{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","目录","表1-2019年部门综合预算收支总表","表2-2019年部门综合预算收入总表","表3-2019年部门综合预算支出总表","表4-2019年部门综合预算财政拨款收支总表","表5-2019年部门综合预算一般公共预算支出明细表（按功能）","表6-2019年部门综合预算一般公共预算支出明细表（按经济）","表7-2019年部门综合预算政府性基金预算支出明细表（按功能）","表8-2019年部门综合预算政府性基金预算支出明细表（按经济）","表9-2019年部门综合预算一般公共预算“三公”经费及培训、会","表10-2019年部门综合预算政府采购表","表11-部门综合预算专项资金明细表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
["2019部门综合预算公开报表"]
[]
[]
["                       部门名称：小寨镇人民政府"]
["                       保密审查情况：已审查"]
["                       部门主要负责人审签情况：已同意"]

{"sheet":"目录","index":1,"n_rows":14,"n_cols":4,"rows_kept":14,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["目录"]
[]
[]
["表1","2019年部门综合预算收支总表","受否空表","公开空表理由"]
["表2","2019年部门综合预算收入总表"]
["表3","2019年部门综合预算支出总表"]
["表4","2019年部门综合预算财政拨款收支总表"]
["表5","2019年部门综合预算一般公共预算支出明细表（按功能科目分）"]
["表6","2019年部门综合预算一般公共预算支出明细表（按经济科目分）"]
["表7","2019年部门综合预算政府性基金预算支出明细表（按功能科目分）"]
["表8","2019年部门综合预算政府性基金预算支出明细表（按经济科目分）"]
["表9","2019年部门综合预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
["表10","2019年部门综合预算政府采购预算表"]
["表11","2019年部门综合预算专项资金明细表"]

{"sheet":"表1-2019年部门综合预算收支总表","index":2,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2019年部门综合预算收支总表"]
[{"$nulls":5},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":6324964.24,"d":"6,324,964.2400"},"一、一般公共服务支出",{"v":2618653,"d":"2,618,653.00"},"一、基本支出",{"v":6324964.24,"d":"6,324,964.2400"}]
["   （一）一般公共预算拨款",{"v":6324964.24,"d":"6,324,964.24"},"二、外交支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":3961184.24,"d":"3,961,184.24"}]
["   （二）政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"(2)商品和服务支出",{"v":1180600,"d":"1,180,600.00"}]
["   （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"(3)对个人和家庭的补助",{"v":1183180,"d":"1,183,180.00"}]
["二、上级补助收入",{"v":0,"d":"0.0000"},"五、教育支出",{"v":0,"d":"0.00"},"(4)资本性支出",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.0000"},"六、科学技术支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.0000"}]
["    其中：纳入财政专户管理的收费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":365533,"d":"365,533.00"},"(1)工资福利支出",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",{"v":0,"d":"0.0000"},"八、社会保障和就业支出",{"v":736697.24,"d":"736,697.24"},"(2)商品和服务支出",{"v":0,"d":"0.00"}]
["五、下级单位上缴收入",{"v":0,"d":"0.0000"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"(3)对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"十、卫生健康支出",{"v":265401,"d":"265,401.00"},"(4)债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"(5)资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"(6)资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":2288680,"d":"2,288,680.00"},"(7)对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"(8)对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"(9)对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"(10)其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":6324964.24,"d":"6,324,964.24"},"本年支出合计",{"v":6274964.24,"d":"6,274,964.24"},"本年支出合计",{"v":6324964.24,"d":"6,324,964.2400"}]
["用事业基金弥补差额",null,"用事业基金弥补差额",null,"用事业基金弥补差额"]
["上年实户资金余额",null,"实户资金账户",null,"实户资金账户"]
["    其中：财政拨款资金余额",null,"    其中：财政拨款资金余额",null,"    其中：财政拨款资金余额"]
["上年结转",null,"上年结转",null,"上年结转"]
["    其中：财政拨款资金结转",null,"    其中：财政拨款资金结转",null,"    其中：财政拨款资金结转"]
["收入总计",{"v":6324964.24,"d":"6,324,964.2400"},"支出总计",{"v":6274964.24,"d":"6,274,964.2400"},"支出总计",{"v":6324964.24,"d":"6,324,964.2400"}]

{"sheet":"表2-2019年部门综合预算收入总表","index":3,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[0,0,0,12],[1,11,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,6],[2,7,3,7],[2,8,2,9],[2,10,3,10],[2,11,3,11],[2,12,4,12]],"flags":["formulas_cached_only"]}
["2019年部门综合预算收入总表"]
[{"$nulls":11},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":3},"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,null,5,6,7,8,9]
[null,"合计",{"v":6324964.24,"d":"6,324,964.24"},{"v":6324964.24,"d":"6,324,964.24"},{"v":6324964.24,"d":"6,324,964.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["067001","小寨镇本级",{"v":6324964.24,"d":"6,324,964.24"},{"v":6324964.24,"d":"6,324,964.24"},{"v":6324964.24,"d":"6,324,964.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"表3-2019年部门综合预算支出总表","index":4,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[0,0,0,12],[1,11,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,6],[2,7,3,7],[2,8,2,9],[2,10,3,10],[2,11,3,11],[2,12,4,12]],"flags":["formulas_cached_only"]}
["2019年部门综合预算支出总表"]
[{"$nulls":11},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":3},"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,null,5,6,7,8,9]
[null,"合计",{"v":6324964.24,"d":"6,324,964.24"},{"v":6324964.24,"d":"6,324,964.24"},{"v":6324964.24,"d":"6,324,964.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["067001","小寨镇本级",{"v":6324964.24,"d":"6,324,964.24"},{"v":6324964.24,"d":"6,324,964.24"},{"v":6324964.24,"d":"6,324,964.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"表4-2019年部门综合预算财政拨款收支总表","index":5,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2019年部门综合预算财政拨款收支总表"]
[{"$nulls":5},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",6324964.24,"一、一般公共服务支出",{"v":2618653,"d":"2618653.00"},"一、基本支出",6324964.24]
["（一）一般公共预算拨款",6324964.24,"二、外交支出",{"v":0,"d":"0.00"},"(1)工资福利支出",3961184.24]
["（二）政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"(2)商品和服务支出",{"v":1180600,"d":"1180600.00"}]
["（三）国有资本经营预算收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"(3)对个人和家庭的补助",{"v":1183180,"d":"1183180.00"}]
[null,null,"五、教育支出",{"v":0,"d":"0.00"},"(4)资本性支出",{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"}]
[null,null,"七、文化体育与传媒支出",{"v":365533,"d":"365533.00"},"(1)工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",736697.24,"(2)商品和服务支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"(3)对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":265401,"d":"265401.00"},"(4)债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"(5)资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"(6)资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":2288680,"d":"2288680.00"},"(7)对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"(8)对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"(9)对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"(10)其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",6324964.24,"本年支出合计",6274964.24,"本年支出合计",6324964.24]
["上年实户资金余额（财政拨款资金结转）",null,"实户资金账户（财政拨款资金结转）",null,"实户资金账户（财政拨款资金结转）"]
["上年结转（财政拨款资金结转）",null,"上年结转（财政拨款资金结转）",null,"上年结转（财政拨款资金结转）"]
["收入总计",6324964.24,"支出总计",6274964.24,"支出总计",6324964.24]

{"sheet":"表5-2019年部门综合预算一般公共预算支出明细表（按功能）","index":6,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,2,6],[2,7,4,7]],"flags":["formulas_cached_only"]}
["2019年部门综合一般公共预算支出明细表（按功能科目分）"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费","业务经费","专项资金"]
["**","**",1,2,3,4,5]
[null,null,6324964.24,5144364.24,{"v":1180600,"d":"1180600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["067","小寨镇",6324964.24,5144364.24,{"v":1180600,"d":"1180600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2010102","  一般行政管理事务（人大事务）",{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2010301","  行政运行（政府办公厅（室）及相关机构事务）",{"v":2508653,"d":"2508653.00"},{"v":1968053,"d":"1968053.00"},{"v":540600,"d":"540600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2010650","  事业运行（财政事务）",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2011102","  一般行政管理事务（纪检监察事务）",{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2012902","  一般行政管理事务（群众团体事务）",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2013102","  一般行政管理事务（党委办公厅（室）及相关机构事务）",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2070109","  群众文化",{"v":365533,"d":"365533.00"},{"v":365533,"d":"365533.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2080104","  综合业务管理",453966.44,453966.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2080505","  机关事业单位基本养老保险缴费支出",{"v":282730.8,"d":"282730.80"},{"v":282730.8,"d":"282730.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2100799","  其他计划生育事务支出",{"v":265401,"d":"265401.00"},{"v":265401,"d":"265401.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2130104","  事业运行（农业）",{"v":419201,"d":"419201.00"},{"v":419201,"d":"419201.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2130204","  林业事业机构",{"v":224299,"d":"224299.00"},{"v":224299,"d":"224299.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2130705","  对村民委员会和村党支部的补助",{"v":1645180,"d":"1645180.00"},{"v":1165180,"d":"1165180.00"},{"v":480000,"d":"480000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2240106","  安全监管",{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表6-2019年部门综合预算一般公共预算支出明细表（按经济）","index":7,"n_rows":26,"n_cols":8,"rows_kept":26,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,2,6],[2,7,4,7]],"flags":["formulas_cached_only"]}
["2019年部门综合一般公共预算支出明细表（按经济科目分）"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费","业务经费","专项资金"]
["**","**",1,2,3,4,5]
[null,"合计",6324964.24,5144364.24,{"v":1180600,"d":"1180600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["067","小寨镇",6324964.24,5144364.24,{"v":1180600,"d":"1180600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":1397208,"d":"1397208.00"},{"v":1397208,"d":"1397208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":1459242,"d":"1459242.00"},{"v":1459242,"d":"1459242.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":384653,"d":"384653.00"},{"v":384653,"d":"384653.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":206640,"d":"206640.00"},{"v":206640,"d":"206640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险",{"v":282730.8,"d":"282730.80"},{"v":282730.8,"d":"282730.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",230710.44,230710.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":788000,"d":"788000.00"},{"v":0,"d":"0.00"},{"v":788000,"d":"788000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30202","  印刷费",{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30205","  水费",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30206","  电费",{"v":31000,"d":"31000.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":21000,"d":"21000.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30215","  会议费",{"v":21000,"d":"21000.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30216","  培训费",{"v":21000,"d":"21000.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30217","  公务接待费",{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30226","  劳务费",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30231","  公用车辆运行维护费",{"v":54000,"d":"54000.00"},{"v":0,"d":"0.00"},{"v":54000,"d":"54000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":132600,"d":"132600.00"},{"v":0,"d":"0.00"},{"v":132600,"d":"132600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30305","  生活补助",{"v":1183180,"d":"1183180.00"},{"v":1183180,"d":"1183180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表7-2019年部门综合预算政府性基金预算支出明细表（按功能）","index":8,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,2,6],[2,7,4,7]],"flags":["formulas_cached_only"]}
["2019年部门综合预算政府性基金预算支出明细表（按功能科目分）"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费","业务经费","专项资金"]
["**","**",1,2,3,4,5]
[null,"合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["067","小寨镇",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2010102","  一般行政管理事务（人大事务）",{"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"}]
["  2010301","  行政运行（政府办公厅（室）及相关机构事务）",{"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"}]
["  2010650","  事业运行（财政事务）",{"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"}]
["  2011102","  一般行政管理事务（纪检监察事务）",{"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"}]
["  2012902","  一般行政管理事务（群众团体事务）",{"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"}]
["  2013102","  一般行政管理事务（党委办公厅（室）及相关机构事务）",{"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"}]
["  2070109","  群众文化",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2080104","  综合业务管理",{"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"}]
["  2080505","  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2100799","  其他计划生育事务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2130104","  事业运行（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"}]
["  2130204","  林业事业机构",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2130705","  对村民委员会和村党支部的补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2240106","  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"}]

{"sheet":"表8-2019年部门综合预算政府性基金预算支出明细表（按经济）","index":9,"n_rows":5,"n_cols":8,"rows_kept":5,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,2,6],[2,7,4,7]],"flags":["formulas_cached_only"]}
["2019年部门综合预算政府性基金预算支出明细表（按经济科目分）"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费","业务经费","专项资金"]
["**","**",1,2,3,4,5]

{"sheet":"表9-2019年部门综合预算一般公共预算“三公”经费及培训、会","index":10,"n_rows":11,"n_cols":29,"rows_kept":11,"merged":[[0,0,0,28],[2,0,5,0],[2,1,5,1],[2,2,2,10],[2,11,2,19],[2,20,2,28],[3,2,5,2],[3,3,3,10],[3,11,5,11],[3,12,3,19],[3,20,5,20],[3,21,3,28],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,9,5,9],[4,10,5,10],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,18,5,18],[4,19,5,19],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,4,26],[4,27,5,27],[4,28,5,28]],"flags":["formulas_cached_only"]}
["2019年部门综合预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
[{"$nulls":28},"单位：元"]
["部门（科目）代码","部门（科目）名称",2018,{"$nulls":8},2019,{"$nulls":8},"增减变化情况"]
[null,null,"合计","一般公共预算拨款安排的“三公”经费",{"$nulls":7},"合计","一般公共预算拨款安排的“三公”经费",{"$nulls":7},"合计","一般公共预算拨款安排的“三公”经费"]
[{"$nulls":3},"小计","因公出国（境）费","公务接待费","公务用车购置及运行维护费",null,null,"会议费","培训费",null,"小计","因公出国（境）费","公务接待费","公务用车购置及运行维护费",null,null,"会议费","培训费",null,"小计","因公出国（境）费","公务接待费","公务用车购置及运行维护费",null,null,"会议费","培训费"]
[{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,"合计","合计",null,"总计([30212]因公出国(境)费)","总计([30217]公务接待费)","购置运行维护小计","公务用车购置","总计([30231]公用车辆运行维护费)",null,null,{"v":106000,"d":"106,000.0000"},{"v":64000,"d":"64,000.0000"},{"v":0,"d":"0.0000"},{"v":10000,"d":"10,000.0000"},{"v":54000,"d":"54,000.0000"},{"v":0,"d":"0.0000"},{"v":54000,"d":"54,000.0000"},{"v":21000,"d":"21,000.0000"},{"v":21000,"d":"21,000.0000"},"合计",null,"总计([30212]因公出国(境)费)","总计([30217]公务接待费)","购置运行维护小计","公务用车购置","总计([30231]公用车辆运行维护费)"]
["067","小寨镇",{"$nulls":9},{"v":106000,"d":"106,000.0000"},{"v":64000,"d":"64,000.0000"},{"v":0,"d":"0.0000"},{"v":10000,"d":"10,000.0000"},{"v":54000,"d":"54,000.0000"},{"v":0,"d":"0.0000"},{"v":54000,"d":"54,000.0000"},{"v":21000,"d":"21,000.0000"},{"v":21000,"d":"21,000.0000"}]
["  2010301","  行政运行（政府办公厅（室）及相关机构事务）",{"$nulls":9},{"v":100000,"d":"100,000.0000"},{"v":60000,"d":"60,000.0000"},{"v":0,"d":"0.0000"},{"v":10000,"d":"10,000.0000"},{"v":50000,"d":"50,000.0000"},{"v":0,"d":"0.0000"},{"v":50000,"d":"50,000.0000"},{"v":20000,"d":"20,000.0000"},{"v":20000,"d":"20,000.0000"}]
["  2010650","  事业运行（财政事务）",{"$nulls":9},{"v":6000,"d":"6,000.0000"},{"v":4000,"d":"4,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":4000,"d":"4,000.0000"},{"v":0,"d":"0.0000"},{"v":4000,"d":"4,000.0000"},{"v":1000,"d":"1,000.0000"},{"v":1000,"d":"1,000.0000"}]

{"sheet":"表10-2019年部门综合预算政府采购表","index":11,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[0,0,0,9],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["2019年部门综合预算政府采购预算表"]
[{"$nulls":9},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]
["**","**","**","**","**","**","**","**","**",1]

{"sheet":"表11-部门综合预算专项资金明细表","index":12,"n_rows":4,"n_cols":4,"rows_kept":4,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2019年部门综合预算专项资金明细表"]
[{"$nulls":3},"单位：元"]
["单位编码","单位/(项目)名称","预算金额","项目简介"]
[1,2,3,4]