{"text_format":"2","workbook":"xls","n_sheets":33,"sheets":["Z01 收入支出决算总表(财决01表)","Z01_1 财政拨款收入支出决算总表(财决01-1表)","Z02 收入支出决算表(财决02表)","Z03 收入决算表(财决03表)","Z04 支出决算表(财决04表)","Z05 支出决算明细表(财决05表)","Z05_1 基本支出决算明细表(财决05-1表)","Z05_2 项目支出决算明细表(财决05-2表)","Z05_3 经营支出决算明细表(财决05-3表)","Z06 项目收入支出决算表(财决06表)","Z07 一般公共预算财政拨款收入支出决算表(财决07表)","Z08 一般公共预算财政拨款支出决算明细表(财决08表)","Z08_1 一般公共预算财政拨款基本支出决算明细表(财决08-","Z08_2 一般公共预算财政拨款项目支出决算明细表(财决08-","Z09 政府性基金预算财政拨款收入支出决算表(财决09表)","Z10 政府性基金预算财政拨款支出决算明细表(财决10表)","Z10_1 政府性基金预算财政拨款基本支出决算明细表(财决10","Z10_2 政府性基金预算财政拨款项目支出决算明细表(财决10","Z11 国有资本经营预算财政拨款收入支出决算表(财决11表)","Z12 国有资本经营预算财政拨款支出决算明细表(财决12表)","F01 预算支出相关信息表(财决附01表)","F02 基本数字表(财决附02表)","F03 机构运行信息表(财决附03表)","F04 非税收入征缴情况表(财决附04表)","CS01 年初结转和结余调整情况表","CSSC01 年初结转和结余其他调整明细情况表（四川）(四川补","CS02 主要指标变动情况表","CS03 其他收入明细情况表","CS04 财政拨款结转和结余情况表","CS05 中央单位驻外机构情况表","CS06 中央单位驻外机构人员基本数字表","CS07 住房公积金业务收支情况表","LH01 部门决算量化评价表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(财决01表)","index":0,"n_rows":41,"n_cols":15,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,14],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[37,0,37,4],[37,0,37,4],[37,0,37,4],[37,0,37,4],[37,0,37,4],[38,0,38,4],[38,0,38,4],[38,0,38,4],[38,0,38,4],[38,0,38,4]],"flags":["formulas_cached_only"]}
["收入支出决算总表",{"$nulls":6},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":6},"2021年度",{"$nulls":6},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、一般公共预算财政拨款收入","1",5964858,6207407.8,6207407.8,"一、一般公共服务支出","32",4009710,4279611.92,4279611.92,"一、基本支出","58",5279858,5517407.8,5517407.8]
["二、政府性基金预算财政拨款收入","2",0,0,0,"二、外交支出","33",0,0,0,"      人员经费","59",5036608,5329338.8,5329338.8]
["三、国有资本经营预算财政拨款收入","3",0,0,0,"三、国防支出","34",0,0,0,"      公用经费","60",243250,188069,188069]
["四、上级补助收入","4",0,0,0,"四、公共安全支出","35",0,0,0,"二、项目支出","61",685000,690000,690000]
["五、事业收入","5",0,0,0,"五、教育支出","36",0,0,0,"    其中：基本建设类项目","62",0,0,0]
["六、经营收入","6",0,0,0,"六、科学技术支出","37",0,0,0,"三、上缴上级支出","63",0,0,0]
["七、附属单位上缴收入","7",0,0,0,"七、文化旅游体育与传媒支出","38",0,0,0,"四、经营支出","64",0,0,0]
["八、其他收入","8",0,0,0,"八、社会保障和就业支出","39",640252,617093.96,617093.96,"五、对附属单位补助支出","65",0,0,0]
["","9","","","","九、卫生健康支出","40",224290,227349.84,227349.84,"","66","","",""]
["","10","","","","十、节能环保支出","41",0,0,0,"","67","","",""]
["","11","","","","十一、城乡社区支出","42",0,0,0,"经济分类支出合计","68","—","—",6207407.8]
["","12","","","","十二、农林水支出","43",660000,660000,660000,"一、工资福利支出","69","—","—",3993690.67]
["","13","","","","十三、交通运输支出","44",0,0,0,"二、商品和服务支出","70","—","—",878069]
["","14","","","","十四、资源勘探工业信息等支出","45",0,0,0,"三、对个人和家庭的补助","71","—","—",1335648.13]
["","15","","","","十五、商业服务业等支出","46",0,0,0,"四、债务利息及费用支出","72","—","—",0]
["","16","","","","十六、金融支出","47",0,0,0,"五、资本性支出（基本建设）","73","—","—",0]
["","17","","","","十七、援助其他地区支出","48",0,0,0,"六、资本性支出","74","—","—",0]
["","18","","","","十八、自然资源海洋气象等支出","49",0,0,0,"七、对企业补助（基本建设）","75","—","—",0]
["","19","","","","十九、住房保障支出","50",430606,423352.08,423352.08,"八、对企业补助","76","—","—",0]
["","20","","","","二十、粮油物资储备支出","51",0,0,0,"九、对社会保障基金补助","77","—","—",0]
["","21","","","","二十一、国有资本经营预算支出","52",0,0,0,"十、其他支出","78","—","—",0]
["","22","","","","二十二、灾害防治及应急管理支出","53",0,0,0,"","79","","",""]
["","23","","","","二十三、其他支出","54",0,0,0,"","80","","",""]
["","24","","","","二十四、债务还本支出","55",0,0,0,"","81","","",""]
["","25","","","","二十五、债务付息支出","56",0,0,0,"","82","","",""]
["","26","","","","二十六、抗疫特别国债安排的支出","57",0,0,0,"","83","","",""]
["本年收入合计","27",5964858,6207407.8,6207407.8,"本年支出合计","","","","","","84",5964858,6207407.8,6207407.8]
["    使用非财政拨款结余","28",0,0,0,"    结余分配","","","","","","85","—","—",0]
["    年初结转和结余","29",0,0,0,"    年末结转和结余","104","","","","　　其中：交纳所得税","86",0,0,0]
["","30","","","","","105","","","","　　　　　提取职工福利基金","87","","",""]
["总计","31",5964858,6207407.8,6207407.8,"总计","","","","","","88",5964858,6207407.8,6207407.8]
["备注：本套报表金额单位转换时可能存在尾数误差。","","","","","","","","","","","","","",""]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— 1 —"]

{"sheet":"Z01_1 财政拨款收入支出决算总表(财决01-1表)","index":1,"n_rows":42,"n_cols":33,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,0,0,32],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[3,19,3,32],[4,7,4,10],[4,7,4,10],[4,7,4,10],[4,7,4,10],[4,11,4,14],[4,11,4,14],[4,11,4,14],[4,11,4,14],[4,15,4,18],[4,15,4,18],[4,15,4,18],[4,15,4,18],[4,21,4,24],[4,21,4,24],[4,21,4,24],[4,21,4,24],[4,25,4,28],[4,25,4,28],[4,25,4,28],[4,25,4,28],[4,29,4,32],[4,29,4,32],[4,29,4,32],[4,29,4,32],[39,0,39,5],[39,0,39,5],[39,0,39,5],[39,0,39,5],[39,0,39,5],[39,0,39,5],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,19,5,19],[4,19,5,19],[4,20,5,20],[4,20,5,20]],"flags":["formulas_cached_only"]}
["财政拨款收入支出决算总表",{"$nulls":15},"财政拨款收入支出决算总表"]
[{"$nulls":32},"财决01-1表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":15},"2021年度",{"$nulls":15},"金额单位：元"]
["收     入","","","","","支     出","","","","","","","","","","","","","","支     出","","","","","","","","","","","","",""]
["项    目","行次","年初预算数","调整预算数","决算数","项目（按功能分类）","行次","年初预算数","","","","调整预算数","","","","决算数","","","","项目(按支出性质和经济分类)","行次","年初预算数","","","","调整预算数","","","","决算数","","",""]
["","","","","","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏    次","","1","2","3","栏    次","","4","5","6","7","8","9","10","11","12","13","14","15","栏    次","","16","17","18","19","20","21","22","23","24","25","26","27"]
["一、一般公共预算财政拨款","1",5964858,6207407.8,6207407.8,"一、一般公共服务支出","33",4009710,4009710,0,0,4279611.92,4279611.92,0,0,4279611.92,4279611.92,0,0,"一、基本支出","59",5279858,5279858,0,0,5517407.8,5517407.8,0,0,5517407.8,5517407.8,0,0]
["二、政府性基金预算财政拨款","2",0,0,0,"二、外交支出","34",0,0,0,0,0,0,0,0,0,0,0,0,"    人员经费","60",5036608,5036608,0,0,5329338.8,5329338.8,0,0,5329338.8,5329338.8,0,0]
["三、国有资本经营预算财政拨款","3",0,0,0,"三、国防支出","35",0,0,0,0,0,0,0,0,0,0,0,0,"    公用经费","61",243250,243250,0,0,188069,188069,0,0,188069,188069,0,0]
["","4","","","","四、公共安全支出","36",0,0,0,0,0,0,0,0,0,0,0,0,"二、项目支出","62",685000,685000,0,0,690000,690000,0,0,690000,690000,0,0]
["","5","","","","五、教育支出","37",0,0,0,0,0,0,0,0,0,0,0,0,"    其中：基本建设类项目","63",0,0,0,0,0,0,0,0,0,0,0,0]
["","6","","","","六、科学技术支出","38",0,0,0,0,0,0,0,0,0,0,0,0,"","64","","","","","","","","","","","",""]
["","7","","","","七、文化旅游体育与传媒支出","39",0,0,0,0,0,0,0,0,0,0,0,0,"","65","","","","","","","","","","","",""]
["","8","","","","八、社会保障和就业支出","40",640252,640252,0,0,617093.96,617093.96,0,0,617093.96,617093.96,0,0,"","66","","","","","","","","","","","",""]
["","9","","","","九、卫生健康支出","41",224290,224290,0,0,227349.84,227349.84,0,0,227349.84,227349.84,0,0,"","67","","","","","","","","","","","",""]
["","10","","","","十、节能环保支出","42",0,0,0,0,0,0,0,0,0,0,0,0,"","68","","","","","","","","","","","",""]
["","11","","","","十一、城乡社区支出","43",0,0,0,0,0,0,0,0,0,0,0,0,"经济分类支出合计","69","—","—","—","—","—","—","—","—",6207407.8,6207407.8,0,0]
["","12","","","","十二、农林水支出","44",660000,660000,0,0,660000,660000,0,0,660000,660000,0,0,"一、工资福利支出","70","—","—","—","—","—","—","—","—",3993690.67,3993690.67,0,0]
["","13","","","","十三、交通运输支出","45",0,0,0,0,0,0,0,0,0,0,0,0,"二、商品和服务支出","71","—","—","—","—","—","—","—","—",878069,878069,0,0]
["","14","","","","十四、资源勘探工业信息等支出","46",0,0,0,0,0,0,0,0,0,0,0,0,"三、对个人和家庭的补助","72","—","—","—","—","—","—","—","—",1335648.13,1335648.13,0,0]
["","15","","","","十五、商业服务业等支出","47",0,0,0,0,0,0,0,0,0,0,0,0,"四、债务利息及费用支出","73","—","—","—","—","—","—","—","—",0,0,0,0]
["","16","","","","十六、金融支出","48",0,0,0,0,0,0,0,0,0,0,0,0,"五、资本性支出（基本建设）","74","—","—","—","—","—","—","—","—",0,0,0,0]
["","17","","","","十七、援助其他地区支出","49",0,0,0,0,0,0,0,0,0,0,0,0,"六、资本性支出","75","—","—","—","—","—","—","—","—",0,0,0,0]
["","18","","","","十八、自然资源海洋气象等支出","50",0,0,0,0,0,0,0,0,0,0,0,0,"七、对企业补助（基本建设）","76","—","—","—","—","—","—","—","—",0,0,0,0]
["","19","","","","十九、住房保障支出","51",430606,430606,0,0,423352.08,423352.08,0,0,423352.08,423352.08,0,0,"八、对企业补助","77","—","—","—","—","—","—","—","—",0,0,0,0]
["","20","","","","二十、粮油物资储备支出","52",0,0,0,0,0,0,0,0,0,0,0,0,"九、对社会保障基金补助","78","—","—","—","—","—","—","—","—",0,0,0,0]
["","21","","","","二十一、国有资本经营预算支出","53",0,0,0,0,0,0,0,0,0,0,0,0,"十、其他支出","79","—","—","—","—","—","—","—","—",0,0,0,0]
["","22","","","","二十二、灾害防治及应急管理支出","54",0,0,0,0,0,0,0,0,0,0,0,0,"","80","","","","","","","","","","","",""]
["","23","","","","二十三、其他支出","55",0,0,0,0,0,0,0,0,0,0,0,0,"","81","","","","","","","","","","","",""]
["","24","","","","二十四、债务还本支出","56",0,0,0,0,0,0,0,0,0,0,0,0,"","82","","","","","","","","","","","",""]
["","25","","","","二十五、债务付息支出","57",0,0,0,0,0,0,0,0,0,0,0,0,"","83","","","","","","","","","","","",""]
["","26","","","","二十六、抗疫特别国债安排的支出","58",0,0,0,0,0,0,0,0,0,0,0,0,"","84","","","","","","","","","","","",""]
["本年收入合计","27",5964858,6207407.8,6207407.8,"本年支出合计","85",5964858,5964858,0,0,6207407.8,6207407.8,0,0,6207407.8,6207407.8,0,0,"本年支出合计","85",5964858,5964858,0,0,6207407.8,6207407.8,0,0,6207407.8,6207407.8,0,0]
["年初财政拨款结转和结余","28",0,0,0,"年末财政拨款结转和结余","86",0,0,0,0,0,0,0,0,0,0,0,0,"年末财政拨款结转和结余","86",0,0,0,0,0,0,0,0,0,0,0,0]
["一、一般公共预算财政拨款","29",0,0,0,"","87","","","","","","","","","","","","","","87","","","","","","","","","","","",""]
["二、政府性基金预算财政拨款","30",0,0,0,"","88","","","","","","","","","","","","","","88","","","","","","","","","","","",""]
["三、国有资本经营预算财政拨款","31",0,0,0,"","89","","","","","","","","","","","","","","89","","","","","","","","","","","",""]
["总计","32",5964858,6207407.8,6207407.8,"总计","90",5964858,5964858,0,0,6207407.8,6207407.8,0,0,6207407.8,6207407.8,0,0,"总计","90",5964858,5964858,0,0,6207407.8,6207407.8,0,0,6207407.8,6207407.8,0,0]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":16},"—2.%d —"]

{"sheet":"Z02 收入支出决算表(财决02表)","index":2,"n_rows":34,"n_cols":24,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,23],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,7],[3,4,3,7],[3,4,3,7],[3,4,3,7],[3,10,3,13],[3,10,3,13],[3,10,3,13],[3,10,3,13],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,20,3,23],[3,20,3,23],[3,20,3,23],[3,20,3,23],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[3,14,6,14],[3,14,6,14],[3,14,6,14],[3,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["收入支出决算表",{"$nulls":11},"收入支出决算表"]
[{"$nulls":23},"财决02表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":11},"2021年度",{"$nulls":10},"金额单位：元"]
["项目","","","","年初结转和结余","","","","本年收入","本年支出","收支结余","","","","使用非财政拨款结余","结余分配","","","","","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","经营结余","","","合计","基本支出结转","项目支出结转和结余","经营结余","","合计","缴纳企业所得税","提取专用结余","事业单位转入非财政拨款结余","其他","合计","基本支出结转","项目支出结转和结余","经营结余"]
["","","","","","","小计","","","","","","","","","","","","","","","","小计",""]
["","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20"]
["","","","合计",0,0,0,0,6207407.8,6207407.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","","","一般公共服务支出",0,0,0,0,4279611.92,4279611.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务",0,0,0,0,4279611.92,4279611.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010301","","","  行政运行",0,0,0,0,4249611.92,4249611.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010399","","","  其他政府办公厅（室）及相关机构事务支出",0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","","","社会保障和就业支出",0,0,0,0,617093.96,617093.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20805","","","行政事业单位养老支出",0,0,0,0,565864.48,565864.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",0,0,0,0,375800.48,375800.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",0,0,0,0,190064,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20811","","","残疾人事业",0,0,0,0,42180,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2081199","","","  其他残疾人事业支出",0,0,0,0,42180,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20899","","","其他社会保障和就业支出",0,0,0,0,9049.48,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2089999","","","  其他社会保障和就业支出",0,0,0,0,9049.48,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","","","卫生健康支出",0,0,0,0,227349.84,227349.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",0,0,0,0,227349.84,227349.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",0,0,0,0,134144.84,134144.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",0,0,0,0,43362,43362,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101103","","","  公务员医疗补助",0,0,0,0,49843,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","","","农林水支出",0,0,0,0,660000,660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21307","","","农村综合改革",0,0,0,0,660000,660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2130705","","","  对村民委员会和村党支部的补助",0,0,0,0,660000,660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","","","住房保障支出",0,0,0,0,423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["22102","","","住房改革支出",0,0,0,0,423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2210201","","","  住房公积金",0,0,0,0,423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":12},"— 3.%d —"]

{"sheet":"Z03 收入决算表(财决03表)","index":3,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,11],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,7,3,8],[3,7,3,8],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,11,6,11],[3,11,6,11],[3,11,6,11],[3,11,6,11],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["收入决算表",{"$nulls":5},"收入决算表"]
[{"$nulls":11},"财决03表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":5},"2021年度",{"$nulls":4},"金额单位：元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","","","科目名称","","","","小计","其中：教育收费","","","小计"]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8"]
["","","","合计",6207407.8,6207407.8,0,0,0,0,0,0]
["201","","","一般公共服务支出",4279611.92,4279611.92,0,0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务",4279611.92,4279611.92,0,0,0,0,0,0]
["2010301","","","  行政运行",4249611.92,4249611.92,0,0,0,0,0,0]
["2010399","","","  其他政府办公厅（室）及相关机构事务支出",30000,30000,0,0,0,0,0,0]
["208","","","社会保障和就业支出",617093.96,617093.96,0,0,0,0,0,0]
["20805","","","行政事业单位养老支出",565864.48,565864.48,0,0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",375800.48,375800.48,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",190064,190064,0,0,0,0,0,0]
["20811","","","残疾人事业",42180,42180,0,0,0,0,0,0]
["2081199","","","  其他残疾人事业支出",42180,42180,0,0,0,0,0,0]
["20899","","","其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0]
["2089999","","","  其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0]
["210","","","卫生健康支出",227349.84,227349.84,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",227349.84,227349.84,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",134144.84,134144.84,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",43362,43362,0,0,0,0,0,0]
["2101103","","","  公务员医疗补助",49843,49843,0,0,0,0,0,0]
["213","","","农林水支出",660000,660000,0,0,0,0,0,0]
["21307","","","农村综合改革",660000,660000,0,0,0,0,0,0]
["2130705","","","  对村民委员会和村党支部的补助",660000,660000,0,0,0,0,0,0]
["221","","","住房保障支出",423352.08,423352.08,0,0,0,0,0,0]
["22102","","","住房改革支出",423352.08,423352.08,0,0,0,0,0,0]
["2210201","","","  住房公积金",423352.08,423352.08,0,0,0,0,0,0]
[]
[{"$nulls":6},"—4.%d —"]

{"sheet":"Z04 支出决算表(财决04表)","index":4,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,9],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["支出决算表",{"$nulls":4},"支出决算表"]
[{"$nulls":9},"财决04表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":4},"2021年度",null,null,null,"金额单位：元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",6207407.8,5517407.8,690000,0,0,0]
["201","","","一般公共服务支出",4279611.92,4249611.92,30000,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务",4279611.92,4249611.92,30000,0,0,0]
["2010301","","","  行政运行",4249611.92,4249611.92,0,0,0,0]
["2010399","","","  其他政府办公厅（室）及相关机构事务支出",30000,0,30000,0,0,0]
["208","","","社会保障和就业支出",617093.96,617093.96,0,0,0,0]
["20805","","","行政事业单位养老支出",565864.48,565864.48,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",375800.48,375800.48,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",190064,190064,0,0,0,0]
["20811","","","残疾人事业",42180,42180,0,0,0,0]
["2081199","","","  其他残疾人事业支出",42180,42180,0,0,0,0]
["20899","","","其他社会保障和就业支出",9049.48,9049.48,0,0,0,0]
["2089999","","","  其他社会保障和就业支出",9049.48,9049.48,0,0,0,0]
["210","","","卫生健康支出",227349.84,227349.84,0,0,0,0]
["21011","","","行政事业单位医疗",227349.84,227349.84,0,0,0,0]
["2101101","","","  行政单位医疗",134144.84,134144.84,0,0,0,0]
["2101102","","","  事业单位医疗",43362,43362,0,0,0,0]
["2101103","","","  公务员医疗补助",49843,49843,0,0,0,0]
["213","","","农林水支出",660000,0,660000,0,0,0]
["21307","","","农村综合改革",660000,0,660000,0,0,0]
["2130705","","","  对村民委员会和村党支部的补助",660000,0,660000,0,0,0]
["221","","","住房保障支出",423352.08,423352.08,0,0,0,0]
["22102","","","住房改革支出",423352.08,423352.08,0,0,0,0]
["2210201","","","  住房公积金",423352.08,423352.08,0,0,0,0]
[]
[{"$nulls":5},"— 4.%d —"]

{"sheet":"Z05 支出决算明细表(财决05表)","index":5,"n_rows":35,"n_cols":113,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,112],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,95,3,97],[3,95,3,97],[3,95,3,97],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,3],[32,0,32,3],[32,0,32,3],[32,0,32,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["支出决算明细表",{"$nulls":56},"支出决算明细表"]
[{"$nulls":112},"财决05表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":56},"2021年度",{"$nulls":54},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计",6207407.8,3993690.67,533234.63,1683257.52,479983.68,0,0,375800.48,190064,177506.84,49843,51229.48,423352.08,0,29418.96,878069,321838.93,230510,0,0,0,199566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","","","一般公共服务支出",4279611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,218069,61838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务",4279611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,218069,61838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010301","","","  行政运行",4249611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010399","","","  其他政府办公厅（室）及相关机构事务支出",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","","","社会保障和就业支出",617093.96,617093.96,0,0,0,0,0,375800.48,190064,0,0,51229.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20805","","","行政事业单位养老支出",565864.48,565864.48,0,0,0,0,0,375800.48,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",375800.48,375800.48,0,0,0,0,0,375800.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",190064,190064,0,0,0,0,0,0,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20811","","","残疾人事业",42180,42180,0,0,0,0,0,0,0,0,0,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2081199","","","  其他残疾人事业支出",42180,42180,0,0,0,0,0,0,0,0,0,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20899","","","其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0,0,0,0,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2089999","","","  其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0,0,0,0,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","","","卫生健康支出",227349.84,227349.84,0,0,0,0,0,0,0,177506.84,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",227349.84,227349.84,0,0,0,0,0,0,0,177506.84,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",134144.84,134144.84,0,0,0,0,0,0,0,134144.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",43362,43362,0,0,0,0,0,0,0,43362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101103","","","  公务员医疗补助",49843,49843,0,0,0,0,0,0,0,0,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","","","农林水支出",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21307","","","农村综合改革",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2130705","","","  对村民委员会和村党支部的补助",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","","","住房保障支出",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["22102","","","住房改革支出",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2210201","","","  住房公积金",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["注：本表为自动生成表。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":57},"— 6.%d —"]

{"sheet":"Z05_1 基本支出决算明细表(财决05-1表)","index":6,"n_rows":30,"n_cols":113,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,112],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,95,3,97],[3,95,3,97],[3,95,3,97],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["基本支出决算明细表",{"$nulls":56},"基本支出决算明细表"]
[{"$nulls":112},"财决05-1表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":56},"2021年度",{"$nulls":54},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计",5517407.8,3993690.67,533234.63,1683257.52,479983.68,0,0,375800.48,190064,177506.84,49843,51229.48,423352.08,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["201","","","一般公共服务支出",4249611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务",4249611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2010301","","","  行政运行",4249611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["208","","","社会保障和就业支出",617093.96,617093.96,0,0,0,0,0,375800.48,190064,0,0,51229.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["20805","","","行政事业单位养老支出",565864.48,565864.48,0,0,0,0,0,375800.48,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",375800.48,375800.48,0,0,0,0,0,375800.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",190064,190064,0,0,0,0,0,0,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["20811","","","残疾人事业",42180,42180,0,0,0,0,0,0,0,0,0,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2081199","","","  其他残疾人事业支出",42180,42180,0,0,0,0,0,0,0,0,0,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["20899","","","其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0,0,0,0,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2089999","","","  其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0,0,0,0,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["210","","","卫生健康支出",227349.84,227349.84,0,0,0,0,0,0,0,177506.84,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["21011","","","行政事业单位医疗",227349.84,227349.84,0,0,0,0,0,0,0,177506.84,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2101101","","","  行政单位医疗",134144.84,134144.84,0,0,0,0,0,0,0,134144.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2101102","","","  事业单位医疗",43362,43362,0,0,0,0,0,0,0,43362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2101103","","","  公务员医疗补助",49843,49843,0,0,0,0,0,0,0,0,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["221","","","住房保障支出",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["22102","","","住房改革支出",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2210201","","","  住房公积金",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
[]
[{"$nulls":57},"— 7.%d —"]

{"sheet":"Z05_2 项目支出决算明细表(财决05-2表)","index":7,"n_rows":23,"n_cols":119,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,118],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,101,3,103],[3,101,3,103],[3,101,3,103],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,110,3,113],[3,110,3,113],[3,110,3,113],[3,110,3,113],[3,114,3,118],[3,114,3,118],[3,114,3,118],[3,114,3,118],[3,114,3,118],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,113,6,113],[4,113,6,113],[4,113,6,113],[4,114,6,114],[4,114,6,114],[4,114,6,114],[4,115,6,115],[4,115,6,115],[4,115,6,115],[4,116,6,116],[4,116,6,116],[4,116,6,116],[4,117,6,117],[4,117,6,117],[4,117,6,117],[4,118,6,118],[4,118,6,118],[4,118,6,118],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["项目支出决算明细表",{"$nulls":58},"项目支出决算明细表"]
[{"$nulls":118},"财决05-2表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":58},"2021年度",{"$nulls":58},"金额单位：元"]
["项目","","","","","","","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计","—","—","—","—","—","—",690000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,690000,290000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","","","一般公共服务支出","","","","","","",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务","","","","","","",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010399","","","其他政府办公厅（室）及相关机构事务支出","","","","","","",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010399","","","基层武装及人大主席工作专项经费","","","","","非基建项目","",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","","","农林水支出","","","","","","",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21307","","","农村综合改革","","","","","","",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2130705","","","对村民委员会和村党支部的补助","","","","","","",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2130705","","","基层组织活动经费","","","","","非基建项目","",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":59},"— 8.%d —"]

{"sheet":"Z05_3 经营支出决算明细表(财决05-3表)","index":8,"n_rows":17,"n_cols":113,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,112],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,95,3,97],[3,95,3,97],[3,95,3,97],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["经营支出决算明细表",{"$nulls":56},"经营支出决算明细表"]
[{"$nulls":112},"财决05-3表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":56},"2021年度",{"$nulls":54},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
[]
[{"$nulls":57},"— 9.%d —"]

{"sheet":"Z06 项目收入支出决算表(财决06表)","index":9,"n_rows":23,"n_cols":25,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,24],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,10,3,15],[3,10,3,15],[3,10,3,15],[3,10,3,15],[3,10,3,15],[3,10,3,15],[3,16,3,18],[3,16,3,18],[3,16,3,18],[3,21,3,24],[3,21,3,24],[3,21,3,24],[3,21,3,24],[4,11,4,12],[4,11,4,12],[4,13,4,14],[4,13,4,14],[4,22,4,24],[4,22,4,24],[4,22,4,24],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,14,6,14],[5,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[3,19,6,19],[3,19,6,19],[3,19,6,19],[3,19,6,19],[3,20,6,20],[3,20,6,20],[3,20,6,20],[3,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[5,22,6,22],[5,22,6,22],[5,23,6,23],[5,23,6,23],[5,24,6,24],[5,24,6,24],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["项目收入支出决算表",{"$nulls":11},"项目收入支出决算表"]
[{"$nulls":24},"财决06表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":11},"2021年度",{"$nulls":11},"金额单位：元"]
["项目","","","","","","","","","","资金来源","","","","","","支出数","","","使用非财政拨款结余","结余分配","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","合计","年初结转和结余","","财政拨款","","其他资金","合计","财政拨款","其他资金","","","合计","其中：财政拨款结转和结余","",""]
["","","","","","","","","","","","小计","其中：财政拨款结转和结余","小计","其中：基本建设支出拨款","","","","","","","","小计","财政拨款结转","财政拨款结余"]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15"]
["","","","合计","—","—","—","—","—","—",690000,0,0,690000,0,0,690000,690000,0,0,0,0,0,0,0]
["201","","","一般公共服务支出","","","","","","",30000,0,0,30000,0,0,30000,30000,0,0,0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务","","","","","","",30000,0,0,30000,0,0,30000,30000,0,0,0,0,0,0,0]
["2010399","","","其他政府办公厅（室）及相关机构事务支出","","","","","","",30000,0,0,30000,0,0,30000,30000,0,0,0,0,0,0,0]
["2010399","","","基层武装及人大主席工作专项经费","","","","","非基建项目","",30000,0,0,30000,0,0,30000,30000,0,0,0,0,0,0,0]
["213","","","农林水支出","","","","","","",660000,0,0,660000,0,0,660000,660000,0,0,0,0,0,0,0]
["21307","","","农村综合改革","","","","","","",660000,0,0,660000,0,0,660000,660000,0,0,0,0,0,0,0]
["2130705","","","对村民委员会和村党支部的补助","","","","","","",660000,0,0,660000,0,0,660000,660000,0,0,0,0,0,0,0]
["2130705","","","基层组织活动经费","","","","","非基建项目","",660000,0,0,660000,0,0,660000,660000,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":12},"— 10.%d —"]

{"sheet":"Z07 一般公共预算财政拨款收入支出决算表(财决07表)","index":10,"n_rows":34,"n_cols":20,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,19],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,6],[3,4,3,6],[3,4,3,6],[3,7,3,9],[3,7,3,9],[3,7,3,9],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[4,11,4,13],[4,11,4,13],[4,11,4,13],[4,17,4,19],[4,17,4,19],[4,17,4,19],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款收入支出决算表",{"$nulls":9},"一般公共预算财政拨款收入支出决算表"]
[{"$nulls":19},"财决07表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":9},"2021年度",{"$nulls":8},"金额单位：元"]
["项目","","","","年初结转和结余","","","本年收入","","","本年支出","","","","","年末结转和结余","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","","","项目支出","合计","基本支出结转","项目支出结转和结余","",""]
["","","","","","","小计","","","小计","","小计","人员经费","公用经费","小计","","","小计","项目支出结转","项目支出结余"]
["","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
["","","","合计",0,0,0,6207407.8,5517407.8,690000,6207407.8,5517407.8,5329338.8,188069,690000,0,0,0,0,0]
["201","","","一般公共服务支出",0,0,0,4279611.92,4249611.92,30000,4279611.92,4249611.92,4061542.92,188069,30000,0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务",0,0,0,4279611.92,4249611.92,30000,4279611.92,4249611.92,4061542.92,188069,30000,0,0,0,0,0]
["2010301","","","  行政运行",0,0,0,4249611.92,4249611.92,0,4249611.92,4249611.92,4061542.92,188069,0,0,0,0,0,0]
["2010399","","","  其他政府办公厅（室）及相关机构事务支出",0,0,0,30000,0,30000,30000,0,0,0,30000,0,0,0,0,0]
["208","","","社会保障和就业支出",0,0,0,617093.96,617093.96,0,617093.96,617093.96,617093.96,0,0,0,0,0,0,0]
["20805","","","行政事业单位养老支出",0,0,0,565864.48,565864.48,0,565864.48,565864.48,565864.48,0,0,0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",0,0,0,375800.48,375800.48,0,375800.48,375800.48,375800.48,0,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",0,0,0,190064,190064,0,190064,190064,190064,0,0,0,0,0,0,0]
["20811","","","残疾人事业",0,0,0,42180,42180,0,42180,42180,42180,0,0,0,0,0,0,0]
["2081199","","","  其他残疾人事业支出",0,0,0,42180,42180,0,42180,42180,42180,0,0,0,0,0,0,0]
["20899","","","其他社会保障和就业支出",0,0,0,9049.48,9049.48,0,9049.48,9049.48,9049.48,0,0,0,0,0,0,0]
["2089999","","","  其他社会保障和就业支出",0,0,0,9049.48,9049.48,0,9049.48,9049.48,9049.48,0,0,0,0,0,0,0]
["210","","","卫生健康支出",0,0,0,227349.84,227349.84,0,227349.84,227349.84,227349.84,0,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",0,0,0,227349.84,227349.84,0,227349.84,227349.84,227349.84,0,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",0,0,0,134144.84,134144.84,0,134144.84,134144.84,134144.84,0,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",0,0,0,43362,43362,0,43362,43362,43362,0,0,0,0,0,0,0]
["2101103","","","  公务员医疗补助",0,0,0,49843,49843,0,49843,49843,49843,0,0,0,0,0,0,0]
["213","","","农林水支出",0,0,0,660000,0,660000,660000,0,0,0,660000,0,0,0,0,0]
["21307","","","农村综合改革",0,0,0,660000,0,660000,660000,0,0,0,660000,0,0,0,0,0]
["2130705","","","  对村民委员会和村党支部的补助",0,0,0,660000,0,660000,660000,0,0,0,660000,0,0,0,0,0]
["221","","","住房保障支出",0,0,0,423352.08,423352.08,0,423352.08,423352.08,423352.08,0,0,0,0,0,0,0]
["22102","","","住房改革支出",0,0,0,423352.08,423352.08,0,423352.08,423352.08,423352.08,0,0,0,0,0,0,0]
["2210201","","","  住房公积金",0,0,0,423352.08,423352.08,0,423352.08,423352.08,423352.08,0,0,0,0,0,0,0]
[]
[{"$nulls":10},"— 11.%d —"]

{"sheet":"Z08 一般公共预算财政拨款支出决算明细表(财决08表)","index":11,"n_rows":35,"n_cols":113,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,112],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,95,3,97],[3,95,3,97],[3,95,3,97],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,3],[32,0,32,3],[32,0,32,3],[32,0,32,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表",{"$nulls":56},"一般公共预算财政拨款支出决算明细表"]
[{"$nulls":112},"财决08表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":56},"2021年度",{"$nulls":54},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计",6207407.8,3993690.67,533234.63,1683257.52,479983.68,0,0,375800.48,190064,177506.84,49843,51229.48,423352.08,0,29418.96,878069,321838.93,230510,0,0,0,199566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","","","一般公共服务支出",4279611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,218069,61838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务",4279611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,218069,61838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010301","","","  行政运行",4249611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010399","","","  其他政府办公厅（室）及相关机构事务支出",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","","","社会保障和就业支出",617093.96,617093.96,0,0,0,0,0,375800.48,190064,0,0,51229.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20805","","","行政事业单位养老支出",565864.48,565864.48,0,0,0,0,0,375800.48,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",375800.48,375800.48,0,0,0,0,0,375800.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",190064,190064,0,0,0,0,0,0,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20811","","","残疾人事业",42180,42180,0,0,0,0,0,0,0,0,0,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2081199","","","  其他残疾人事业支出",42180,42180,0,0,0,0,0,0,0,0,0,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20899","","","其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0,0,0,0,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2089999","","","  其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0,0,0,0,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","","","卫生健康支出",227349.84,227349.84,0,0,0,0,0,0,0,177506.84,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21011","","","行政事业单位医疗",227349.84,227349.84,0,0,0,0,0,0,0,177506.84,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101101","","","  行政单位医疗",134144.84,134144.84,0,0,0,0,0,0,0,134144.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101102","","","  事业单位医疗",43362,43362,0,0,0,0,0,0,0,43362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2101103","","","  公务员医疗补助",49843,49843,0,0,0,0,0,0,0,0,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","","","农林水支出",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21307","","","农村综合改革",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2130705","","","  对村民委员会和村党支部的补助",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","","","住房保障支出",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["22102","","","住房改革支出",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2210201","","","  住房公积金",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["注：本表为自动生成表。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":57},"— 12.%d —"]

{"sheet":"Z08_1 一般公共预算财政拨款基本支出决算明细表(财决08-","index":12,"n_rows":30,"n_cols":113,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,112],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,95,3,97],[3,95,3,97],[3,95,3,97],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算明细表",{"$nulls":56},"一般公共预算财政拨款基本支出决算明细表"]
[{"$nulls":112},"财决08-1表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":56},"2021年度",{"$nulls":54},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计",5517407.8,3993690.67,533234.63,1683257.52,479983.68,0,0,375800.48,190064,177506.84,49843,51229.48,423352.08,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["201","","","一般公共服务支出",4249611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务",4249611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2010301","","","  行政运行",4249611.92,2725894.79,533234.63,1683257.52,479983.68,0,0,0,0,0,0,0,0,0,29418.96,188069,31838.93,10510,0,0,0,19566.35,10792,43105.3,0,34559.1,0,2374.72,0,0,0,3956.36,0,0,0,0,0,0,0,26155.64,0,0,5210.6,1335648.13,0,0,0,0,1301414.6,0,0,0,0,0,0,34233.53,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["208","","","社会保障和就业支出",617093.96,617093.96,0,0,0,0,0,375800.48,190064,0,0,51229.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["20805","","","行政事业单位养老支出",565864.48,565864.48,0,0,0,0,0,375800.48,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2080505","","","  机关事业单位基本养老保险缴费支出",375800.48,375800.48,0,0,0,0,0,375800.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2080506","","","  机关事业单位职业年金缴费支出",190064,190064,0,0,0,0,0,0,190064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["20811","","","残疾人事业",42180,42180,0,0,0,0,0,0,0,0,0,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2081199","","","  其他残疾人事业支出",42180,42180,0,0,0,0,0,0,0,0,0,42180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["20899","","","其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0,0,0,0,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2089999","","","  其他社会保障和就业支出",9049.48,9049.48,0,0,0,0,0,0,0,0,0,9049.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["210","","","卫生健康支出",227349.84,227349.84,0,0,0,0,0,0,0,177506.84,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["21011","","","行政事业单位医疗",227349.84,227349.84,0,0,0,0,0,0,0,177506.84,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2101101","","","  行政单位医疗",134144.84,134144.84,0,0,0,0,0,0,0,134144.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2101102","","","  事业单位医疗",43362,43362,0,0,0,0,0,0,0,43362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2101103","","","  公务员医疗补助",49843,49843,0,0,0,0,0,0,0,0,49843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["221","","","住房保障支出",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["22102","","","住房改革支出",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
["2210201","","","  住房公积金",423352.08,423352.08,0,0,0,0,0,0,0,0,0,0,423352.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一","一","一","一","一","一","一","一","一","一","一",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"一","一","一",0,0,0,0,0,0,"一","一","一","一",0,0,0,0,0]
[]
[{"$nulls":57},"— 13.%d —"]

{"sheet":"Z08_2 一般公共预算财政拨款项目支出决算明细表(财决08-","index":13,"n_rows":23,"n_cols":119,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,118],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,101,3,103],[3,101,3,103],[3,101,3,103],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,110,3,113],[3,110,3,113],[3,110,3,113],[3,110,3,113],[3,114,3,118],[3,114,3,118],[3,114,3,118],[3,114,3,118],[3,114,3,118],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,113,6,113],[4,113,6,113],[4,113,6,113],[4,114,6,114],[4,114,6,114],[4,114,6,114],[4,115,6,115],[4,115,6,115],[4,115,6,115],[4,116,6,116],[4,116,6,116],[4,116,6,116],[4,117,6,117],[4,117,6,117],[4,117,6,117],[4,118,6,118],[4,118,6,118],[4,118,6,118],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款项目支出决算明细表",{"$nulls":58},"一般公共预算财政拨款项目支出决算明细表"]
[{"$nulls":118},"财决08-2表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":58},"2021年度",{"$nulls":58},"金额单位：元"]
["项目","","","","","","","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计","—","—","—","—","—","—",690000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,690000,290000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","","","一般公共服务支出","","","","","","",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20103","","","政府办公厅（室）及相关机构事务","","","","","","",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010399","","","其他政府办公厅（室）及相关机构事务支出","","","","","","",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010399","","","基层武装及人大主席工作专项经费","","","","","非基建项目","",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","","","农林水支出","","","","","","",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["21307","","","农村综合改革","","","","","","",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2130705","","","对村民委员会和村党支部的补助","","","","","","",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2130705","","","基层组织活动经费","","","","","非基建项目","",660000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660000,260000,220000,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":59},"— 14.%d —"]

{"sheet":"Z09 政府性基金预算财政拨款收入支出决算表(财决09表)","index":14,"n_rows":17,"n_cols":20,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,19],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,6],[3,4,3,6],[3,4,3,6],[3,7,3,9],[3,7,3,9],[3,7,3,9],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[4,11,4,13],[4,11,4,13],[4,11,4,13],[4,17,4,19],[4,17,4,19],[4,17,4,19],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款收入支出决算表",{"$nulls":9},"政府性基金预算财政拨款收入支出决算表"]
[{"$nulls":19},"财决09表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":9},"2021年度",{"$nulls":8},"金额单位：元"]
["项目","","","","年初结转和结余","","","本年收入","","","本年支出","","","","","年末结转和结余","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","","","项目支出","合计","基本支出结转","项目支出结转和结余","",""]
["","","","","","","小计","","","小计","","小计","人员经费","公用经费","小计","","","小计","项目支出结转","项目支出结余"]
["","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
["","","","合计","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":10},"— 15.%d —"]

{"sheet":"Z10 政府性基金预算财政拨款支出决算明细表(财决10表)","index":15,"n_rows":18,"n_cols":113,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,112],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,95,3,97],[3,95,3,97],[3,95,3,97],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,3],[15,0,15,3],[15,0,15,3],[15,0,15,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款支出决算明细表",{"$nulls":56},"政府性基金预算财政拨款支出决算明细表"]
[{"$nulls":112},"财决10表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":56},"2021年度",{"$nulls":54},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["注：本表为自动生成表。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":57},"— 16.%d —"]

{"sheet":"Z10_1 政府性基金预算财政拨款基本支出决算明细表(财决10","index":16,"n_rows":17,"n_cols":113,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,112],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,95,3,97],[3,95,3,97],[3,95,3,97],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款基本支出决算明细表",{"$nulls":56},"政府性基金预算财政拨款基本支出决算明细表"]
[{"$nulls":112},"财决10-1表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":56},"2021年度",{"$nulls":54},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","一","一","一","一","一","一","一","一","一","一","一","一","一","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","一","一","一","一","","","","",""]
[]
[{"$nulls":57},"— 17.%d —"]

{"sheet":"Z10_2 政府性基金预算财政拨款项目支出决算明细表(财决10","index":17,"n_rows":17,"n_cols":119,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,118],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,0,3,9],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,11,3,24],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,25,3,52],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,53,3,65],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,66,3,70],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,71,3,83],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,84,3,100],[3,101,3,103],[3,101,3,103],[3,101,3,103],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,104,3,109],[3,110,3,113],[3,110,3,113],[3,110,3,113],[3,110,3,113],[3,114,3,118],[3,114,3,118],[3,114,3,118],[3,114,3,118],[3,114,3,118],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,113,6,113],[4,113,6,113],[4,113,6,113],[4,114,6,114],[4,114,6,114],[4,114,6,114],[4,115,6,115],[4,115,6,115],[4,115,6,115],[4,116,6,116],[4,116,6,116],[4,116,6,116],[4,117,6,117],[4,117,6,117],[4,117,6,117],[4,118,6,118],[4,118,6,118],[4,118,6,118],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款项目支出决算明细表",{"$nulls":58},"政府性基金预算财政拨款项目支出决算明细表"]
[{"$nulls":118},"财决10-2表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":58},"2021年度",{"$nulls":58},"金额单位：元"]
["项目","","","","","","","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","一","一","一","","","","","","","","","","","","","","",""]
[]
[{"$nulls":59},"— 18.%d —"]

{"sheet":"Z11 国有资本经营预算财政拨款收入支出决算表(财决11表)","index":18,"n_rows":17,"n_cols":25,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,24],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,6],[3,4,3,6],[3,4,3,6],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,8,3,21],[3,22,3,24],[3,22,3,24],[3,22,3,24],[4,14,4,19],[4,14,4,19],[4,14,4,19],[4,14,4,19],[4,14,4,19],[4,14,4,19],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[5,14,6,14],[5,14,6,14],[5,15,6,15],[5,15,6,15],[5,16,6,16],[5,16,6,16],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["国有资本经营预算财政拨款收入支出决算表",{"$nulls":12},"国有资本经营预算财政拨款收入支出决算表"]
[{"$nulls":24},"财决11表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":12},"2021年度",{"$nulls":10},"金额单位：元"]
["项目","","","","年初结转和结余","","","本年收入","本年支出 ","","","","","","","","","","","","","","年末结转和结余","",""]
["支出功能分类科目编码","","","科目名称","合计","结转","结余","","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出","对企业补助","","","","","","对社会保障基金补助","其他支出","合计","结转","结余"]
["","","","","","","","","","","","","","","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21"]
["","","","合计","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":13},"— 19.%d —"]

{"sheet":"Z12 国有资本经营预算财政拨款支出决算明细表(财决12表)","index":19,"n_rows":17,"n_cols":113,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,112],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,5,3,18],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,19,3,46],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,47,3,59],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,60,3,64],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,65,3,77],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,78,3,94],[3,95,3,97],[3,95,3,97],[3,95,3,97],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,98,3,103],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,104,3,107],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[3,108,3,112],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,6,11],[4,11,6,11],[4,11,6,11],[4,12,6,12],[4,12,6,12],[4,12,6,12],[4,13,6,13],[4,13,6,13],[4,13,6,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,6,17],[4,17,6,17],[4,17,6,17],[4,18,6,18],[4,18,6,18],[4,18,6,18],[4,19,6,19],[4,19,6,19],[4,19,6,19],[4,20,6,20],[4,20,6,20],[4,20,6,20],[4,21,6,21],[4,21,6,21],[4,21,6,21],[4,22,6,22],[4,22,6,22],[4,22,6,22],[4,23,6,23],[4,23,6,23],[4,23,6,23],[4,24,6,24],[4,24,6,24],[4,24,6,24],[4,25,6,25],[4,25,6,25],[4,25,6,25],[4,26,6,26],[4,26,6,26],[4,26,6,26],[4,27,6,27],[4,27,6,27],[4,27,6,27],[4,28,6,28],[4,28,6,28],[4,28,6,28],[4,29,6,29],[4,29,6,29],[4,29,6,29],[4,30,6,30],[4,30,6,30],[4,30,6,30],[4,31,6,31],[4,31,6,31],[4,31,6,31],[4,32,6,32],[4,32,6,32],[4,32,6,32],[4,33,6,33],[4,33,6,33],[4,33,6,33],[4,34,6,34],[4,34,6,34],[4,34,6,34],[4,35,6,35],[4,35,6,35],[4,35,6,35],[4,36,6,36],[4,36,6,36],[4,36,6,36],[4,37,6,37],[4,37,6,37],[4,37,6,37],[4,38,6,38],[4,38,6,38],[4,38,6,38],[4,39,6,39],[4,39,6,39],[4,39,6,39],[4,40,6,40],[4,40,6,40],[4,40,6,40],[4,41,6,41],[4,41,6,41],[4,41,6,41],[4,42,6,42],[4,42,6,42],[4,42,6,42],[4,43,6,43],[4,43,6,43],[4,43,6,43],[4,44,6,44],[4,44,6,44],[4,44,6,44],[4,45,6,45],[4,45,6,45],[4,45,6,45],[4,46,6,46],[4,46,6,46],[4,46,6,46],[4,47,6,47],[4,47,6,47],[4,47,6,47],[4,48,6,48],[4,48,6,48],[4,48,6,48],[4,49,6,49],[4,49,6,49],[4,49,6,49],[4,50,6,50],[4,50,6,50],[4,50,6,50],[4,51,6,51],[4,51,6,51],[4,51,6,51],[4,52,6,52],[4,52,6,52],[4,52,6,52],[4,53,6,53],[4,53,6,53],[4,53,6,53],[4,54,6,54],[4,54,6,54],[4,54,6,54],[4,55,6,55],[4,55,6,55],[4,55,6,55],[4,56,6,56],[4,56,6,56],[4,56,6,56],[4,57,6,57],[4,57,6,57],[4,57,6,57],[4,58,6,58],[4,58,6,58],[4,58,6,58],[4,59,6,59],[4,59,6,59],[4,59,6,59],[4,60,6,60],[4,60,6,60],[4,60,6,60],[4,61,6,61],[4,61,6,61],[4,61,6,61],[4,62,6,62],[4,62,6,62],[4,62,6,62],[4,63,6,63],[4,63,6,63],[4,63,6,63],[4,64,6,64],[4,64,6,64],[4,64,6,64],[4,65,6,65],[4,65,6,65],[4,65,6,65],[4,66,6,66],[4,66,6,66],[4,66,6,66],[4,67,6,67],[4,67,6,67],[4,67,6,67],[4,68,6,68],[4,68,6,68],[4,68,6,68],[4,69,6,69],[4,69,6,69],[4,69,6,69],[4,70,6,70],[4,70,6,70],[4,70,6,70],[4,71,6,71],[4,71,6,71],[4,71,6,71],[4,72,6,72],[4,72,6,72],[4,72,6,72],[4,73,6,73],[4,73,6,73],[4,73,6,73],[4,74,6,74],[4,74,6,74],[4,74,6,74],[4,75,6,75],[4,75,6,75],[4,75,6,75],[4,76,6,76],[4,76,6,76],[4,76,6,76],[4,77,6,77],[4,77,6,77],[4,77,6,77],[4,78,6,78],[4,78,6,78],[4,78,6,78],[4,79,6,79],[4,79,6,79],[4,79,6,79],[4,80,6,80],[4,80,6,80],[4,80,6,80],[4,81,6,81],[4,81,6,81],[4,81,6,81],[4,82,6,82],[4,82,6,82],[4,82,6,82],[4,83,6,83],[4,83,6,83],[4,83,6,83],[4,84,6,84],[4,84,6,84],[4,84,6,84],[4,85,6,85],[4,85,6,85],[4,85,6,85],[4,86,6,86],[4,86,6,86],[4,86,6,86],[4,87,6,87],[4,87,6,87],[4,87,6,87],[4,88,6,88],[4,88,6,88],[4,88,6,88],[4,89,6,89],[4,89,6,89],[4,89,6,89],[4,90,6,90],[4,90,6,90],[4,90,6,90],[4,91,6,91],[4,91,6,91],[4,91,6,91],[4,92,6,92],[4,92,6,92],[4,92,6,92],[4,93,6,93],[4,93,6,93],[4,93,6,93],[4,94,6,94],[4,94,6,94],[4,94,6,94],[4,95,6,95],[4,95,6,95],[4,95,6,95],[4,96,6,96],[4,96,6,96],[4,96,6,96],[4,97,6,97],[4,97,6,97],[4,97,6,97],[4,98,6,98],[4,98,6,98],[4,98,6,98],[4,99,6,99],[4,99,6,99],[4,99,6,99],[4,100,6,100],[4,100,6,100],[4,100,6,100],[4,101,6,101],[4,101,6,101],[4,101,6,101],[4,102,6,102],[4,102,6,102],[4,102,6,102],[4,103,6,103],[4,103,6,103],[4,103,6,103],[4,104,6,104],[4,104,6,104],[4,104,6,104],[4,105,6,105],[4,105,6,105],[4,105,6,105],[4,106,6,106],[4,106,6,106],[4,106,6,106],[4,107,6,107],[4,107,6,107],[4,107,6,107],[4,108,6,108],[4,108,6,108],[4,108,6,108],[4,109,6,109],[4,109,6,109],[4,109,6,109],[4,110,6,110],[4,110,6,110],[4,110,6,110],[4,111,6,111],[4,111,6,111],[4,111,6,111],[4,112,6,112],[4,112,6,112],[4,112,6,112],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2]],"flags":["formulas_cached_only"]}
["国有资本经营预算财政拨款支出决算明细表",{"$nulls":56},"国有资本经营预算财政拨款支出决算明细表"]
[{"$nulls":112},"财决12表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":56},"2021年度",{"$nulls":54},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","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","","","","","","对社会保障基金补助","","","","其他支出","","","",""]
["支出功能分类科目编码","","","科目名称（项目名称、方向）","","小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109"]
["","","","合计","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","—","—","—","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","—","—","—","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","—","—","—","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","—","—","—","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","—","—","—","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","—","—","—","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","—","—","—","","","","","","","","","","","","","","",""]
[]
[{"$nulls":57},"— 20.%d —"]

{"sheet":"F01 预算支出相关信息表(财决附01表)","index":20,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,9],[3,2,3,3],[3,2,3,3],[3,4,3,5],[3,4,3,5],[3,0,4,0],[3,0,4,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,6,4,6],[3,6,4,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9]],"flags":["formulas_cached_only"]}
["预算支出相关信息表",null,null,null,"预算支出相关信息表"]
[{"$nulls":9},"财决附01表"]
["编制单位：石渠县起坞乡人民政府",null,null,null,"2021年度",{"$nulls":4},"金额单位：元"]
["项  目","行次","年初数","","年末数","","项  目","行次","年初数","年末数"]
["","","数量","金额","数量","金额","","","",""]
["栏  次","","1","2","3","4","栏  次","","5","6"]
["财务会计补充信息","1","—","—","—","—","预算会计补充信息","24","—","—"]
["一、资产信息","2","—","—","—","—","一、预算结转结余信息","25","—","—"]
["  （一）货币资金","3","—",417718.97,"—",160216.78,"  （一）财政拨款结转和结余","26",0,0]
["        其中：银行存款","4","—",417718.97,"—",160216.78,"     1．财政拨款结转","27",0,0]
["  （二）财政应返还额度","5","—",0,"—",0,"        一般公共预算财政拨款结转","28",0,0]
["  （三）固定资产原值","6","—",3992250,"—",4330310,"        政府性基金预算财政拨款结转","29",0,0]
["        其中：房屋（平方米）","7",690,3600000,690,3600000,"        国有资本经营预算财政拨款结转","30",0,0]
["                1.办公用房","8",690,3600000,690,3600000,"     2．财政拨款结余","31",0,0]
["                2.业务用房","9",0,0,0,0,"        一般公共预算财政拨款结余","32",0,0]
["                3.其他（不含构筑物）","10",0,0,0,0,"        政府性基金预算财政拨款结余","33",0,0]
["              车辆（台、辆）","11",1,180000,1,350000,"        国有资本经营预算财政拨款结余","34",0,0]
["                1.轿车","12",0,0,0,0,"  （二）其他资金结转结余","35",0,0]
["                2.越野车","13",1,180000,1,350000,"     1．非财政拨款结转","36",0,0]
["                3.小型载客汽车","14",0,0,0,0,"     2．非财政拨款结余","37",0,0]
["                4.大中型载客汽车","15",0,0,0,0,"     3．专用结余","38",0,0]
["                5.其他车型","16",0,0,0,0,"     4．经营结余","39",0,0]
["        减：固定资产累计折旧","17","—",968097.23,"—",968097.23,"","40","",""]
["        固定资产净值","18","—",3024152.77,"—",3362212.77,"","41","",""]
["  （四）在建工程","19","—",0,"—",0,"","42","",""]
["二、负债信息","20","—","—","—","—","","43","",""]
["  （一）借款","21","—",0,"—",0,"","44","",""]
["  （二）应缴财政款","22","—",0,"—",0,"","45","",""]
["  （三）应付职工薪酬","23","—",0,"—",0,"","46","",""]
[]
[{"$nulls":4},"— 21 —"]

{"sheet":"F02 基本数字表(财决附02表)","index":21,"n_rows":20,"n_cols":33,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,0,0,32],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,5],[3,4,3,5],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,6,3,27],[3,28,3,30],[3,28,3,30],[3,28,3,30],[4,6,4,9],[4,6,4,9],[4,6,4,9],[4,6,4,9],[4,10,4,16],[4,10,4,16],[4,10,4,16],[4,10,4,16],[4,10,4,16],[4,10,4,16],[4,10,4,16],[4,17,4,23],[4,17,4,23],[4,17,4,23],[4,17,4,23],[4,17,4,23],[4,17,4,23],[4,17,4,23],[4,24,4,27],[4,24,4,27],[4,24,4,27],[4,24,4,27],[4,29,4,30],[4,29,4,30],[5,11,5,14],[5,11,5,14],[5,11,5,14],[5,11,5,14],[5,18,5,21],[5,18,5,21],[5,18,5,21],[5,18,5,21],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[8,0,9,0],[8,0,9,0],[8,1,9,1],[8,1,9,1],[8,2,9,2],[8,2,9,2],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,4,7,4],[4,4,7,4],[4,4,7,4],[4,4,7,4],[4,5,7,5],[4,5,7,5],[4,5,7,5],[4,5,7,5],[5,6,7,6],[5,6,7,6],[5,6,7,6],[5,7,7,7],[5,7,7,7],[5,7,7,7],[5,8,7,8],[5,8,7,8],[5,8,7,8],[5,9,7,9],[5,9,7,9],[5,9,7,9],[5,10,7,10],[5,10,7,10],[5,10,7,10],[6,11,7,11],[6,11,7,11],[6,12,7,12],[6,12,7,12],[6,13,7,13],[6,13,7,13],[6,14,7,14],[6,14,7,14],[5,15,7,15],[5,15,7,15],[5,15,7,15],[5,16,7,16],[5,16,7,16],[5,16,7,16],[5,17,7,17],[5,17,7,17],[5,17,7,17],[6,18,7,18],[6,18,7,18],[6,19,7,19],[6,19,7,19],[6,20,7,20],[6,20,7,20],[6,21,7,21],[6,21,7,21],[5,22,7,22],[5,22,7,22],[5,22,7,22],[5,23,7,23],[5,23,7,23],[5,23,7,23],[5,24,7,24],[5,24,7,24],[5,24,7,24],[5,25,7,25],[5,25,7,25],[5,25,7,25],[5,26,7,26],[5,26,7,26],[5,26,7,26],[5,27,7,27],[5,27,7,27],[5,27,7,27],[4,28,7,28],[4,28,7,28],[4,28,7,28],[4,28,7,28],[5,29,7,29],[5,29,7,29],[5,29,7,29],[5,30,7,30],[5,30,7,30],[5,30,7,30],[3,31,7,31],[3,31,7,31],[3,31,7,31],[3,31,7,31],[3,31,7,31],[3,32,7,32],[3,32,7,32],[3,32,7,32],[3,32,7,32],[3,32,7,32],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2],[4,0,7,2]],"flags":["formulas_cached_only"]}
["基本数字表",{"$nulls":15},"基本数字表"]
[{"$nulls":32},"财决附02表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":15},"2021年度",{"$nulls":15},"单位：人"]
["项目","","","","年末机构数（个）","编制人数","年末实有人数","","","","","年末实有人数","","","","","","","其中：","","","","","","","","","","年末其他人员","","","年末学生人数","年末遗属人员"]
["支出功能分类科目编码","","","科目名称","独立编制机构数","独立核算机构数","人员总计","","","","一般公共预算财政拨款开支人员","","","","","","","政府性基金预算财政拨款开支人员","","","","","","","经费自理人数","","","","合计","其中：","","",""]
["","","","","","合计","合计","在职人员","离休人员","退休人员","合计","在职人员","","","","离休人员","退休人员","合计","在职人员","","","","离休人员","退休人员","小计","在职人员","离休人员","退休人员","","一般公共预算财政拨款开支人员","政府性基金预算财政拨款开支人员","",""]
["","","","","","","","","","","","小计","行政人员","参照公务员法管理事业人员","非参公事业人员","","","","小计","行政人员","参照公务员法管理事业人员","非参公事业人员","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29"]
["","","","合计",1,1,21,21,0,0,21,21,15,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37,37,0,0,1]
["201","","","一般公共服务支出",1,1,21,21,0,0,21,21,15,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37,37,0,0,1]
["20103","","","政府办公厅（室）及相关机构事务",1,1,21,21,0,0,21,21,15,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37,37,0,0,1]
["2010301","","","  行政运行",1,1,21,21,0,0,21,21,15,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37,37,0,0,1]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":16},"— 22.%d —"]

{"sheet":"F03 机构运行信息表(财决附03表)","index":22,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6],[3,1,4,1],[3,1,4,1],[3,5,4,5],[3,5,4,5]],"flags":["formulas_cached_only"]}
["机构运行信息表",null,null,"机构运行信息表"]
[{"$nulls":6},"财决附03表"]
["编制单位：石渠县起坞乡人民政府",null,null,"2021年度",null,null,"金额单位：元"]
["项  目","行次","预算数","统计数","项  目","行次","统计数"]
["栏  次","","1","2","栏  次","","3"]
["一、“三公”经费支出","1","—","—","四、机关运行经费","27",188069]
["  （一）支出合计","2",30112,30112,"  （一）行政单位","28",188069]
["     1．因公出国（境）费","3",0,0,"  （二）参照公务员法管理事业单位","29",0]
["     2．公务用车购置及运行维护费","4",26155.64,26155.64,"五、资产信息","30","—"]
["      （1）公务用车购置费","5",0,0,"  （一）车辆数合计（辆）","31",1]
["      （2）公务用车运行维护费","6",26155.64,26155.64,"     1．副部（省）级及以上领导用车","32",0]
["     3．公务接待费","7",3956.36,3956.36,"     2．主要领导干部用车","33",0]
["      （1）国内接待费","8","—",3956.36,"     3．机要通信用车","34",0]
["           其中：外事接待费","9","—",0,"     4．应急保障用车","35",0]
["      （2）国（境）外接待费","10","—",0,"     5．执法执勤用车","36",0]
["  （二）相关统计数","11","—","—","     6．特种专业技术用车","37",0]
["     1．因公出国（境）团组数（个）","12","—",0,"     7．离退休干部用车","38",0]
["     2．因公出国（境）人次数（人）","13","—",0,"     8．其他用车","39",1]
["     3．公务用车购置数（辆）","14","—",0,"  （二）单价50万元（含）以上的通用设备（台、套…）","40",0]
["     4．公务用车保有量（辆）","15","—",1,"  （三）单价100万元（含）以上的专用设备（台、套…）","41",0]
["     5．国内公务接待批次（个）","16","—",10,"六、政府采购支出信息","42","—"]
["        其中：外事接待批次（个）","17","—",0,"  （一）政府采购支出合计","43",0]
["     6．国内公务接待人次（人）","18","—",72,"     1．政府采购货物支出","44",0]
["        其中：外事接待人次（人）","19","—",0,"     2．政府采购工程支出","45",0]
["     7．国（境）外公务接待批次（个）","20","—",0,"     3．政府采购服务支出","46",0]
["     8．国（境）外公务接待人次（人）","21","—",0,"  （二）政府采购授予中小企业合同金额","47",0]
["二、会议费","22","—",0,"        其中：授予小微企业合同金额","48",0]
["三、培训费","23","—",0,"七、由养老保险基金发放养老金的离退休人员（人）","49",0]
["","24","","","  （一）离休人员","50",0]
["","25","","","  （二）财政拨款退休人员","51",0]
["","26","","","  （三）经费自理退休人员","52",0]
[]
[null,null,null,"— 23 —"]

{"sheet":"F04 非税收入征缴情况表(财决附04表)","index":23,"n_rows":28,"n_cols":16,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,15],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,6,3,10],[3,6,3,10],[3,6,3,10],[3,6,3,10],[3,6,3,10],[3,11,3,15],[3,11,3,15],[3,11,3,15],[3,11,3,15],[3,11,3,15],[4,7,4,9],[4,7,4,9],[4,7,4,9],[4,12,4,14],[4,12,4,14],[4,12,4,14],[8,0,8,3],[8,0,8,3],[8,0,8,3],[8,0,8,3],[9,0,9,3],[9,0,9,3],[9,0,9,3],[9,0,9,3],[10,0,10,3],[10,0,10,3],[10,0,10,3],[10,0,10,3],[11,0,11,3],[11,0,11,3],[11,0,11,3],[11,0,11,3],[12,0,12,3],[12,0,12,3],[12,0,12,3],[12,0,12,3],[13,0,13,3],[13,0,13,3],[13,0,13,3],[13,0,13,3],[14,0,14,3],[14,0,14,3],[14,0,14,3],[14,0,14,3],[15,0,15,3],[15,0,15,3],[15,0,15,3],[15,0,15,3],[16,0,16,3],[16,0,16,3],[16,0,16,3],[16,0,16,3],[17,0,17,3],[17,0,17,3],[17,0,17,3],[17,0,17,3],[18,0,18,3],[18,0,18,3],[18,0,18,3],[18,0,18,3],[19,0,19,3],[19,0,19,3],[19,0,19,3],[19,0,19,3],[20,0,20,3],[20,0,20,3],[20,0,20,3],[20,0,20,3],[21,0,21,3],[21,0,21,3],[21,0,21,3],[21,0,21,3],[22,0,22,3],[22,0,22,3],[22,0,22,3],[22,0,22,3],[23,0,23,3],[23,0,23,3],[23,0,23,3],[23,0,23,3],[24,0,24,3],[24,0,24,3],[24,0,24,3],[24,0,24,3],[25,0,25,3],[25,0,25,3],[25,0,25,3],[25,0,25,3],[6,0,7,0],[6,0,7,0],[6,1,7,1],[6,1,7,1],[6,2,7,2],[6,2,7,2],[6,3,7,3],[6,3,7,3],[4,4,5,4],[4,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[4,6,5,6],[4,6,5,6],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,15,5,15],[4,15,5,15],[4,0,5,3],[4,0,5,3],[4,0,5,3],[4,0,5,3],[4,0,5,3],[4,0,5,3],[4,0,5,3],[4,0,5,3]],"flags":["formulas_cached_only"]}
["非税收入征缴情况表",{"$nulls":8},"非税收入征缴情况表"]
[{"$nulls":15},"财决附04表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":8},"2021年度",{"$nulls":5},"金额单位：元"]
["项目","","","","","总计","纳入预算管理","","","","","纳入财政专户管理","","","",""]
["收入分类科目编码","","","","科目名称","","合计","已缴国库","","","应缴未缴国库","合计","已缴财政专户","","","未缴财政专户"]
["","","","","","","","小计","缴入本级国库","缴入非本级国库","","","小计","缴入本级财政专户","缴入非本级财政专户",""]
["类","款","项","目","栏次","1","2","3","4","5","6","7","8","9","10","11"]
["","","","","合计","","","","","","","","","","",""]
["","","","","一、政府性基金收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
["","","","","二、专项收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
["","","","","三、行政事业性收费收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
["","","","","四、罚没收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
["","","","","五、国有资本经营收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
["","","","","六、国有资源（资产）有偿使用收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
["","","","","七、捐赠收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
["","","","","八、政府住房基金收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
["","","","","九、其他收入","","","","","","","","","","",""]
["","","","","","","","","","","","","","","",""]
[]
[{"$nulls":9},"— 24.%d —"]

{"sheet":"CS01 年初结转和结余调整情况表","index":24,"n_rows":22,"n_cols":45,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,44],[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,4,2,7],[2,4,2,7],[2,4,2,7],[2,4,2,7],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,8,2,39],[2,40,2,43],[2,40,2,43],[2,40,2,43],[2,40,2,43],[3,5,3,7],[3,5,3,7],[3,5,3,7],[3,9,3,11],[3,9,3,11],[3,9,3,11],[3,12,3,15],[3,12,3,15],[3,12,3,15],[3,12,3,15],[3,16,3,19],[3,16,3,19],[3,16,3,19],[3,16,3,19],[3,20,3,23],[3,20,3,23],[3,20,3,23],[3,20,3,23],[3,24,3,27],[3,24,3,27],[3,24,3,27],[3,24,3,27],[3,28,3,31],[3,28,3,31],[3,28,3,31],[3,28,3,31],[3,32,3,35],[3,32,3,35],[3,32,3,35],[3,32,3,35],[3,36,3,39],[3,36,3,39],[3,36,3,39],[3,36,3,39],[3,41,3,43],[3,41,3,43],[3,41,3,43],[4,13,4,15],[4,13,4,15],[4,13,4,15],[4,17,4,19],[4,17,4,19],[4,17,4,19],[4,21,4,23],[4,21,4,23],[4,21,4,23],[4,25,4,27],[4,25,4,27],[4,25,4,27],[4,29,4,31],[4,29,4,31],[4,29,4,31],[4,33,4,35],[4,33,4,35],[4,33,4,35],[4,37,4,39],[4,37,4,39],[4,37,4,39],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[14,0,14,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[15,0,15,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[16,0,16,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[17,0,17,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[18,0,18,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[19,0,19,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[20,0,20,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[21,0,21,44],[6,0,7,0],[6,0,7,0],[6,1,7,1],[6,1,7,1],[6,2,7,2],[6,2,7,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,5,7],[4,7,5,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[4,9,5,9],[4,9,5,9],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,16,5,16],[4,16,5,16],[4,20,5,20],[4,20,5,20],[4,24,5,24],[4,24,5,24],[4,28,5,28],[4,28,5,28],[4,32,5,32],[4,32,5,32],[4,36,5,36],[4,36,5,36],[3,40,5,40],[3,40,5,40],[3,40,5,40],[4,41,5,41],[4,41,5,41],[4,42,5,42],[4,42,5,42],[4,43,5,43],[4,43,5,43],[2,44,5,44],[2,44,5,44],[2,44,5,44],[2,44,5,44],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,0,5,2]],"flags":["formulas_cached_only"]}
["年初结转和结余调整情况表",{"$nulls":22},"年初结转和结余调整情况表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":22},"2021年度",{"$nulls":20},"金额单位：元"]
["项目","","","","调整前年初结转和结余","","","","变动项目","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","调整后年初结转和结余","","","","备注"]
["支出功能分类科目编码","","","科目名称","合计","其中：","","","合计","其中：","","","会计差错更正","","","","收回以前年度支出","","","","归集调入","","","","归集调出","","","","归集上缴和缴回资金","","","","单位内部调剂","","","","其他","","","","合计","其中：","","",""]
["","","","","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","小计","其中：","","","小计","其中：","","","小计","其中：","","","小计","其中：","","","小计","其中：","","","小计","其中：","","","小计","其中：","","","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",""]
["","","","","","","","","","","","","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41"]
["","","","合计","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["注：1．本表反映单位年初结转和结余调整情况，包括差错更正、收回以前年度支出、归集调入、归集调出、归集上缴等情况。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    2．“调整前年初结转和结余”为上年度部门决算年末结转和结余数，“调整后年初结转和结余”为本年度调整后年初结转和结余数。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    3．“会计差错更正”“收回以前年度支出”填列单位因会计处理错误、收回以前年度支出而导致的结转结余调整金额（包括审计、监督检查等调整）；","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["       “归集调入或调出”填列单位按照规定与其他单位调入调出结转结余资金金额；","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["       “归集上缴和缴回资金”填列单位按照规定上缴结转结余资金金额；","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["       “单位内部调剂”填列单位对结转结余资金改变用途，调整用于本单位其他项目等的调整金额。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    4．“备注”栏应写明作为调整依据的文件号。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    5．本表应作为部门决算填报说明第二部分的附件一并报送。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"CSSC01 年初结转和结余其他调整明细情况表（四川）(四川补","index":25,"n_rows":20,"n_cols":29,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,0,0,28],[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,0,2,3],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[2,4,2,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[3,4,3,27],[4,5,4,7],[4,5,4,7],[4,5,4,7],[4,8,4,11],[4,8,4,11],[4,8,4,11],[4,8,4,11],[4,12,4,15],[4,12,4,15],[4,12,4,15],[4,12,4,15],[4,16,4,19],[4,16,4,19],[4,16,4,19],[4,16,4,19],[4,20,4,23],[4,20,4,23],[4,20,4,23],[4,20,4,23],[4,24,4,27],[4,24,4,27],[4,24,4,27],[4,24,4,27],[5,9,5,11],[5,9,5,11],[5,9,5,11],[5,13,5,15],[5,13,5,15],[5,13,5,15],[5,17,5,19],[5,17,5,19],[5,17,5,19],[5,21,5,23],[5,21,5,23],[5,21,5,23],[5,25,5,27],[5,25,5,27],[5,25,5,27],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[15,0,15,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[16,0,16,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[17,0,17,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[18,0,18,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[19,0,19,28],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[5,5,6,5],[5,5,6,5],[5,6,6,6],[5,6,6,6],[5,7,6,7],[5,7,6,7],[5,8,6,8],[5,8,6,8],[5,12,6,12],[5,12,6,12],[5,16,6,16],[5,16,6,16],[5,20,6,20],[5,20,6,20],[5,24,6,24],[5,24,6,24],[2,28,6,28],[2,28,6,28],[2,28,6,28],[2,28,6,28],[2,28,6,28],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2]],"flags":["formulas_cached_only"]}
["年初结转和结余其他调整明细情况表（四川）",{"$nulls":15},"年初结转和结余其他调整明细情况表（四川）"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":15},"2021年度",{"$nulls":11},"金额单位：元"]
["项目","","","","变动项目","","","","","","","","","","","","","","","","","","","","","","","","备注"]
["支出功能分类科目编码","","","科目名称","其他","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","合计","其中：","","","单位合并、分离","","","","新纳入部门预算范围","","","","政府收支分类科目调整","","","","财政统筹返还","","","","其他","","","",""]
["","","","","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","小计","其中：","","","小计","其中：","","","小计","其中：","","","小计","其中：","","","小计","其中：","","",""]
["","","","","","","","","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",""]
["类","款","项","栏次","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"]
["","","","合计","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["注：1．单位合并、分离：填列单位因机构改革原因合并、分离、职能调整导致的结转和结余资金变动。","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    2．财政统筹返还：填列财政部门将收回的单位结转结余资金重新安排下达。","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    3．其他-其他：填列其他原因导致的。","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    4．“备注”栏应写明作为调整依据的文件号。","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    5．若“其他—其他“栏有数，应在”备注“栏写明调整原因及相关依据。","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"CS02 主要指标变动情况表","index":26,"n_rows":71,"n_cols":7,"rows_kept":71,"cut":false,"hidden":false,"merged":[[0,0,0,6],[66,0,66,6],[66,0,66,6],[66,0,66,6],[66,0,66,6],[66,0,66,6],[66,0,66,6],[66,0,66,6],[67,0,67,6],[67,0,67,6],[67,0,67,6],[67,0,67,6],[67,0,67,6],[67,0,67,6],[67,0,67,6],[68,0,68,6],[68,0,68,6],[68,0,68,6],[68,0,68,6],[68,0,68,6],[68,0,68,6],[68,0,68,6],[69,0,69,6],[69,0,69,6],[69,0,69,6],[69,0,69,6],[69,0,69,6],[69,0,69,6],[69,0,69,6],[70,0,70,6],[70,0,70,6],[70,0,70,6],[70,0,70,6],[70,0,70,6],[70,0,70,6],[70,0,70,6],[2,0,3,0],[2,0,3,0],[2,1,4,1],[2,1,4,1],[2,1,4,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4],[2,5,3,5],[2,5,3,5],[2,6,3,6],[2,6,3,6]],"flags":["formulas_cached_only"]}
["主要指标变动情况表",null,null,"主要指标变动情况表"]
["编制单位：石渠县起坞乡人民政府",null,null,"2021年度"]
["指    标","行次","本年度","上年度","比上年增减","增减％","原因"]
["","","","","","",""]
["栏    次\r\n","","1","2","3","4","5"]
["一、年度收支情况（单位：元）","1","—","—","—","—","—"]
["    1.本年收入","2",6207407.8,5852844.84,354562.96,6.06,"今年有人员工资变动，故有人员工资支出的增加。今年增加了基层武装维持经费和乡人大主席工作经费"]
["      其中：一般公共预算财政拨款","3",6207407.8,5852844.84,354562.96,6.06,"今年有人员工资变动，故有人员工资支出的增加。今年增加了基层武装维持经费和乡人大主席工作经费"]
["            政府性基金预算财政拨款","4",0,0,0,0,""]
["            国有资本经营预算财政拨款","5",0,0,0,0,""]
["            *事业收入","6",0,0,0,0,""]
["            事业单位经营收入","7",0,0,0,0,""]
["            *其他收入","8",0,0,0,0,""]
["    2.本年支出","9",6207407.8,5852844.84,354562.96,6.06,"今年有人员工资变动，故有人员工资支出的增加。今年增加了基层武装维持经费和乡人大主席工作经费"]
["      其中：基本支出","10",5517407.8,5192844.84,324562.96,6.25,"今年有人员工资变动，故有人员工资支出的增加"]
["            （1）人员经费","11",5329338.8,4963249.24,366089.56,7.38,"今年有人员工资变动，故有人员工资支出的增加"]
["            （2）公用经费","12",188069,229595.6,-41526.6,-18.09,"今年公务运行开支减少及三公经费的减少"]
["            项目支出","13",690000,660000,30000,4.55,"今年增加了基层武装维持经费和乡人大主席工作经费"]
["            其中：基本建设类项目","14",0,0,0,0,"今年无基本建设类项目"]
["            事业单位经营支出","15",0,0,0,0,""]
["    3.年末结转和结余","16",0,0,0,0,""]
["      其中：一般公共预算财政拨款","17",0,0,0,0,""]
["            政府性基金预算财政拨款","18",0,0,0,0,""]
["            国有资本经营预算财政拨款","19",0,0,0,0,""]
["二、年末资产负债信息（单位：元）","20","—","—","—","—","—"]
["    1.货币资金","21",160216.78,417718.97,-257502.19,-61.64,"往年数据有误，今年按照实际纠正。"]
["    2.财政应返还额度","22",0,0,0,0,""]
["    3.房屋","23",3600000,600000,3000000,500,"往年数据有误，今年按核实好的2021年度行政事业性国有资产报表照纠正。"]
["    4.车辆","24",350000,180000,170000,94.44,"往年数据有误，今年按核实好的2021年度行政事业性国有资产报表照纠正。"]
["    5.在建工程","25",0,0,0,0,""]
["    6.借款","26",0,0,0,0,""]
["    7.应缴财政款","27",0,0,0,0,""]
["    8.应付职工薪酬","28",0,0,0,0,""]
["三、年末机构人员情况（单位：个、人）","29","—","—","—","—","—"]
["    1.独立编制机构数","30",1,1,0,0,""]
["    2.独立核算机构数","31",1,1,0,0,""]
["    3.年末实有人数","32",21,22,-1,-4.55,"今年有减少人员1名故有变动"]
["      在职人员","33",21,22,-1,-4.55,"今年有减少人员1名故有变动"]
["        其中：行政人员","34",15,16,-1,-6.25,"今年有减少人员1名故有变动"]
["              参照公务员法管理事业人员","35",6,0,6,0,"行政运行科目不应出现非参公事业人员，调整人员身份类别。"]
["              非参公事业人员","36",0,6,-6,-100,"行政运行科目不应出现非参公事业人员，调整人员身份类别。"]
["      离休人员","37",0,0,0,0,""]
["      退休人员","38",0,0,0,0,""]
["    4.年末其他人员数","39",37,37,0,0,"今年增加一名临时聘请人员，故有变动"]
["    5.年末学生人数","40",0,0,0,0,""]
["四、补充资料（单位：元）","41","—","—","—","—","—"]
["    1.固定资产情况","42","—","—","—","—","—"]
["      房屋面积（平方米）","43",690,690,0,0,""]
["      车辆数量（辆）","44",1,1,0,0,""]
["    2.“三公”经费支出","45",30112,33960,-3848,-11.33,"响应国家政策，减少三公经费的开支"]
["      其中：因公出国（境）费","46",0,0,0,0,""]
["            公务用车购置及运行维护费","47",26155.64,30000,-3844.36,-12.81,"响应国家政策，减少三公经费的开支"]
["            其中：公务用车购置费","48",0,0,0,0,""]
["                  公务用车运行维护费","49",26155.64,30000,-3844.36,-12.81,"响应国家政策，减少三公经费的开支"]
["            公务接待费","50",3956.36,3960,-3.64,-0.09,"响应国家政策，减少三公经费的开支"]
["    3.培训费","51",0,0,0,0,""]
["    4.会议费","52",0,0,0,0,""]
["    5.机关运行经费","53",188069,229595.6,-41526.6,-18.09,"今年公务运行开支减少及三公经费的减少"]
["    6.年初预算数","54","—","—","—","—","—"]
["      本年收入合计","55",5964858,5316182,648676,12.2,"今年有人员增加，故有人员工资收入的增加"]
["      本年支出合计","56",5964858,5316182,648676,12.2,"今年有人员增加，故有人员工资支出的增加"]
["      年末结转和结余","57",0,0,0,0,""]
["    7.调整预算数","58","—","—","—","—","—"]
["      本年收入合计","59",6207407.8,5852844.84,354562.96,6.06,"今年有人员增加，故有人员工资收入的增加"]
["      本年支出合计","60",6207407.8,5852844.84,354562.96,6.06,"今年有人员增加，故有人员工资支出的增加"]
["      年末结转和结余","61",0,0,0,0,""]
["注：1.本表反映单位本年收支余、资产负债、机构人员等主要指标与上年数对比变动情况及变动原因，各单位均需填报本表。","","","","","",""]
["    2.事业收入中含事业单位财政专户管理资金收入。","","","","","",""]
["    3.其他收入指单位取得的除财政拨款、事业收入、经营收入、上级补助收入、附属单位上缴收入以外的收入。","","","","","",""]
["    4.结转和结余包括单位财政拨款结转和结余及其他资金结转和结余。","","","","","",""]
["    5.本表应作为部门决算填报说明第二部分的附件一并报送。","","","","","",""]

{"sheet":"CS03 其他收入明细情况表","index":27,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,3],[2,1,3,1],[2,1,3,1]],"flags":["formulas_cached_only"]}
["其他收入明细情况表",null,null,"其他收入明细情况表"]
["单位名称：石渠县起坞乡人民政府",null,null,"金额单位：元"]
["项  目","行次","统计数","备注"]
["栏  次","","1","2"]
["一、其他收入","1","","—"]
["  （一）非同级财政拨款收入","2","","—"]
["        其中：本级横向转拨财政款","3","",""]
["              非本级财政拨款","4","",""]
["  （二）投资收益","5","","—"]
["  （三）利息收入","6","","—"]
["  （四）捐赠收入","7","","—"]
["  （五）事业单位固定资产出租收入","8","","—"]
["  （六）盘盈收入","9","","—"]
["  （七）其他","10","",""]

{"sheet":"CS04 财政拨款结转和结余情况表","index":28,"n_rows":23,"n_cols":31,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,30],[2,0,2,1],[2,0,2,1],[2,2,2,3],[2,2,2,3],[2,4,2,5],[2,4,2,5],[2,6,2,7],[2,6,2,7],[2,10,2,13],[2,10,2,13],[2,10,2,13],[2,10,2,13],[2,14,2,16],[2,14,2,16],[2,14,2,16],[2,17,2,19],[2,17,2,19],[2,17,2,19],[2,20,2,22],[2,20,2,22],[2,20,2,22],[2,23,2,24],[2,23,2,24],[2,25,2,29],[2,25,2,29],[2,25,2,29],[2,25,2,29],[2,25,2,29],[3,11,3,12],[3,11,3,12],[3,27,3,29],[3,27,3,29],[3,27,3,29],[6,0,6,1],[6,0,6,1],[7,0,7,1],[7,0,7,1],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[14,0,14,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[15,0,15,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[16,0,16,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[17,0,17,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[18,0,18,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[19,0,19,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[20,0,20,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[21,0,21,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[22,0,22,30],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[2,8,5,8],[2,8,5,8],[2,8,5,8],[2,8,5,8],[2,9,5,9],[2,9,5,9],[2,9,5,9],[2,9,5,9],[3,10,5,10],[3,10,5,10],[3,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[3,13,5,13],[3,13,5,13],[3,13,5,13],[3,14,5,14],[3,14,5,14],[3,14,5,14],[3,15,5,15],[3,15,5,15],[3,15,5,15],[3,16,5,16],[3,16,5,16],[3,16,5,16],[3,17,5,17],[3,17,5,17],[3,17,5,17],[3,18,5,18],[3,18,5,18],[3,18,5,18],[3,19,5,19],[3,19,5,19],[3,19,5,19],[3,20,5,20],[3,20,5,20],[3,20,5,20],[3,21,5,21],[3,21,5,21],[3,21,5,21],[3,22,5,22],[3,22,5,22],[3,22,5,22],[3,23,5,23],[3,23,5,23],[3,23,5,23],[3,24,5,24],[3,24,5,24],[3,24,5,24],[3,25,5,25],[3,25,5,25],[3,25,5,25],[3,26,5,26],[3,26,5,26],[3,26,5,26],[4,27,5,27],[4,27,5,27],[4,28,5,28],[4,28,5,28],[4,29,5,29],[4,29,5,29],[2,30,5,30],[2,30,5,30],[2,30,5,30],[2,30,5,30]],"flags":["formulas_cached_only"]}
["财政拨款结转和结余情况表",{"$nulls":10},"财政拨款结转和结余情况表"]
["编制单位：石渠县起坞乡人民政府",{"$nulls":10},"2021年度",{"$nulls":18},"金额单位：元"]
["项目","","一级项目","","二级项目","","单位","","是否基建项目","密级","年初结转和结余","","","","本年收入","","","本年支出","","","年末结转和结余","","","扣除项目","","扣除后年末结转和结余","","","","","备注"]
["支出功能分类科目编码","科目名称","代码","名称","代码","名称","代码","名称","","","调整前年初结转和结余","变动项目","","调整后年初结转和结余","小计","年初预算","执行中调整","小计","当年预算拨款","使用结转结余资金","合计","结转","结余","预付款","存货","合计","扣除后结转数","扣除后结余数","","",""]
["","","","","","","","","","","","合计","其中：财政收回","","","","","","","","","","","","","","","小计","国库集中支付结余资金","非国库集中支付结余资金",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["栏次","","—","—","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21"]
["合计","","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["注：1.本表按照《财政部关于印发<中央部门结转和结余资金管理办法>的通知》（财预〔2016〕18号）的规定填列。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    2.本表填列使用一般公共预算财政拨款和政府性基金预算财政拨款安排的全部收支情况（基本支出和项目支出）。执行政府会计准则制度的单位，“扣除项目”中预付款和存货（14栏、15栏）一般应为零。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    3.本表中项目代码和项目名称等应与部门预算信息保持一致。此外，各单位基本支出以及政府性基金预算项目支出按以下规则编报：一是一般公共预算基本支出，一级项目代码和名称统一填列“00000000”和“基本支出”，其中：对于人员经费，二级项目代码和名称统一填列“000000000000000001”和“人员经费”；对于公用经费，二级项目代码和名称统一填列“000000000000000002”和“公用经费”。二是政府性基金预算基本支出，一级项目代码和名称统一填列“99999999”和“基本支出”，其中：对于人员经费，二级项目代码和名称统一填列“999999990000000001”和“人员经费”；对于公用经费，二级项目代码和名称统一填列“999999990000000002”和“公用经费”。三是政府性基金预算项目支出，一级项目代码和名称统一填列“99999999”和“政府性基金预算项目”。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    4.以前年度安排的项目,截至本年年末未支出的部分应确认为结余资金;基建项目尚未竣工,截至本年年末未支出的部分应确认为结转资金。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    5.栏次1中填列含预付款和存货的截至上年年末结转和结余数，应与上年决算一致。栏次11、12、13中填列的截至本年年末结转和结余数，应与本年决算报表一致。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    6.“是否基建项目”指是否按照基本建设财务管理办法执行，包括：发展改革委安排的基建项目、同级财政安排的基建项目和其他主管部门安排的基建项目。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    7.“变动项目”指因财政收回、审计调整、单位内部调剂等事项使年初结转和结余发生的变动。财政收回数列负数；审计调增结转结余按正数计算，调减结转结余按负数计算；单位内部调剂调入结转结余按正数计算，调出结转结余按负数计算。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    8.涉及政府性基金预算转列一般公共预算、政府收支分类科目调整、审计调整等事项，请在“备注”中简要说明。涉及财政收回结转结余、单位内部调剂结转结余、执行中追加追减预算等事项，请在“备注”中简要说明并列明财政部发文文号。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["    9.审核公式。基本平衡公式：4栏=（1+2）栏，5栏=（6+7）栏，8栏=（9+10）栏，11栏＝（12+13）栏，16栏＝（17+18）栏，18栏＝（19+20）栏，11栏＝（4+5-8）栏，16栏＝（11-14-15）栏；1栏合计＝填报说明附01表2栏合计，2栏合计＝填报说明附01表4栏合计，3栏合计＝填报说明附01表6栏合计，4栏合计＝财决07表1栏合计+财决09表1栏合计，5栏合计≤财决07表4栏合计+财决09表4栏合计，8栏合计≤财决07表7栏合计+财决09表7栏合计，11栏合计＝财决07表12栏合计+财决09表12栏合计，12栏合计＝财决07表（13+15）栏合计+财决09表（13+15）栏合计，13栏合计＝财决07表16栏合计+财决09表16栏合计。核实性公式：5栏≥9栏，4栏≥10栏，9、10栏≥0。\t","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"CS05 中央单位驻外机构情况表","index":29,"n_rows":39,"n_cols":6,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,5],[36,0,36,5],[36,0,36,5],[36,0,36,5],[36,0,36,5],[36,0,36,5],[36,0,36,5],[37,0,37,5],[37,0,37,5],[37,0,37,5],[37,0,37,5],[37,0,37,5],[37,0,37,5],[38,0,38,5],[38,0,38,5],[38,0,38,5],[38,0,38,5],[38,0,38,5],[38,0,38,5]],"flags":["formulas_cached_only"]}
["中央单位驻外机构情况表",null,"中央单位驻外机构情况表"]
["编制单位：石渠县起坞乡人民政府",null,"2021年度",null,null,"金额单位：元"]
["项   目","行次","金额","项   目","行次","金额"]
["栏    次","","1","栏    次","","2"]
["一、驻外使领馆情况（年末数）","1","—","三、驻外机构资产总量情况（年末数）","33","—"]
["  （一）驻外使领馆数（个）","2","","资产合计","34",""]
["        1.工作人员定编数（人）","3","","  （一）固定资产","35",""]
["          其中：外交系列定编数（人）","4","","        1.土地房屋及构筑物","36",""]
["        2.工作人员实有数（人）","5","","        2.通用设备","37",""]
["          其中：外交系列实有数（人）","6","","        3.专用设备","38",""]
["        3.配偶人数（人）","7","","        4.文物和陈列品","39",""]
["          其中：随任配偶人数（人）","8","","        5.图书、档案","40",""]
["        4.馆员个人购买车辆数 （辆）","9","","        6.家具、用具、装具及动植物","41",""]
["  （二）经费独立处数（个）","10","","  （二）流动资产","42",""]
["        1.工作人员定编数（人）","11","","  （三）其他资产","43",""]
["          其中：外交系列定编数（人）","12","","负债合计","44",""]
["        2.工作人员实有数（人）","13","","  （一）应缴财政款","45",""]
["          其中：外交系列实有数（人）","14","","  （二）其他应付款","46",""]
["        3.配偶人数（人）","15","","净资产（国有资产总额）","47",""]
["          其中：随任配偶人数（人）","16","","  （一）财政拨款结转","48",""]
["        4.馆员个人购买车辆数 （辆）","17","","  （二）其他资金结转结余","49",""]
["  （三）非经费独立处数（个）","18","","  （三）资产基金","50",""]
["        1.工作人员定编数（人）","19","","四、驻外机构经费支出明细（本年数）","51","—"]
["          其中：外交系列定编数（人）","20","","　 　驻外机构经费合计","52",""]
["        2.工作人员实有数（人）","21","","  （一）基本支出","53",""]
["          其中：外交系列实有数（人）","22","","  （二）项目支出","54",""]
["        3.配偶人数（人）","23","","        1.购房费","55",""]
["          其中：随任配偶人数（人）","24","","        2.建房费","56",""]
["        4.馆员个人购买车辆数 （辆）","25","","        3.大修理费","57",""]
["二、驻外机构固定资产（年末数）","26","—","        4.房租费","58",""]
["  （一）房地产（平方米）","27","","        5.其他","59",""]
["        1.土地","28","","","60",""]
["        2.房屋及建筑物","29","","","61",""]
["  （二）交通工具（辆）","30","","","62",""]
["        1.公有车辆定编数","31","","","63",""]
["        2.实有公有车辆数","32","","","64",""]
["注：1．本表反映中央单位驻外机构的人员、机构、资产和经费支出等基本情况，由有外交驻外编制和机构的部门填报。","","","","",""]
["    2．本表须按馆、处分别填列。","","","","",""]
["    3．驻外使领馆数（2行）：外交部填驻外使领馆数，其他部委驻联合国及其他国际组织使团也填在本项目内。","","","","",""]

{"sheet":"CS06 中央单位驻外机构人员基本数字表","index":30,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,5],[22,0,22,5],[22,0,22,5],[22,0,22,5],[22,0,22,5],[22,0,22,5],[22,0,22,5]],"flags":["formulas_cached_only"]}
["中央单位驻外机构人员基本数字表",null,"中央单位驻外机构人员基本数字表"]
["编制单位：石渠县起坞乡人民政府",null,"2021年度",null,null,"金额单位：人"]
["项    目","行次","年末数","项    目","行次","年末数"]
["栏    次","","1","栏    次","","2"]
["一、外交系列工作人员数","1","","    4.参赞","19",""]
["    1.大使","2","","      其中：正司级参赞","20",""]
["      其中：副部级大使","3","","            副司级参赞","21",""]
["            正司级大使","4","","            处级参赞","22",""]
["            副司级大使","5","","    5.一等秘书","23",""]
["    2.总领事及副总领事","6","","    6.二等秘书","24",""]
["      其中：正司级大使衔总领事","7","","    7.三等秘书","25",""]
["            副司级大使衔总领事","8","","    8.随员","26",""]
["            正司级总领事","9","","    9.职员","27",""]
["            副司级总领事","10","","","28",""]
["            处级总领事","11","","二、工勤系列工作人员数","29",""]
["            副司级副总领事","12","","    1.特一级厨师","30",""]
["            处级副总领事","13","","    2.特二级厨师及相应等级","31",""]
["    3.公使及公使衔参赞","14","","    3.特三级厨师及相应等级","32",""]
["      其中：正司级公使","15","","    4.一级厨师及相应等级","33",""]
["            副司级公使","16","","    5.二级厨师及相应等级","34",""]
["            正司级公使衔参赞","17","","    6.三级厨师及相应等级","35",""]
["            副司级公使衔参赞","18","","    7.三级厨师以下及相应等级","36",""]
["注：本表反映中央单位驻外机构人员情况，由有外交驻外编制和机构的部门填报。","","","","",""]

{"sheet":"CS07 住房公积金业务收支情况表","index":31,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,7],[17,0,17,7],[17,0,17,7],[17,0,17,7],[17,0,17,7],[17,0,17,7],[17,0,17,7],[17,0,17,7],[17,0,17,7],[18,0,18,7],[18,0,18,7],[18,0,18,7],[18,0,18,7],[18,0,18,7],[18,0,18,7],[18,0,18,7],[18,0,18,7],[19,0,19,7],[19,0,19,7],[19,0,19,7],[19,0,19,7],[19,0,19,7],[19,0,19,7],[19,0,19,7],[19,0,19,7],[20,0,20,7],[20,0,20,7],[20,0,20,7],[20,0,20,7],[20,0,20,7],[20,0,20,7],[20,0,20,7],[20,0,20,7]],"flags":["formulas_cached_only"]}
["住房公积金业务收支情况表",null,null,null,"住房公积金业务收支情况表"]
["编制单位：石渠县起坞乡人民政府",null,null,null,"2021年度",null,null,"金额单位：元"]
["项    目","行次","本年数","年末累计数","项    目","行次","本年数","年末累计数"]
["栏    次","","1","2","栏    次","","3","4"]
["一、业务收入","1","","","三、增值收益分配及使用","14","",""]
["    1.住房公积金利息收入","2","","","    1.提取公积金个人贷款风险准备金","15","",""]
["    2.个人委托贷款利息收入","3","","","　    其中：核销呆账支出","16","",""]
["    3.项目贷款利息收入","4","","","    2.提取公积金项目贷款风险准备金","17","",""]
["    4.国家债券利息收入","5","","","　    其中：核销呆账支出","18","",""]
["    5.增值收益利息收入","6","","","    3.提取住房公积金中心管理费用","19","",""]
["    6.其他收入","7","","","　    管理费用支出","20","",""]
["","8","","","         其中：（1）工资福利支出","21","",""]
["","9","","","               （2）商品和服务支出","22","",""]
["二、业务支出","10","","","               （3）对个人和家庭的补助","23","",""]
["    1.住房公积金利息支出","11","","","               （4）其他资本性支出","24","",""]
["    2.住房公积金归集手续费支出","12","","","    4.提取城市廉租住房和公共租赁住房建设补充资金","25","",""]
["    3.委托贷款手续费支出","13","","","　    其中：上缴财政城市廉租住房和公共租赁住房建设补充资金","26","",""]
["注：1．本表反映本年度及截至本年末累计的住房公积金业务收支和增值收益分配使用情况，仅由住房公积金管理中心填报。","","","","","","",""]
["    2．本表“住房公积金利息收入”填列公积金中心将住房公积金存入受委托银行取得的利息收入；“个人委托贷款利息收入”填列公积金中心委托银行向职工发放住房公积金贷款取得的利息收入，委托存贷款利息按国家规定的利率和期限计算。","","","","","","",""]
["    3．本表“住房公积金利息支出”填列公积金中心按国家规定应支付职工个人的住房公积金利息；“住房公积金归集手续费支出”填列公积金中心按照规定支付给受委托银行的住房公积金归集手续费；“委托贷款手续费支出”填列公积金中心按照规定支付给委托银行的委托贷款手续费。","","","","","","",""]
["    4．本表“提取公积金个人贷款风险准备金”填列公积金中心按照规定提取的住房公积金贷款风险准备金;“核销呆账支出”填列公积金中心按照规定的程序和范围，利用贷款风险准备金核销的住房公积金呆账;“提取公积金项目贷款风险准备金”填列公积金中心按照年末项目贷款余额4％计提的贷款风险准备金;“提取住房公积金中心管理费用”填列公积金中心按照规定提取的住房公积金中心管理费用。","","","","","","",""]

{"sheet":"LH01 部门决算量化评价表","index":32,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,9],[2,0,2,5],[2,0,2,5],[2,0,2,5],[2,0,2,5],[2,0,2,5],[2,0,2,5],[3,0,3,1],[3,0,3,1],[3,2,3,3],[3,2,3,3],[3,4,3,5],[3,4,3,5],[24,0,24,9],[24,0,24,9],[24,0,24,9],[24,0,24,9],[24,0,24,9],[24,0,24,9],[24,0,24,9],[24,0,24,9],[24,0,24,9],[24,0,24,9],[25,0,25,9],[25,0,25,9],[25,0,25,9],[25,0,25,9],[25,0,25,9],[25,0,25,9],[25,0,25,9],[25,0,25,9],[25,0,25,9],[25,0,25,9],[26,0,26,9],[26,0,26,9],[26,0,26,9],[26,0,26,9],[26,0,26,9],[26,0,26,9],[26,0,26,9],[26,0,26,9],[26,0,26,9],[26,0,26,9],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[5,0,19,0],[20,0,22,0],[20,0,22,0],[20,0,22,0],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[5,1,19,1],[20,1,22,1],[20,1,22,1],[20,1,22,1],[5,2,11,2],[5,2,11,2],[5,2,11,2],[5,2,11,2],[5,2,11,2],[5,2,11,2],[5,2,11,2],[12,2,17,2],[12,2,17,2],[12,2,17,2],[12,2,17,2],[12,2,17,2],[12,2,17,2],[18,2,19,2],[18,2,19,2],[21,2,22,2],[21,2,22,2],[5,3,11,3],[5,3,11,3],[5,3,11,3],[5,3,11,3],[5,3,11,3],[5,3,11,3],[5,3,11,3],[12,3,17,3],[12,3,17,3],[12,3,17,3],[12,3,17,3],[12,3,17,3],[12,3,17,3],[18,3,19,3],[18,3,19,3],[21,3,22,3],[21,3,22,3],[2,6,4,6],[2,6,4,6],[2,6,4,6],[2,7,4,7],[2,7,4,7],[2,7,4,7],[2,8,4,8],[2,8,4,8],[2,8,4,8],[2,9,4,9],[2,9,4,9],[2,9,4,9]],"flags":["formulas_cached_only"]}
["部门决算量化评价表",{"$nulls":6},"部门决算量化评价表"]
["单位名称：石渠县起坞乡人民政府"]
["评价指标","","","","","","计算值","得分","指标说明","评分标准"]
["一级指标","","二级指标","","三级指标","","","","",""]
["名称","权重","名称","权重","名称","权重","","","",""]
["预算编制及执行情况","90","预算编制的准确完整性","30","财政拨款收入预决算差异率","5","","","财政拨款收入：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","事业收入预决算差异率","5","","","事业收入：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","经营收入预决算差异率","3","","","经营收入：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","其他收入预决算差异率","5","","","其他收入：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","年初结转和结余预决算差异率","5","","","年初结转和结余：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）≤100%，扣减1分；差异率（绝对值）>100%时，每增加10%（含）扣减0.5分，减至0分为止。"]
["","","","","人员经费预决算差异率","4","","","人员经费：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）﹥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","公用经费预决算差异率","3","","","公用经费：（决算数－年初预算数）/年初预算数*100%","差异率≤0，得满分；差异率﹥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","预算执行的有效性","50","人员经费预算执行差异率","10","","","人员经费：（决算数－调整预算数）/调整预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","公用经费预算执行差异率","10","","","公用经费：（决算数－调整预算数）/调整预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","财政拨款结转和结余率","10","","","财政拨款结转和结余：（本年年末数/支出调整预算数总计）*100%","结转和结余率=0，得满分；结转和结余率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","财政拨款结转上下年变动率","10","","","财政拨款结转：（本年年末数－上年年末数）/上年年末数*100%","变动率<0，得满分；变动率≥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","财政拨款结余上下年变动率","5","","","财政拨款结余：（本年年末数－上年年末数）/上年年末数*100%","比重＝0，得满分；比重（绝对值）﹥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","“三公”经费支出预决算差异率","5","","","“三公”经费：（决算数－年初预算数/年初预算数）*100%","差异率≤0，得满分；差异率>0时，每增加5%（含）扣减1分，减至0分为止。"]
["","","预算编制及执行的规范性","10","财政拨款项目支出中开支在职人员及离退休经费比重","5","","","财政拨款项目支出：（工资福利支出+离休费+退休费）/项目支出合计*100%","比重＝0，得满分；比重﹥0时，每增加1%（含）扣减0.5分，减至0分为止。"]
["","","","","基本支出中列支房屋建筑物购建、大型修缮、基础设施建设、物资储备比重","5","","","基本支出：（房屋建筑物构建+大型修缮+基础设施建设+物资储备）/公用经费*100%","比重=0，得满分；比重>0时，每增加1%（含）扣减0.5分，减至0分为止。"]
["财务状况","10","资产状况","5","货币资金变动率","5","","","货币资金：（期末数－期初数）/期初数*100%","变动率≤0，得满分；变动率﹥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","负债状况","5","借款变动率","4","","","借款：（期末数－期初数）/期初数*100%","变动率≤0，得满分；变动率﹥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["","","","","应缴财政款及时性","1","","","应缴财政款年末按规定年终清缴后应无余额","应缴财政款=0，得满分，应缴财政款≠0，得0分"]
["合计","100","—","100","—","100","—","","—","—"]
["注：1.财务状况不含企业化管理事业单位和民间非营利组织。","","","","","","","","",""]
["    2.财政拨款结转和结余率、财政拨款结转和结余上下年变动率评价指标中，中央部门上年、本年年末结转和结余数均不含暂付款。","","","","","","","","",""]
["    3.各项评分标准中，对于分子不为0且分母为0的情况，按0分计算；分子、分母同为0的情况，按满分计算。","","","","","","","","",""]