非整治联合工作经费",{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["计生流动人口管理经费",{"v":28000,"d":"28,000.00"},{"v":28000,"d":"28,000.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["计生协会经费投入",{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["计生专项检查经费",{"v":22000,"d":"22,000.00"},{"v":22000,"d":"22,000.00"},{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他计划生育工作经费",{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"28丶三公","index":27,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[2,0,2,5],[3,0,5,0],[3,1,3,6],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
["附件28："]
["一般公共预算“三公”经费预算表"]
["单位名称：洗马乡财政所",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["洗马乡政府",{"v":190000,"d":"190,000.00"},{"v":90000,"d":"90,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["注：1、本表公开内容为“三公”经费预算一般公共预算拨款安排情况；"]
["    2、一般公共预算拨款包括经费拨款和纳入一般公共预算管理的非税收入拨款；"]
["    3、公开口径为当年安排数（不含上年结转）。"]

{"sheet":"29、专项资金绩效目标表","index":28,"n_rows":9,"n_cols":20,"rows_kept":9,"merged":[[1,0,1,19],[2,0,2,3],[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],[3,7,3,10],[3,11,3,15],[3,16,3,19]]}
["附件29："]
["专项资金绩效目标表"]
["单位名称：洗马乡财政所",{"$nulls":18},"单位：万元"]
["单位编码","单位名称","专项名称","主管部门","专项类别","预算类别","预算资金（万元）","产出",{"$nulls":3},"效益",{"$nulls":4},"保障措施"]
[{"$nulls":7},"数量指标","质量指标","时效指标","成本指标","经济效益","社会效益","生态效益","可持续影响","公众满意度","管理机构","资金管理办法","项目管理办法","实施方案"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,"合计",{"$nulls":4},{"$f":"SUM(G8:G9)","v":220.94}]
["937002","洗马乡政府","村级组织运转经费","洗马乡财政所","专项活动类","一般公共预算",209.94,"全镇有行政村11个，在职村干部59人，离任村干部107人","村级运转经费按月拨付，在职村干部及离任村干部补贴按月打发发放到个人","2020年1月-12月","其中村干部工资、离任干部补贴共135.54万元，办公经费48万元，服务群众专项经费22万元及其他费用4.4万元",null,"保证村党组织的政策运转，建设美丽乡村，提升群众生活质量，方便群众出行",null,null,"本乡群众满意度为85%以上","洗马乡人民政府",null,null,"洪江市村集体组织财务管理暂行办法"]
["937002","洗马乡政府","计生经费","洗马乡财政所","专项活动类","一般公共预算",{"v":11,"d":"11.00"},"做好全乡11个村的管理和服务工作，确保符合政策生育率95%，出生人口统计率100%，人口信息采集率100%。","诚信计生合格率100%，财政投入按照省、市规定标准预算100%落实到位。","2020年1月-12月","其中计生协会经费1.1万元、计生流动人口管理经费2.8万元、关爱女孩及两非整治1.8万元、其他计生工作经费3.1万元、计生专项坚持经费2.2万元",null,"对优生政策落实及计划生育政策的推行",null,null,"本乡群众对计生相关工作满意度为81%以上","洗马乡人民政府",null,null,"2020年村级运转经费计划安排表"]

{"sheet":"30、部门整体支出绩效目标表","index":29,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,3,11]]}
["附件30："]
["部门整体支出绩效目标表"]
["单位名称：洗马乡财政所",{"$nulls":10},"单位:元"]
["单位编码","单位名称","整体绩效目标","产出指标",{"$nulls":3},"效益指标"]
[{"$nulls":3},"数量指标","质量指标","时效指标","成本指标","经济效益","社会效益","生态效益","可持续影响","公众满意度"]
["**","**",1,2,3,4,5,6,7,8,9,10]
["937002","洗马乡政府","基层党建活动工作","指导全镇11个行政村（村党员452名、乡镇机关党支部党员24名）顺利开展对党的理论知识学习和各项党建工作的展开","保证机关的党建工作顺利开展、对基层各村的党建工作进行指导和完善。","2020年1-12月",null,null,"树立党政机关的党员优良工作作风。提高党建人员的工作能力",null,null,"全体党员干部参与工作满意度达到85%以上"]
["937002","洗马乡政府","综治维稳和安全生产工作","指导全乡近17000余人开展综治维稳和发展安全生产工作","保证综治民调成绩稳中有升，落实“一单四制”，将一般性生产经营安全事故控制在零起，做到零发生","2020年1-12月",null,null,"确保人民群众安全感和幸福感，保证乡镇安全生产工作的顺利展开，确保社会治安稳定。",null,null,"全乡群众对综治维稳工作和安全生产工作满意度达到95%以上"]
["937002","洗马乡政府","国防动员工作","农村义务征兵2人、30人民兵整组。","保证每年农村义务征兵工作完成、完成30人的民兵整组工作、加强武装阵地建设","2020年1-12月",null,null,"确保全乡国防能力达标，确保全乡民生安全。",null,null,"全乡群众对国防动员工作满意度达到91%以上"]
["937002","洗马乡政府","扶贫工作","全乡2有个贫困村，9个非贫困村，共有建档立卡贫困户共482户、1480人。全年洗马乡减少现行国家扶贫标准下农村贫困人口34户。","全乡的贫困发生率控制在2%以内，贫困出列村贫困发生率控制在1%左右，完成贫苦人口年度脱贫任务，贫困村发展一个以上特色产业，年度贫困村村集体经济收入达到5万元以上。","2020年1-12月",null,null,"确保脱贫人口人均收入稳定超过脱贫标准线",null,null,"所有贫困户及非贫困户的满意度达到90%以上"]