{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:934001南安乡政府 ",null,null,"单位：万元"]
["收      入",null,"支       出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":21221920,"d":"21,221,920.00"},"='支出总表（引用）'!A8","='支出总表（引用）'!B8"]
["    一般公共预算拨款收入",{"v":21221920,"d":"21,221,920.00"},"='支出总表（引用）'!A9","='支出总表（引用）'!B9"]
["    专项收入",null,"='支出总表（引用）'!A10","='支出总表（引用）'!B10"]
["    政府性基金预算拨款收入",null,"='支出总表（引用）'!A11","='支出总表（引用）'!B11"]
["    预算内投资收入",null,"='支出总表（引用）'!A12","='支出总表（引用）'!B12"]
["二、事业收入",null,"='支出总表（引用）'!A13","='支出总表（引用）'!B13"]
["三、事业单位经营收入",null,"='支出总表（引用）'!A14","='支出总表（引用）'!B14"]
["四、其他收入",null,"='支出总表（引用）'!A15","='支出总表（引用）'!B15"]
["五、附属单位上缴收入",null,"='支出总表（引用）'!A16","='支出总表（引用）'!B16"]
["六、上级补助收入",null,"='支出总表（引用）'!A17","='支出总表（引用）'!B17"]
[null,null,"='支出总表（引用）'!A18","='支出总表（引用）'!B18"]
[null,null,"='支出总表（引用）'!A19","='支出总表（引用）'!B19"]
[null,null,"='支出总表（引用）'!A20","='支出总表（引用）'!B20"]
[null,null,"='支出总表（引用）'!A21","='支出总表（引用）'!B21"]
[null,null,"='支出总表（引用）'!A22","='支出总表（引用）'!B22"]
[null,null,"='支出总表（引用）'!A23","='支出总表（引用）'!B23"]
[null,null,"='支出总表（引用）'!A24","='支出总表（引用）'!B24"]
[null,null,"='支出总表（引用）'!A25","='支出总表（引用）'!B25"]
[null,null,"='支出总表（引用）'!A26","='支出总表（引用）'!B26"]
[null,null,"='支出总表（引用）'!A27","='支出总表（引用）'!B27"]
[null,null,"='支出总表（引用）'!A28","='支出总表（引用）'!B28"]
[null,null,"='支出总表（引用）'!A29","='支出总表（引用）'!B29"]
[null,null,"='支出总表（引用）'!A30","='支出总表（引用）'!B30"]
[null,null,"='支出总表（引用）'!A31","='支出总表（引用）'!B31"]
[null,null,"='支出总表（引用）'!A32","='支出总表（引用）'!B32"]
[null,null,"='支出总表（引用）'!A33","='支出总表（引用）'!B33"]
[null,null,"='支出总表（引用）'!A34","='支出总表（引用）'!B34"]
[null,null,"='支出总表（引用）'!A35","='支出总表（引用）'!B35"]
[null,null,"='支出总表（引用）'!A36","='支出总表（引用）'!B36"]
[null,null,"='支出总表（引用）'!A37","='支出总表（引用）'!B37"]
[null,null,"='支出总表（引用）'!A38","='支出总表（引用）'!B38"]
[null,null,"='支出总表（引用）'!A39","='支出总表（引用）'!B39"]
[null,null,"='支出总表（引用）'!A40","='支出总表（引用）'!B40"]
[null,null,"='支出总表（引用）'!A41","='支出总表（引用）'!B41"]
[null,null,"='支出总表（引用）'!A42","='支出总表（引用）'!B42"]
[null,null,"='支出总表（引用）'!A43","='支出总表（引用）'!B43"]
[null,null,"='支出总表（引用）'!A44","='支出总表（引用）'!B44"]
[null,null,"='支出总表（引用）'!A45","='支出总表（引用）'!B45"]
[null,null,"='支出总表（引用）'!A46","='支出总表（引用）'!B46"]
[null,null,"='支出总表（引用）'!A47","='支出总表（引用）'!B47"]
[null,null,"='支出总表（引用）'!A48","='支出总表（引用）'!B48"]
[null,null,"='支出总表（引用）'!A49","='支出总表（引用）'!B49"]
[null,null,"='支出总表（引用）'!A50","='支出总表（引用）'!B50"]
["本年收入合计",{"v":21221920,"d":"21,221,920.00"},"本年支出合计","='支出总表（引用）'!B7"]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":21221920,"d":"21,221,920.00"},"支出总计",{"v":21221920,"d":"21,221,920.00"}]

{"sheet":"部门收入总表","index":2,"n_rows":35,"n_cols":15,"rows_kept":35,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位:934001南安乡政府 ",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":21221920,"d":"21,221,920.00"},null,{"v":21221920,"d":"21,221,920.00"},{"v":21221920,"d":"21,221,920.00"}]
["201","一般公共服务支出",{"v":3879529,"d":"3,879,529.00"},null,{"v":3879529,"d":"3,879,529.00"},{"v":3879529,"d":"3,879,529.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":3879529,"d":"3,879,529.00"},null,{"v":3879529,"d":"3,879,529.00"},{"v":3879529,"d":"3,879,529.00"}]
["　　2010301","　　行政运行",{"v":3879529,"d":"3,879,529.00"},null,{"v":3879529,"d":"3,879,529.00"},{"v":3879529,"d":"3,879,529.00"}]
["205","教育支出",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"},{"v":1260000,"d":"1,260,000.00"}]
["　02","　普通教育",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"},{"v":1260000,"d":"1,260,000.00"}]
["　　2050299","　　其他普通教育支出",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"},{"v":1260000,"d":"1,260,000.00"}]
["208","社会保障和就业支出",{"v":495628,"d":"495,628.00"},null,{"v":495628,"d":"495,628.00"},{"v":495628,"d":"495,628.00"}]
["　05","　行政事业单位养老支出",{"v":495628,"d":"495,628.00"},null,{"v":495628,"d":"495,628.00"},{"v":495628,"d":"495,628.00"}]
["　　2080501","　　行政单位离退休",{"v":92253,"d":"92,253.00"},null,{"v":92253,"d":"92,253.00"},{"v":92253,"d":"92,253.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":403375,"d":"403,375.00"},null,{"v":403375,"d":"403,375.00"},{"v":403375,"d":"403,375.00"}]
["212","城乡社区支出",{"v":5800000,"d":"5,800,000.00"},null,{"v":5800000,"d":"5,800,000.00"},{"v":5800000,"d":"5,800,000.00"}]
["　03","　城乡社区公共设施",{"v":4000000,"d":"4,000,000.00"},null,{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"}]
["　　2120303","　　小城镇基础设施建设",{"v":4000000,"d":"4,000,000.00"},null,{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"}]
["　05","　城乡社区环境卫生",{"v":1800000,"d":"1,800,000.00"},null,{"v":1800000,"d":"1,800,000.00"},{"v":1800000,"d":"1,800,000.00"}]
["　　2120501","　　城乡社区环境卫生",{"v":1800000,"d":"1,800,000.00"},null,{"v":1800000,"d":"1,800,000.00"},{"v":1800000,"d":"1,800,000.00"}]
["213","农林水支出",{"v":1470539,"d":"1,470,539.00"},null,{"v":1470539,"d":"1,470,539.00"},{"v":1470539,"d":"1,470,539.00"}]
["　01","　农业农村",{"v":1296786,"d":"1,296,786.00"},null,{"v":1296786,"d":"1,296,786.00"},{"v":1296786,"d":"1,296,786.00"}]
["　　2130104","　　事业运行",{"v":1296786,"d":"1,296,786.00"},null,{"v":1296786,"d":"1,296,786.00"},{"v":1296786,"d":"1,296,786.00"}]
["　02","　林业和草原",{"v":99126,"d":"99,126.00"},null,{"v":99126,"d":"99,126.00"},{"v":99126,"d":"99,126.00"}]
["　　2130204","　　事业机构",{"v":99126,"d":"99,126.00"},null,{"v":99126,"d":"99,126.00"},{"v":99126,"d":"99,126.00"}]
["　03","　水利",{"v":74627,"d":"74,627.00"},null,{"v":74627,"d":"74,627.00"},{"v":74627,"d":"74,627.00"}]
["　　2130301","　　行政运行",{"v":74627,"d":"74,627.00"},null,{"v":74627,"d":"74,627.00"},{"v":74627,"d":"74,627.00"}]
["215","资源勘探工业信息等支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"},{"v":8000000,"d":"8,000,000.00"}]
["　08","　支持中小企业发展和管理支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"},{"v":8000000,"d":"8,000,000.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"},{"v":8000000,"d":"8,000,000.00"}]
["221","住房保障支出",{"v":316224,"d":"316,224.00"},null,{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]
["　02","　住房改革支出",{"v":316224,"d":"316,224.00"},null,{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]
["　　2210201","　　住房公积金",{"v":316224,"d":"316,224.00"},null,{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:934001南安乡政府 ",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":21221920,"d":"21,221,920.00"},{"v":6111920,"d":"6,111,920.00"},{"v":15110000,"d":"15,110,000.00"}]
["201","一般公共服务支出",{"v":3879529,"d":"3,879,529.00"},{"v":3829529,"d":"3,829,529.00"},{"v":50000,"d":"50,000.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":3879529,"d":"3,879,529.00"},{"v":3829529,"d":"3,829,529.00"},{"v":50000,"d":"50,000.00"}]
["　　2010301","　　行政运行",{"v":3879529,"d":"3,879,529.00"},{"v":3829529,"d":"3,829,529.00"},{"v":50000,"d":"50,000.00"}]
["205","教育支出",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"}]
["　02","　普通教育",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"}]
["　　2050299","　　其他普通教育支出",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"}]
["208","社会保障和就业支出",{"v":495628,"d":"495,628.00"},{"v":495628,"d":"495,628.00"}]
["　05","　行政事业单位养老支出",{"v":495628,"d":"495,628.00"},{"v":495628,"d":"495,628.00"}]
["　　2080501","　　行政单位离退休",{"v":92253,"d":"92,253.00"},{"v":92253,"d":"92,253.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":403375,"d":"403,375.00"},{"v":403375,"d":"403,375.00"}]
["212","城乡社区支出",{"v":5800000,"d":"5,800,000.00"},null,{"v":5800000,"d":"5,800,000.00"}]
["　03","　城乡社区公共设施",{"v":4000000,"d":"4,000,000.00"},null,{"v":4000000,"d":"4,000,000.00"}]
["　　2120303","　　小城镇基础设施建设",{"v":4000000,"d":"4,000,000.00"},null,{"v":4000000,"d":"4,000,000.00"}]
["　05","　城乡社区环境卫生",{"v":1800000,"d":"1,800,000.00"},null,{"v":1800000,"d":"1,800,000.00"}]
["　　2120501","　　城乡社区环境卫生",{"v":1800000,"d":"1,800,000.00"},null,{"v":1800000,"d":"1,800,000.00"}]
["213","农林水支出",{"v":1470539,"d":"1,470,539.00"},{"v":1470539,"d":"1,470,539.00"}]
["　01","　农业农村",{"v":1296786,"d":"1,296,786.00"},{"v":1296786,"d":"1,296,786.00"}]
["　　2130104","　　事业运行",{"v":1296786,"d":"1,296,786.00"},{"v":1296786,"d":"1,296,786.00"}]
["　02","　林业和草原",{"v":99126,"d":"99,126.00"},{"v":99126,"d":"99,126.00"}]
["　　2130204","　　事业机构",{"v":99126,"d":"99,126.00"},{"v":99126,"d":"99,126.00"}]
["　03","　水利",{"v":74627,"d":"74,627.00"},{"v":74627,"d":"74,627.00"}]
["　　2130301","　　行政运行",{"v":74627,"d":"74,627.00"},{"v":74627,"d":"74,627.00"}]
["215","资源勘探工业信息等支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"}]
["　08","　支持中小企业发展和管理支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"}]
["221","住房保障支出",{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]
["　02","　住房改革支出",{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]
["　　2210201","　　住房公积金",{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:934001南安乡政府 ",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":21221920,"d":"21,221,920.00"},"一、本年支出","='财拨总表（引用）'!B7","='财拨总表（引用）'!C7","='财拨总表（引用）'!D7"]
["  一般公共预算拨款收入",{"v":21221920,"d":"21,221,920.00"},"='财拨总表（引用）'!A8","='财拨总表（引用）'!B8","='财拨总表（引用）'!C8","='财拨总表（引用）'!D8"]
["  专项收入",null,"='财拨总表（引用）'!A9","='财拨总表（引用）'!B9","='财拨总表（引用）'!C9","='财拨总表（引用）'!D9"]
["  政府性基金预算拨款收入",null,"='财拨总表（引用）'!A10","='财拨总表（引用）'!B10","='财拨总表（引用）'!C10","='财拨总表（引用）'!D10"]
["  预算内投资收入",null,"='财拨总表（引用）'!A11","='财拨总表（引用）'!B11","='财拨总表（引用）'!C11","='财拨总表（引用）'!D11"]
[null,null,"='财拨总表（引用）'!A12","='财拨总表（引用）'!B12","='财拨总表（引用）'!C12","='财拨总表（引用）'!D12"]
[null,null,"='财拨总表（引用）'!A13","='财拨总表（引用）'!B13","='财拨总表（引用）'!C13","='财拨总表（引用）'!D13"]
[null,null,"='财拨总表（引用）'!A14","='财拨总表（引用）'!B14","='财拨总表（引用）'!C14","='财拨总表（引用）'!D14"]
[null,null,"='财拨总表（引用）'!A15","='财拨总表（引用）'!B15","='财拨总表（引用）'!C15","='财拨总表（引用）'!D15"]
[null,null,"='财拨总表（引用）'!A16","='财拨总表（引用）'!B16","='财拨总表（引用）'!C16","='财拨总表（引用）'!D16"]
[null,null,"='财拨总表（引用）'!A17","='财拨总表（引用）'!B17","='财拨总表（引用）'!C17","='财拨总表（引用）'!D17"]
[null,null,"='财拨总表（引用）'!A18","='财拨总表（引用）'!B18","='财拨总表（引用）'!C18","='财拨总表（引用）'!D18"]
[null,null,"='财拨总表（引用）'!A19","='财拨总表（引用）'!B19","='财拨总表（引用）'!C19","='财拨总表（引用）'!D19"]
[null,null,"='财拨总表（引用）'!A20","='财拨总表（引用）'!B20","='财拨总表（引用）'!C20","='财拨总表（引用）'!D20"]
[null,null,"='财拨总表（引用）'!A21","='财拨总表（引用）'!B21","='财拨总表（引用）'!C21","='财拨总表（引用）'!D21"]
[null,null,"='财拨总表（引用）'!A22","='财拨总表（引用）'!B22","='财拨总表（引用）'!C22","='财拨总表（引用）'!D22"]
[null,null,"='财拨总表（引用）'!A23","='财拨总表（引用）'!B23","='财拨总表（引用）'!C23","='财拨总表（引用）'!D23"]
[null,null,"='财拨总表（引用）'!A24","='财拨总表（引用）'!B24","='财拨总表（引用）'!C24","='财拨总表（引用）'!D24"]
[null,null,"='财拨总表（引用）'!A25","='财拨总表（引用）'!B25","='财拨总表（引用）'!C25","='财拨总表（引用）'!D25"]
[null,null,"='财拨总表（引用）'!A26","='财拨总表（引用）'!B26","='财拨总表（引用）'!C26","='财拨总表（引用）'!D26"]
[null,null,"='财拨总表（引用）'!A27","='财拨总表（引用）'!B27","='财拨总表（引用）'!C27","='财拨总表（引用）'!D27"]
[null,null,"='财拨总表（引用）'!A28","='财拨总表（引用）'!B28","='财拨总表（引用）'!C28","='财拨总表（引用）'!D28"]
[null,null,"='财拨总表（引用）'!A29","='财拨总表（引用）'!B29","='财拨总表（引用）'!C29","='财拨总表（引用）'!D29"]
[null,null,"='财拨总表（引用）'!A30","='财拨总表（引用）'!B30","='财拨总表（引用）'!C30","='财拨总表（引用）'!D30"]
[null,null,"='财拨总表（引用）'!A31","='财拨总表（引用）'!B31","='财拨总表（引用）'!C31","='财拨总表（引用）'!D31"]
[null,null,"='财拨总表（引用）'!A32","='财拨总表（引用）'!B32","='财拨总表（引用）'!C32","='财拨总表（引用）'!D32"]
[null,null,"='财拨总表（引用）'!A33","='财拨总表（引用）'!B33","='财拨总表（引用）'!C33","='财拨总表（引用）'!D33"]
[null,null,"='财拨总表（引用）'!A34","='财拨总表（引用）'!B34","='财拨总表（引用）'!C34","='财拨总表（引用）'!D34"]
[null,null,"='财拨总表（引用）'!A35","='财拨总表（引用）'!B35","='财拨总表（引用）'!C35","='财拨总表（引用）'!D35"]
[null,null,"='财拨总表（引用）'!A36","='财拨总表（引用）'!B36","='财拨总表（引用）'!C36","='财拨总表（引用）'!D36"]
[null,null,"='财拨总表（引用）'!A37","='财拨总表（引用）'!B37","='财拨总表（引用）'!C37","='财拨总表（引用）'!D37"]
[null,null,"='财拨总表（引用）'!A38","='财拨总表（引用）'!B38","='财拨总表（引用）'!C38","='财拨总表（引用）'!D38"]
[null,null,"='财拨总表（引用）'!A39","='财拨总表（引用）'!B39","='财拨总表（引用）'!C39","='财拨总表（引用）'!D39"]
[null,null,"='财拨总表（引用）'!A40","='财拨总表（引用）'!B40","='财拨总表（引用）'!C40","='财拨总表（引用）'!D40"]
[null,null,"='财拨总表（引用）'!A41","='财拨总表（引用）'!B41","='财拨总表（引用）'!C41","='财拨总表（引用）'!D41"]
[null,null,"='财拨总表（引用）'!A42","='财拨总表（引用）'!B42","='财拨总表（引用）'!C42","='财拨总表（引用）'!D42"]
[null,null,"='财拨总表（引用）'!A43","='财拨总表（引用）'!B43","='财拨总表（引用）'!C43","='财拨总表（引用）'!D43"]
[null,null,"='财拨总表（引用）'!A44","='财拨总表（引用）'!B44","='财拨总表（引用）'!C44","='财拨总表（引用）'!D44"]
[null,null,"='财拨总表（引用）'!A45","='财拨总表（引用）'!B45","='财拨总表（引用）'!C45","='财拨总表（引用）'!D45"]
[null,null,"='财拨总表（引用）'!A46","='财拨总表（引用）'!B46","='财拨总表（引用）'!C46","='财拨总表（引用）'!D46"]
[null,null,"='财拨总表（引用）'!A47","='财拨总表（引用）'!B47","='财拨总表（引用）'!C47","='财拨总表（引用）'!D47"]
[null,null,"='财拨总表（引用）'!A48","='财拨总表（引用）'!B48","='财拨总表（引用）'!C48","='财拨总表（引用）'!D48"]
[null,null,"='财拨总表（引用）'!A49","='财拨总表（引用）'!B49","='财拨总表（引用）'!C49","='财拨总表（引用）'!D49"]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":21221920,"d":"21,221,920.00"},"支出总计","='财拨总表（引用）'!B7","='财拨总表（引用）'!C7","='财拨总表（引用）'!D7"]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:934001南安乡政府 ",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":21221920,"d":"21,221,920.00"},{"v":6111920,"d":"6,111,920.00"},{"v":15110000,"d":"15,110,000.00"}]
["201","一般公共服务支出",{"v":3879529,"d":"3,879,529.00"},{"v":3879529,"d":"3,879,529.00"},{"v":50000,"d":"50,000.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":3879529,"d":"3,879,529.00"},{"v":3879529,"d":"3,879,529.00"},{"v":50000,"d":"50,000.00"}]
["　　2010301","　　行政运行",{"v":3879529,"d":"3,879,529.00"},{"v":3879529,"d":"3,879,529.00"},{"v":50000,"d":"50,000.00"}]
["205","教育支出",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"}]
["　02","　普通教育",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"}]
["　　2050299","　　其他普通教育支出",{"v":1260000,"d":"1,260,000.00"},null,{"v":1260000,"d":"1,260,000.00"}]
["208","社会保障和就业支出",{"v":495628,"d":"495,628.00"},{"v":495628,"d":"495,628.00"}]
["　05","　行政事业单位养老支出",{"v":495628,"d":"495,628.00"},{"v":495628,"d":"495,628.00"}]
["　　2080501","　　行政单位离退休",{"v":92253,"d":"92,253.00"},{"v":92253,"d":"92,253.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":403375,"d":"403,375.00"},{"v":403375,"d":"403,375.00"}]
["212","城乡社区支出",{"v":5800000,"d":"5,800,000.00"},null,{"v":5800000,"d":"5,800,000.00"}]
["　03","　城乡社区公共设施",{"v":4000000,"d":"4,000,000.00"},null,{"v":4000000,"d":"4,000,000.00"}]
["　　2120303","　　小城镇基础设施建设",{"v":4000000,"d":"4,000,000.00"},null,{"v":4000000,"d":"4,000,000.00"}]
["　05","　城乡社区环境卫生",{"v":1800000,"d":"1,800,000.00"},null,{"v":1800000,"d":"1,800,000.00"}]
["　　2120501","　　城乡社区环境卫生",{"v":1800000,"d":"1,800,000.00"},null,{"v":1800000,"d":"1,800,000.00"}]
["213","农林水支出",{"v":1470539,"d":"1,470,539.00"},{"v":1470539,"d":"1,470,539.00"}]
["　01","　农业农村",{"v":1296786,"d":"1,296,786.00"},{"v":1296786,"d":"1,296,786.00"}]
["　　2130104","　　事业运行",{"v":1296786,"d":"1,296,786.00"},{"v":1296786,"d":"1,296,786.00"}]
["　02","　林业和草原",{"v":99126,"d":"99,126.00"},{"v":99126,"d":"99,126.00"}]
["　　2130204","　　事业机构",{"v":99126,"d":"99,126.00"},{"v":99126,"d":"99,126.00"}]
["　03","　水利",{"v":74627,"d":"74,627.00"},{"v":74627,"d":"74,627.00"}]
["　　2130301","　　行政运行",{"v":74627,"d":"74,627.00"},{"v":74627,"d":"74,627.00"}]
["215","资源勘探工业信息等支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"}]
["　08","　支持中小企业发展和管理支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":8000000,"d":"8,000,000.00"},null,{"v":8000000,"d":"8,000,000.00"}]
["221","住房保障支出",{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]
["　02","　住房改革支出",{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]
["　　2210201","　　住房公积金",{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位:934001南安乡政府 ",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2021年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",{"v":6111920,"d":"6,111,920.00"},{"v":3907336,"d":"3,907,336.00"},{"v":2204584,"d":"2,204,584.00"}]
[null,"工资福利支出",{"v":3808803,"d":"3,808,803.00"},{"v":3808803,"d":"3,808,803.00"}]
["30101","　基本工资",{"v":1313208,"d":"1,313,208.00"},{"v":1313208,"d":"1,313,208.00"}]
["3010201","　规范性补贴",{"v":578340,"d":"578,340.00"},{"v":578340,"d":"578,340.00"}]
["3010203","　岗位津贴",{"v":47220,"d":"47,220.00"},{"v":47220,"d":"47,220.00"}]
["3010204","　医疗工龄补贴",{"v":39768,"d":"39,768.00"},{"v":39768,"d":"39,768.00"}]
["3010205","　降温费和烤火费",{"v":41480,"d":"41,480.00"},{"v":41480,"d":"41,480.00"}]
["3010299","　其他津贴补贴",{"v":151680,"d":"151,680.00"},{"v":151680,"d":"151,680.00"}]
["3010301","　年终一次性奖金",{"v":109434,"d":"109,434.00"},{"v":109434,"d":"109,434.00"}]
["3010701","　基础性绩效工资",{"v":358524,"d":"358,524.00"},{"v":358524,"d":"358,524.00"}]
["3010702","　奖励性绩效工资",{"v":153324,"d":"153,324.00"},{"v":153324,"d":"153,324.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":403375,"d":"403,375.00"},{"v":403375,"d":"403,375.00"}]
["30110","　职工基本医疗保险缴费",{"v":196644,"d":"196,644.00"},{"v":196644,"d":"196,644.00"}]
["30111","　公务员医疗补助缴费",{"v":76546,"d":"76,546.00"},{"v":76546,"d":"76,546.00"}]
["3011201","　失业保险",{"v":7222,"d":"7,222.00"},{"v":7222,"d":"7,222.00"}]
["3011202","　工伤保险",{"v":7564,"d":"7,564.00"},{"v":7564,"d":"7,564.00"}]
["3011203","　大病医疗保险",{"v":8250,"d":"8,250.00"},{"v":8250,"d":"8,250.00"}]
["30113","　住房公积金",{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]
[null,"商品和服务支出",{"v":2204584,"d":"2,204,584.00"},null,{"v":2204584,"d":"2,204,584.00"}]
["30201","　办公费",{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"}]
["30202","　印刷费",{"v":90000,"d":"90,000.00"},null,{"v":90000,"d":"90,000.00"}]
["30205","　水费",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["30206","　电费",{"v":65000,"d":"65,000.00"},null,{"v":65000,"d":"65,000.00"}]
["3020701","　领导干部电话费补助",{"v":16920,"d":"16,920.00"},null,{"v":16920,"d":"16,920.00"}]
["30211","　差旅费",{"v":95000,"d":"95,000.00"},null,{"v":95000,"d":"95,000.00"}]
["30213","　维修（护）费",{"v":290000,"d":"290,000.00"},null,{"v":290000,"d":"290,000.00"}]
["30215","　会议费",{"v":32000,"d":"32,000.00"},null,{"v":32000,"d":"32,000.00"}]
["30216","　培训费",{"v":31000,"d":"31,000.00"},null,{"v":31000,"d":"31,000.00"}]
["30217","　公务接待费",{"v":790000,"d":"790,000.00"},null,{"v":790000,"d":"790,000.00"}]
["30228","　工会经费",{"v":52704,"d":"52,704.00"},null,{"v":52704,"d":"52,704.00"}]
["30231","　公务用车运行维护费",{"v":37000,"d":"37,000.00"},null,{"v":37000,"d":"37,000.00"}]
["30239","　其他交通费用",{"v":264960,"d":"264,960.00"},null,{"v":264960,"d":"264,960.00"}]
["30299","　其他商品和服务支出",{"v":290000,"d":"290,000.00"},null,{"v":290000,"d":"290,000.00"}]
[null,"对个人和家庭的补助",{"v":98533,"d":"98,533.00"},{"v":98533,"d":"98,533.00"}]
["30302","　退休费",{"v":20760,"d":"20,760.00"},{"v":20760,"d":"20,760.00"}]
["3030501","　遗嘱补助",{"v":49668,"d":"49,668.00"},{"v":49668,"d":"49,668.00"}]
["3030901","　独生子女费",{"v":3480,"d":"3,480.00"},{"v":3480,"d":"3,480.00"}]
["3039901","　离退休人员活动经费",{"v":21825,"d":"21,825.00"},{"v":21825,"d":"21,825.00"}]
["3039902","　书报费",{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:934001南安乡政府 ",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5]
["","合计",{"v":827000,"d":"827,000.00"},null,{"v":790000,"d":"790,000.00"},{"v":37000,"d":"37,000.00"}]
["934","南安乡",{"v":827000,"d":"827,000.00"},null,{"v":790000,"d":"790,000.00"},{"v":37000,"d":"37,000.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:934001南安乡政府 ",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":21221920,"d":"21,221,920.00"}]
["一般公共服务支出",{"v":3879529,"d":"3,879,529.00"}]
["教育支出",{"v":1260000,"d":"1,260,000.00"}]
["社会保障和就业支出",{"v":495628,"d":"495,628.00"}]
["城乡社区支出",{"v":5800000,"d":"5,800,000.00"}]
["农林水支出",{"v":1470539,"d":"1,470,539.00"}]
["资源勘探工业信息等支出",{"v":8000000,"d":"8,000,000.00"}]
["住房保障支出",{"v":316224,"d":"316,224.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":14,"n_cols":4,"rows_kept":14,"merged":[[1,0,1,3],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["",{"v":21221920,"d":"21,221,920.00"},{"v":21221920,"d":"21,221,920.00"}]
["一般公共服务支出",{"v":3879529,"d":"3,879,529.00"},{"v":3879529,"d":"3,879,529.00"}]
["教育支出",{"v":1260000,"d":"1,260,000.00"},{"v":1260000,"d":"1,260,000.00"}]
["社会保障和就业支出",{"v":495628,"d":"495,628.00"},{"v":495628,"d":"495,628.00"}]
["城乡社区支出",{"v":5800000,"d":"5,800,000.00"},{"v":5800000,"d":"5,800,000.00"}]
["农林水支出",{"v":1470539,"d":"1,470,539.00"},{"v":1470539,"d":"1,470,539.00"}]
["资源勘探工业信息等支出",{"v":8000000,"d":"8,000,000.00"},{"v":8000000,"d":"8,000,000.00"}]
["住房保障支出",{"v":316224,"d":"316,224.00"},{"v":316224,"d":"316,224.00"}]