{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":103,"n_cols":11,"rows_kept":103,"merged":[[0,0,0,10],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[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],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[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],[4,3,6,3],[4,3,6,3],[4,3,6,3],[7,0,7,3],[7,0,7,3],[7,0,7,3],[7,0,7,3],[8,0,8,3],[8,0,8,3],[8,0,8,3],[8,0,8,3],[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],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2],[36,0,36,2],[36,0,36,2],[36,0,36,2],[37,0,37,2],[37,0,37,2],[37,0,37,2],[38,0,38,2],[38,0,38,2],[38,0,38,2],[39,0,39,2],[39,0,39,2],[39,0,39,2],[40,0,40,2],[40,0,40,2],[40,0,40,2],[41,0,41,2],[41,0,41,2],[41,0,41,2],[42,0,42,2],[42,0,42,2],[42,0,42,2],[43,0,43,2],[43,0,43,2],[43,0,43,2],[44,0,44,2],[44,0,44,2],[44,0,44,2],[45,0,45,2],[45,0,45,2],[45,0,45,2],[46,0,46,2],[46,0,46,2],[46,0,46,2],[47,0,47,2],[47,0,47,2],[47,0,47,2],[48,0,48,2],[48,0,48,2],[48,0,48,2],[49,0,49,2],[49,0,49,2],[49,0,49,2],[50,0,50,2],[50,0,50,2],[50,0,50,2],[51,0,51,2],[51,0,51,2],[51,0,51,2],[52,0,52,2],[52,0,52,2],[52,0,52,2],[53,0,53,2],[53,0,53,2],[53,0,53,2],[54,0,54,2],[54,0,54,2],[54,0,54,2],[55,0,55,2],[55,0,55,2],[55,0,55,2],[56,0,56,2],[56,0,56,2],[56,0,56,2],[57,0,57,2],[57,0,57,2],[57,0,57,2],[58,0,58,2],[58,0,58,2],[58,0,58,2],[59,0,59,2],[59,0,59,2],[59,0,59,2],[60,0,60,2],[60,0,60,2],[60,0,60,2],[61,0,61,2],[61,0,61,2],[61,0,61,2],[62,0,62,2],[62,0,62,2],[62,0,62,2],[63,0,63,2],[63,0,63,2],[63,0,63,2],[64,0,64,2],[64,0,64,2],[64,0,64,2],[65,0,65,2],[65,0,65,2],[65,0,65,2],[66,0,66,2],[66,0,66,2],[66,0,66,2],[67,0,67,2],[67,0,67,2],[67,0,67,2],[68,0,68,2],[68,0,68,2],[68,0,68,2],[69,0,69,2],[69,0,69,2],[69,0,69,2],[70,0,70,2],[70,0,70,2],[70,0,70,2],[71,0,71,2],[71,0,71,2],[71,0,71,2],[72,0,72,2],[72,0,72,2],[72,0,72,2],[73,0,73,2],[73,0,73,2],[73,0,73,2],[74,0,74,2],[74,0,74,2],[74,0,74,2],[75,0,75,2],[75,0,75,2],[75,0,75,2],[76,0,76,2],[76,0,76,2],[76,0,76,2],[77,0,77,2],[77,0,77,2],[77,0,77,2],[78,0,78,2],[78,0,78,2],[78,0,78,2],[79,0,79,2],[79,0,79,2],[79,0,79,2],[80,0,80,2],[80,0,80,2],[80,0,80,2],[81,0,81,2],[81,0,81,2],[81,0,81,2],[82,0,82,2],[82,0,82,2],[82,0,82,2],[83,0,83,2],[83,0,83,2],[83,0,83,2],[84,0,84,2],[84,0,84,2],[84,0,84,2],[85,0,85,2],[85,0,85,2],[85,0,85,2],[86,0,86,2],[86,0,86,2],[86,0,86,2],[87,0,87,2],[87,0,87,2],[87,0,87,2],[88,0,88,2],[88,0,88,2],[88,0,88,2],[89,0,89,2],[89,0,89,2],[89,0,89,2],[90,0,90,2],[90,0,90,2],[90,0,90,2],[91,0,91,2],[91,0,91,2],[91,0,91,2],[92,0,92,2],[92,0,92,2],[92,0,92,2],[93,0,93,2],[93,0,93,2],[93,0,93,2],[94,0,94,2],[94,0,94,2],[94,0,94,2],[95,0,95,2],[95,0,95,2],[95,0,95,2],[96,0,96,2],[96,0,96,2],[96,0,96,2],[97,0,97,2],[97,0,97,2],[97,0,97,2],[98,0,98,2],[98,0,98,2],[98,0,98,2],[99,0,99,2],[99,0,99,2],[99,0,99,2],[100,0,100,2],[100,0,100,2],[100,0,100,2],[101,0,101,2],[101,0,101,2],[101,0,101,2],[102,0,102,10],[102,0,102,10],[102,0,102,10],[102,0,102,10],[102,0,102,10],[102,0,102,10],[102,0,102,10],[102,0,102,10],[102,0,102,10],[102,0,102,10],[102,0,102,10]],"flags":["formulas_cached_only"]}
["收入决算表",{"$nulls":5},"收入决算表"]
[{"$nulls":10},"公开02表"]
["部门：湘乡市潭市镇人民政府",{"$nulls":9},"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"]
["功能分类科目编码","","","科目名称","","","","","","","小计"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["栏次","","","栏次","1","2","3","4","5","6","7"]
["合计","","","合计",{"v":26801453.21,"d":"26,801,453.21"},{"v":26801453.21,"d":"26,801,453.21"},"","","","",""]
["203","","","国防支出",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},"","","","",""]
["20306","","","国防动员",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},"","","","",""]
["2030699","","","  其他国防动员支出",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},"","","","",""]
["204","","","公共安全支出",{"v":247789,"d":"247,789.00"},{"v":247789,"d":"247,789.00"},"","","","",""]
["20402","","","公安",{"v":247789,"d":"247,789.00"},{"v":247789,"d":"247,789.00"},"","","","",""]
["2040201","","","  行政运行",{"v":247789,"d":"247,789.00"},{"v":247789,"d":"247,789.00"},"","","","",""]
["205","","","教育支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"","","","",""]
["20509","","","教育费附加安排的支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"","","","",""]
["2050901","","","  农村中小学校舍建设",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"","","","",""]
["206","","","科学技术支出",{"v":75143.69,"d":"75,143.69"},{"v":75143.69,"d":"75,143.69"},"","","","",""]
["20699","","","其他科学技术支出",{"v":75143.69,"d":"75,143.69"},{"v":75143.69,"d":"75,143.69"},"","","","",""]
["2069999","","","  其他科学技术支出",{"v":75143.69,"d":"75,143.69"},{"v":75143.69,"d":"75,143.69"},"","","","",""]
["208","","","社会保障和就业支出",{"v":2262309.54,"d":"2,262,309.54"},{"v":2262309.54,"d":"2,262,309.54"},"","","","",""]
["20805","","","行政事业单位养老支出",{"v":1015355.2,"d":"1,015,355.20"},{"v":1015355.2,"d":"1,015,355.20"},"","","","",""]
["2080501","","","  行政单位离退休",{"v":29752,"d":"29,752.00"},{"v":29752,"d":"29,752.00"},"","","","",""]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":985603.2,"d":"985,603.20"},{"v":985603.2,"d":"985,603.20"},"","","","",""]
["20808","","","抚恤",{"v":712969,"d":"712,969.00"},{"v":712969,"d":"712,969.00"},"","","","",""]
["2080801","","","  死亡抚恤",{"v":237988,"d":"237,988.00"},{"v":237988,"d":"237,988.00"},"","","","",""]
["2080805","","","  义务兵优待",{"v":474981,"d":"474,981.00"},{"v":474981,"d":"474,981.00"},"","","","",""]
["20809","","","退役安置",{"v":181770,"d":"181,770.00"},{"v":181770,"d":"181,770.00"},"","","","",""]
["2080902","","","  军队移交政府的离退休人员安置",{"v":51014,"d":"51,014.00"},{"v":51014,"d":"51,014.00"},"","","","",""]
["2080905","","","  军队转业干部安置",{"v":130756,"d":"130,756.00"},{"v":130756,"d":"130,756.00"},"","","","",""]
["20826","","","财政对基本养老保险基金的补助",{"v":95095,"d":"95,095.00"},{"v":95095,"d":"95,095.00"},"","","","",""]
["2082602","","","  财政对城乡居民基本养老保险基金的补助",{"v":95095,"d":"95,095.00"},{"v":95095,"d":"95,095.00"},"","","","",""]
["20899","","","其他社会保障和就业支出",{"v":257120.34,"d":"257,120.34"},{"v":257120.34,"d":"257,120.34"},"","","","",""]
["2089999","","","  其他社会保障和就业支出",{"v":257120.34,"d":"257,120.34"},{"v":257120.34,"d":"257,120.34"},"","","","",""]
["210","","","卫生健康支出",{"v":2426342.7,"d":"2,426,342.70"},{"v":2426342.7,"d":"2,426,342.70"},"","","","",""]
["21001","","","卫生健康管理事务",{"v":65875,"d":"65,875.00"},{"v":65875,"d":"65,875.00"},"","","","",""]
["2100101","","","  行政运行",{"v":65875,"d":"65,875.00"},{"v":65875,"d":"65,875.00"},"","","","",""]
["21002","","","公立医院",{"v":371466,"d":"371,466.00"},{"v":371466,"d":"371,466.00"},"","","","",""]
["2100299","","","  其他公立医院支出",{"v":371466,"d":"371,466.00"},{"v":371466,"d":"371,466.00"},"","","","",""]
["21004","","","公共卫生",{"v":1172840,"d":"1,172,840.00"},{"v":1172840,"d":"1,172,840.00"},"","","","",""]
["2100409","","","  重大公共卫生服务",{"v":297172,"d":"297,172.00"},{"v":297172,"d":"297,172.00"},"","","","",""]
["2100410","","","  突发公共卫生事件应急处理",{"v":587411,"d":"587,411.00"},{"v":587411,"d":"587,411.00"},"","","","",""]
["2100499","","","  其他公共卫生支出",{"v":288257,"d":"288,257.00"},{"v":288257,"d":"288,257.00"},"","","","",""]
["21006","","","中医药",{"v":59434,"d":"59,434.00"},{"v":59434,"d":"59,434.00"},"","","","",""]
["2100601","","","  中医（民族医）药专项",{"v":59434,"d":"59,434.00"},{"v":59434,"d":"59,434.00"},"","","","",""]
["21007","","","计划生育事务",{"v":158833,"d":"158,833.00"},{"v":158833,"d":"158,833.00"},"","","","",""]
["2100799","","","  其他计划生育事务支出",{"v":158833,"d":"158,833.00"},{"v":158833,"d":"158,833.00"},"","","","",""]
["21011","","","行政事业单位医疗",{"v":523601.7,"d":"523,601.70"},{"v":523601.7,"d":"523,601.70"},"","","","",""]
["2101101","","","  行政单位医疗",{"v":523601.7,"d":"523,601.70"},{"v":523601.7,"d":"523,601.70"},"","","","",""]
["21013","","","医疗救助",{"v":74293,"d":"74,293.00"},{"v":74293,"d":"74,293.00"},"","","","",""]
["2101399","","","  其他医疗救助支出",{"v":74293,"d":"74,293.00"},{"v":74293,"d":"74,293.00"},"","","","",""]
["211","","","节能环保支出",{"v":247357,"d":"247,357.00"},{"v":247357,"d":"247,357.00"},"","","","",""]
["21101","","","环境保护管理事务",{"v":247357,"d":"247,357.00"},{"v":247357,"d":"247,357.00"},"","","","",""]
["2110101","","","  行政运行",{"v":247357,"d":"247,357.00"},{"v":247357,"d":"247,357.00"},"","","","",""]
["212","","","城乡社区支出",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},"","","","",""]
["21201","","","城乡社区管理事务",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},"","","","",""]
["2120199","","","  其他城乡社区管理事务支出",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},"","","","",""]
["21203","","","城乡社区公共设施",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},"","","","",""]
["2120303","","","  小城镇基础设施建设",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},"","","","",""]
["213","","","农林水支出",{"v":19415612.32,"d":"19,415,612.32"},{"v":19415612.32,"d":"19,415,612.32"},"","","","",""]
["21301","","","农业农村",{"v":7321802.2,"d":"7,321,802.20"},{"v":7321802.2,"d":"7,321,802.20"},"","","","",""]
["2130101","","","  行政运行",{"v":1570990,"d":"1,570,990.00"},{"v":1570990,"d":"1,570,990.00"},"","","","",""]
["2130104","","","  事业运行",{"v":619110,"d":"619,110.00"},{"v":619110,"d":"619,110.00"},"","","","",""]
["2130106","","","  科技转化与推广服务",{"v":243186,"d":"243,186.00"},{"v":243186,"d":"243,186.00"},"","","","",""]
["2130108","","","  病虫害控制",{"v":426938,"d":"426,938.00"},{"v":426938,"d":"426,938.00"},"","","","",""]
["2130121","","","  农业结构调整补贴",{"v":338281,"d":"338,281.00"},{"v":338281,"d":"338,281.00"},"","","","",""]
["2130122","","","  农业生产发展",{"v":2263962,"d":"2,263,962.00"},{"v":2263962,"d":"2,263,962.00"},"","","","",""]
["2130124","","","  农村合作经济",{"v":128774,"d":"128,774.00"},{"v":128774,"d":"128,774.00"},"","","","",""]
["2130135","","","  农业资源保护修复与利用",{"v":110710.2,"d":"110,710.20"},{"v":110710.2,"d":"110,710.20"},"","","","",""]
["2130153","","","  农田建设",{"v":697861,"d":"697,861.00"},{"v":697861,"d":"697,861.00"},"","","","",""]
["2130199","","","  其他农业农村支出",{"v":921990,"d":"921,990.00"},{"v":921990,"d":"921,990.00"},"","","","",""]
["21302","","","林业和草原",{"v":1307558,"d":"1,307,558.00"},{"v":1307558,"d":"1,307,558.00"},"","","","",""]
["2130201","","","  行政运行",{"v":297172,"d":"297,172.00"},{"v":297172,"d":"297,172.00"},"","","","",""]
["2130202","","","  一般行政管理事务",{"v":198115,"d":"198,115.00"},{"v":198115,"d":"198,115.00"},"","","","",""]
["2130205","","","  森林资源培育",{"v":520052,"d":"520,052.00"},{"v":520052,"d":"520,052.00"},"","","","",""]
["2130207","","","  森林资源管理",{"v":198115,"d":"198,115.00"},{"v":198115,"d":"198,115.00"},"","","","",""]
["2130211","","","  动植物保护",{"v":94104,"d":"94,104.00"},{"v":94104,"d":"94,104.00"},"","","","",""]
["21303","","","水利",{"v":1950392.3,"d":"1,950,392.30"},{"v":1950392.3,"d":"1,950,392.30"},"","","","",""]
["2130305","","","  水利工程建设",{"v":857839,"d":"857,839.00"},{"v":857839,"d":"857,839.00"},"","","","",""]
["2130306","","","  水利工程运行与维护",{"v":1258.59,"d":"1,258.59"},{"v":1258.59,"d":"1,258.59"},"","","","",""]
["2130311","","","  水资源节约管理与保护",{"v":26168.36,"d":"26,168.36"},{"v":26168.36,"d":"26,168.36"},"","","","",""]
["2130314","","","  防汛",{"v":30470.35,"d":"30,470.35"},{"v":30470.35,"d":"30,470.35"},"","","","",""]
["2130316","","","  农村水利",{"v":321937,"d":"321,937.00"},{"v":321937,"d":"321,937.00"},"","","","",""]
["2130321","","","  大中型水库移民后期扶持专项支出",{"v":712719,"d":"712,719.00"},{"v":712719,"d":"712,719.00"},"","","","",""]
["21305","","","扶贫",{"v":1420933,"d":"1,420,933.00"},{"v":1420933,"d":"1,420,933.00"},"","","","",""]
["2130504","","","  农村基础设施建设",{"v":1090576,"d":"1,090,576.00"},{"v":1090576,"d":"1,090,576.00"},"","","","",""]
["2130505","","","  生产发展",{"v":330357,"d":"330,357.00"},{"v":330357,"d":"330,357.00"},"","","","",""]
["21307","","","农村综合改革",{"v":6614162,"d":"6,614,162.00"},{"v":6614162,"d":"6,614,162.00"},"","","","",""]
["2130701","","","  对村级公益事业建设的补助",{"v":2762124,"d":"2,762,124.00"},{"v":2762124,"d":"2,762,124.00"},"","","","",""]
["2130705","","","  对村民委员会和村党支部的补助",{"v":3693546,"d":"3,693,546.00"},{"v":3693546,"d":"3,693,546.00"},"","","","",""]
["2130707","","","  农村综合改革示范试点补助",{"v":158492,"d":"158,492.00"},{"v":158492,"d":"158,492.00"},"","","","",""]
["21399","","","其他农林水支出",{"v":800764.82,"d":"800,764.82"},{"v":800764.82,"d":"800,764.82"},"","","","",""]
["2139999","","","  其他农林水支出",{"v":800764.82,"d":"800,764.82"},{"v":800764.82,"d":"800,764.82"},"","","","",""]
["221","","","住房保障支出",{"v":1111656.96,"d":"1,111,656.96"},{"v":1111656.96,"d":"1,111,656.96"},"","","","",""]
["22102","","","住房改革支出",{"v":1111656.96,"d":"1,111,656.96"},{"v":1111656.96,"d":"1,111,656.96"},"","","","",""]
["2210201","","","  住房公积金",{"v":1111656.96,"d":"1,111,656.96"},{"v":1111656.96,"d":"1,111,656.96"},"","","","",""]
["224","","","灾害防治及应急管理支出",{"v":795242,"d":"795,242.00"},{"v":795242,"d":"795,242.00"},"","","","",""]
["22406","","","自然灾害防治",{"v":605242,"d":"605,242.00"},{"v":605242,"d":"605,242.00"},"","","","",""]
["2240601","","","  地质灾害防治",{"v":605242,"d":"605,242.00"},{"v":605242,"d":"605,242.00"},"","","","",""]
["22407","","","自然灾害救灾及恢复重建支出",{"v":190000,"d":"190,000.00"},{"v":190000,"d":"190,000.00"},"","","","",""]
["2240799","","","  其他自然灾害救灾及恢复重建支出",{"v":190000,"d":"190,000.00"},{"v":190000,"d":"190,000.00"},"","","","",""]
["注：本表反映部门本年度取得的各项收入情况。","","","","","","","","","",""]