{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["目录","收支总表","收入总表","支出总表","财政拨款收支总表","一般公共预算财政拨款支出表","一般公共预算财政拨款基本支出表","政府基金预算财政拨款支出表","国有资本经营预算财政拨款支出表","财政拨款“三公”经费支出表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["目录"]
[]
[1,"2020年收支总表"]
[2,"2020年收入总表"]
[3,"2020年支出总表"]
[4,"2020年财政拨款收支总表"]
[5,"2020年一般公共预算财政拨款支出表"]
[6,"2020年一般公共预算财政拨款基本支出表"]
[7,"2020年政府基金预算财政拨款支出表"]
[8,"2020年国有资本经营预算财政拨款支出表"]
[9,"2020年财政拨款“三公”经费支出表"]

{"sheet":"收支总表","index":1,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["部门预算收支总表"]
["部门编码及名称：[106]人社局",null,null,"预算年度：2020","金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[6,"一、财政拨款收入",7745.28,"一、一般公共服务支出",1713.05]
[7,"二、上级拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
[8,"三、事业收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[9,"    其中：财政专户收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[10,"四、经营收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[11,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":500,"d":"500.00"}]
[12,"六、其他收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",2385.64]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",{"v":77.5,"d":"77.50"}]
[16,"","","十一、节能环保支出",{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",2962.69]
[18,"","","十三、农林水支出",{"v":53.3,"d":"53.30"}]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"}]
[20,"","","十五、资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",{"v":53.1,"d":"53.10"}]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[35,"        本年收入合计",7745.28,"        本年支出合计",7745.28]
[36,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配",{"v":0,"d":"0.00"}]
[37,"    年初结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"}]
[38,"            合计",7745.28,"            合计",7745.28]

{"sheet":"收入总表","index":2,"n_rows":45,"n_cols":11,"rows_kept":45,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["部门预算收入总表"]
["部门编码及名称：[106]人社局",{"$nulls":6},"预算年度：2020",null,"金额单位：万元"]
["序号","科目",null,"本年收入合计","财政拨款收入","上级补助收入","事业收入",null,"经营收入","附属单位上缴收入","其他收入"]
[null,"功能分类科目编码","科目名称",{"$nulls":3},"小计","其中：财政专户收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[6,"","合计",7745.28,7745.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"201","一般公共服务支出",1713.05,1713.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20110","人力资源事务",1635.05,1635.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2011001","行政运行",1171.97,1171.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"2011002","一般行政管理事务",463.08,463.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"20126","档案事务",{"v":58,"d":"58.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2012699","其他档案事务支出",{"v":58,"d":"58.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"20132","组织事务",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"2013202","一般行政管理事务",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"206","科学技术支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"20604","技术研究与开发",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"2060404","科技成果转化与扩散",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"208","社会保障和就业支出",1816.64,1816.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"20801","人力资源和社会保障管理事务",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"2080110","劳动关系和维权",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"20805","行政事业单位养老支出",{"v":139,"d":"139.00"},{"v":139,"d":"139.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"2080505","机关事业单位基本养老保险缴费支出★",82.67,82.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"2080506","机关事业单位职业年金缴费支出★",41.33,41.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2080599","其他行政事业单位养老支出",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"20807","就业补助",{"v":618,"d":"618.00"},{"v":50,"d":"50.00"},{"v":568,"d":"568.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"2080799","其他就业补助支出★",{"v":618,"d":"618.00"},{"v":50,"d":"50.00"},{"v":568,"d":"568.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"20808","抚恤",6.14,6.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"2080899","其他优抚支出",6.14,6.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"20826","财政对基本养老保险基金的补助",{"v":1521,"d":"1521.00"},{"v":1521,"d":"1521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"2082602","财政对城乡居民基本养老保险基金的补助",{"v":1521,"d":"1521.00"},{"v":1521,"d":"1521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"20899","其他社会保障和就业支出",{"v":96.5,"d":"96.50"},{"v":95.5,"d":"95.50"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"2089901","其他社会保障和就业支出",{"v":96.5,"d":"96.50"},{"v":95.5,"d":"95.50"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"210","卫生健康支出",{"v":77.5,"d":"77.50"},{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"21011","行政事业单位医疗",{"v":77.5,"d":"77.50"},{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"2101101","行政单位医疗",15.69,15.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[36,"2101102","事业单位医疗",61.81,61.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"212","城乡社区支出",2962.69,2962.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[38,"21208","国有土地使用权出让收入安排的支出",2962.69,2962.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[39,"2120805","补助被征地农民支出",2962.69,2962.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[40,"213","农林水支出",{"v":53.3,"d":"53.30"},{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[41,"21305","扶贫",{"v":53.3,"d":"53.30"},{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[42,"2130599","其他扶贫支出",{"v":53.3,"d":"53.30"},{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[43,"221","住房保障支出",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[44,"22102","住房改革支出",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[45,"2210201","住房公积金",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表","index":3,"n_rows":45,"n_cols":9,"rows_kept":45,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]],"flags":["formulas_cached_only"]}
["部门预算支出总表"]
["部门编码及名称：[106]人社局",{"$nulls":4},"预算年度：2020",null,"金额单位：万元"]
["序号","科目",null,"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"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5","6","7","8"]
[6,"","合计",7745.28,1426.57,6318.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"201","一般公共服务支出",1713.05,1171.97,541.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20110","人力资源事务",1635.05,1171.97,463.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2011001","行政运行",1171.97,1171.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"2011002","一般行政管理事务",463.08,{"v":0,"d":"0.00"},463.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"20126","档案事务",{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2012699","其他档案事务支出",{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"20132","组织事务",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"2013202","一般行政管理事务",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"206","科学技术支出",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"20604","技术研究与开发",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"2060404","科技成果转化与扩散",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"208","社会保障和就业支出",1816.64,{"v":124,"d":"124.00"},1692.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"20801","人力资源和社会保障管理事务",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"2080110","劳动关系和维权",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"20805","行政事业单位养老支出",{"v":139,"d":"139.00"},{"v":124,"d":"124.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"2080505","机关事业单位基本养老保险缴费支出★",82.67,82.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"2080506","机关事业单位职业年金缴费支出★",41.33,41.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2080599","其他行政事业单位养老支出",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"20807","就业补助",{"v":618,"d":"618.00"},{"v":0,"d":"0.00"},{"v":618,"d":"618.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"2080799","其他就业补助支出★",{"v":618,"d":"618.00"},{"v":0,"d":"0.00"},{"v":618,"d":"618.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"20808","抚恤",6.14,{"v":0,"d":"0.00"},6.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"2080899","其他优抚支出",6.14,{"v":0,"d":"0.00"},6.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"20826","财政对基本养老保险基金的补助",{"v":1521,"d":"1521.00"},{"v":0,"d":"0.00"},{"v":1521,"d":"1521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"2082602","财政对城乡居民基本养老保险基金的补助",{"v":1521,"d":"1521.00"},{"v":0,"d":"0.00"},{"v":1521,"d":"1521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"20899","其他社会保障和就业支出",{"v":96.5,"d":"96.50"},{"v":0,"d":"0.00"},{"v":96.5,"d":"96.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"2089901","其他社会保障和就业支出",{"v":96.5,"d":"96.50"},{"v":0,"d":"0.00"},{"v":96.5,"d":"96.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"210","卫生健康支出",{"v":77.5,"d":"77.50"},{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"21011","行政事业单位医疗",{"v":77.5,"d":"77.50"},{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"2101101","行政单位医疗",15.69,15.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[36,"2101102","事业单位医疗",61.81,61.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"212","城乡社区支出",2962.69,{"v":0,"d":"0.00"},2962.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[38,"21208","国有土地使用权出让收入安排的支出",2962.69,{"v":0,"d":"0.00"},2962.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[39,"2120805","补助被征地农民支出",2962.69,{"v":0,"d":"0.00"},2962.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[40,"213","农林水支出",{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[41,"21305","扶贫",{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[42,"2130599","其他扶贫支出",{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[43,"221","住房保障支出",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[44,"22102","住房改革支出",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[45,"2210201","住房公积金",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表","index":4,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,7]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表"]
["部门编码及名称：[106]人社局",{"$nulls":3},"预算年度：2020",null,"金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","金额","项    目","合计","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","4","5","6","7"]
[6,"一、一般公共预算财政拨款",4782.59,"一、一般公共服务支出",1713.05,1713.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"二、政府性基金预算财政拨款",2962.69,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"三、国有资本经营预算财政拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"","","四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"","","五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"","","六、科学技术支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"","","七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",2385.64,2385.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",{"v":77.5,"d":"77.50"},{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"","","十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",2962.69,{"v":0,"d":"0.00"},2962.69,{"v":0,"d":"0.00"}]
[18,"","","十三、农林水支出",{"v":53.3,"d":"53.30"},{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"","","十五、资源勘探工业信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"        本年收入合计",7745.28,"        本年支出合计",{"v":7745.280000000002,"d":"7745.28"},4782.59,2962.69,{"v":0,"d":"0.00"}]
[36,"    年初财政拨款结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"            合计",7745.28,"            合计",7745.28,4782.59,2962.69,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算财政拨款支出表","index":5,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表"]
["部门编码及名称：[106]人社局",{"$nulls":3},"预算年度：2020","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[6,"","合计",4782.59,1426.57,3356.02]
[7,"201","一般公共服务支出",1713.05,1171.97,541.08]
[8,"20110","人力资源事务",1635.05,1171.97,463.08]
[9,"2011001","行政运行",1171.97,1171.97,{"v":0,"d":"0.00"}]
[10,"2011002","一般行政管理事务",463.08,{"v":0,"d":"0.00"},463.08]
[11,"20126","档案事务",{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":58,"d":"58.00"}]
[12,"2012699","其他档案事务支出",{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":58,"d":"58.00"}]
[13,"20132","组织事务",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[14,"2013202","一般行政管理事务",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[15,"206","科学技术支出",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
[16,"20604","技术研究与开发",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
[17,"2060404","科技成果转化与扩散",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
[18,"208","社会保障和就业支出",2385.64,{"v":124,"d":"124.00"},2261.64]
[19,"20801","人力资源和社会保障管理事务",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[20,"2080110","劳动关系和维权",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[21,"20805","行政事业单位养老支出",{"v":139,"d":"139.00"},{"v":124,"d":"124.00"},{"v":15,"d":"15.00"}]
[22,"2080505","机关事业单位基本养老保险缴费支出★",82.67,82.67,{"v":0,"d":"0.00"}]
[23,"2080506","机关事业单位职业年金缴费支出★",41.33,41.33,{"v":0,"d":"0.00"}]
[24,"2080599","其他行政事业单位养老支出",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
[25,"20807","就业补助",{"v":618,"d":"618.00"},{"v":0,"d":"0.00"},{"v":618,"d":"618.00"}]
[26,"2080799","其他就业补助支出★",{"v":618,"d":"618.00"},{"v":0,"d":"0.00"},{"v":618,"d":"618.00"}]
[27,"20808","抚恤",6.14,{"v":0,"d":"0.00"},6.14]
[28,"2080899","其他优抚支出",6.14,{"v":0,"d":"0.00"},6.14]
[29,"20826","财政对基本养老保险基金的补助",{"v":1521,"d":"1521.00"},{"v":0,"d":"0.00"},{"v":1521,"d":"1521.00"}]
[30,"2082602","财政对城乡居民基本养老保险基金的补助",{"v":1521,"d":"1521.00"},{"v":0,"d":"0.00"},{"v":1521,"d":"1521.00"}]
[31,"20899","其他社会保障和就业支出",{"v":96.5,"d":"96.50"},{"v":0,"d":"0.00"},{"v":96.5,"d":"96.50"}]
[32,"2089901","其他社会保障和就业支出",{"v":96.5,"d":"96.50"},{"v":0,"d":"0.00"},{"v":96.5,"d":"96.50"}]
[33,"210","卫生健康支出",{"v":77.5,"d":"77.50"},{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"}]
[34,"21011","行政事业单位医疗",{"v":77.5,"d":"77.50"},{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"}]
[35,"2101101","行政单位医疗",15.69,15.69,{"v":0,"d":"0.00"}]
[36,"2101102","事业单位医疗",61.81,61.81,{"v":0,"d":"0.00"}]
[37,"213","农林水支出",{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":53.3,"d":"53.30"}]
[38,"21305","扶贫",{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":53.3,"d":"53.30"}]
[39,"2130599","其他扶贫支出",{"v":53.3,"d":"53.30"},{"v":0,"d":"0.00"},{"v":53.3,"d":"53.30"}]
[40,"221","住房保障支出",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"}]
[41,"22102","住房改革支出",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"}]
[42,"2210201","住房公积金",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算财政拨款基本支出表","index":6,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款基本支出表"]
["部门编码及名称：[106]人社局",{"$nulls":3},"预算年度：2020","金额单位：万元"]
["序号","科目",null,"基本支出"]
[null,"经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[6,"","合计",1426.57,1383.39,43.18]
[7,"301","工资福利支出",1383.18,1383.18,{"v":0,"d":"0.00"}]
[8,"30101","基本工资",{"v":244,"d":"244.00"},{"v":244,"d":"244.00"},{"v":0,"d":"0.00"}]
[9,"30102","津贴补贴★",278.68,278.68,{"v":0,"d":"0.00"}]
[10,"30103","奖金",6.19,6.19,{"v":0,"d":"0.00"}]
[11,"30107","绩效工资",279.32,279.32,{"v":0,"d":"0.00"}]
[12,"30108","机关事业单位基本养老保险缴费★",82.67,82.67,{"v":0,"d":"0.00"}]
[13,"30109","职业年金缴费★",41.33,41.33,{"v":0,"d":"0.00"}]
[14,"30110","城镇职工基本医疗保险缴费",{"v":77.5,"d":"77.50"},{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"}]
[15,"30112","其他社会保障缴费★",7.74,7.74,{"v":0,"d":"0.00"}]
[16,"30113","住房公积金",{"v":53.1,"d":"53.10"},{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"}]
[17,"30199","其他工资福利支出",312.65,312.65,{"v":0,"d":"0.00"}]
[18,"302","商品和服务支出",43.18,{"v":0,"d":"0.00"},43.18]
[19,"30201","办公费",10.35,{"v":0,"d":"0.00"},10.35]
[20,"30207","邮电费",{"v":7.4,"d":"7.40"},{"v":0,"d":"0.00"},{"v":7.4,"d":"7.40"}]
[21,"30211","差旅费",{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":3.8,"d":"3.80"}]
[22,"30213","维修(护)费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[23,"30214","租赁费",{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"},{"v":0.6,"d":"0.60"}]
[24,"30215","会议费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[25,"30216","培训费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
[26,"30217","公务接待费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[27,"30228","工会经费",10.34,{"v":0,"d":"0.00"},10.34]
[28,"30231","公务用车运行维护费★",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
[29,"30299","其他商品和服务支出",0.69,{"v":0,"d":"0.00"},0.69]
[30,"303","对个人和家庭的补助",0.21,0.21,{"v":0,"d":"0.00"}]
[31,"30309","奖励金",0.21,0.21,{"v":0,"d":"0.00"}]

{"sheet":"政府基金预算财政拨款支出表","index":7,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算政府基金预算财政拨款支出表"]
["部门编码及名称：[106]人社局",{"$nulls":3},"预算年度：2020","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[6,"","合计",2962.69,{"v":0,"d":"0.00"},2962.69]
[7,"212","城乡社区支出",2962.69,{"v":0,"d":"0.00"},2962.69]
[8,"21208","国有土地使用权出让收入安排的支出",2962.69,{"v":0,"d":"0.00"},2962.69]
[9,"2120805","补助被征地农民支出",2962.69,{"v":0,"d":"0.00"},2962.69]

{"sheet":"国有资本经营预算财政拨款支出表","index":8,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[106]人社局",{"$nulls":3},"预算年度：2020","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[6,"","合计","",{"v":0,"d":"0.00"},""]
[]
[]
[null,"备注：此表无数据"]

{"sheet":"财政拨款“三公”经费支出表","index":9,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表"]
["部门编码及名称：[106]人社局",{"$nulls":4},"预算年度：2020","金额单位：万元"]
["序号","项  目","资金来源"]
[null,null,"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[6,"合计","","","","",""]
[7,"“三公”经费小计",{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"一、因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"    其中：教学科研人员因公出国（境）费","","","","",""]
[10,"          其他因公出国（境）费","","","","",""]
[11,"二、公务用车购置及运维费",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"    其中：公务用车购置费","","","","",""]
[13,"          公务用车运行维护费",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"三、公务接待费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]