{"text_format":"3","workbook":"xls","n_sheets":20,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门支出总表(分类)","基本-工资福利","基本-商品和服务支出","基本-个人家庭","财政拨款收支总表","一般预算支出表","一般预算基本支出表","一般-工资福利","一般-商品和服务支出","一般-个人家庭","基金","专户","经费拨款","专项","三公","绩效申报","绩效目标整体申报"],"not_rendered":{"external_links":1,"defined_names":40},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["2018年部门预算收支总表"]
["填报单位：临湘市桃林镇财政所",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":8690429.6,"d":"8690429.60"},"基本支出",7206543.32,"201、一般公共服务支出",2792481.08]
["   经费拨款",{"v":8690429.6,"d":"8690429.60"},"  301、工资福利支出",6546403.32,"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":617000,"d":"617000.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":43140,"d":"43140.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":3274000,"d":"3274000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":810000,"d":"810000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":2464000,"d":"2464000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",1716394.08]
["其他收入",1790113.72,"  309、资本性支出（基本建设）",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",844623.84]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",179355.52]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":4582464.8,"d":"4582464.80"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":365224,"d":"365224.00"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":10480543.32,"d":"10,480,543.32"},"本年支出合计",{"v":10480543.32,"d":"10,480,543.32"},"本年支出合计",{"v":10480543.32,"d":"10,480,543.32"}]

{"sheet":"部门收入总表","index":1,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门收入总体情况表"]
["单位:临湘市桃林镇财政所",{"$nulls":9},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",10480543.32,{"v":8690429.6,"d":"8690429.60"},{"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"},1790113.72,{"v":0,"d":"0.00"}]
[null,null,10480543.32,{"v":8690429.6,"d":"8690429.60"},{"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"},1790113.72,{"v":0,"d":"0.00"}]
["901009006","乡财局",{"v":298051.8,"d":"298051.80"},{"v":296051.8,"d":"296051.80"},{"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":2000,"d":"2000.00"},{"v":0,"d":"0.00"}]
["901009003","乡财局",1357144.68,{"v":1042646.2,"d":"1042646.20"},{"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"},314498.48,{"v":0,"d":"0.00"}]
["901009007","乡财局",397688.48,{"v":146439.8,"d":"146439.80"},{"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"},251248.68,{"v":0,"d":"0.00"}]
["901009005","乡财局",{"v":305318.2,"d":"305318.20"},{"v":304318.2,"d":"304318.20"},{"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":1000,"d":"1000.00"},{"v":0,"d":"0.00"}]
["901009002","乡财局",456178.25,456178.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["901009001","乡财局",6202851.15,6201851.15,{"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":1000,"d":"1000.00"},{"v":0,"d":"0.00"}]
["901009004","乡财局",230884.48,{"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"},230884.48,{"v":0,"d":"0.00"}]
["901009008","乡财局",{"v":1079152.8,"d":"1079152.80"},{"v":242944.2,"d":"242944.20"},{"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":836208.6,"d":"836208.60"},{"v":0,"d":"0.00"}]
["901009009","乡财局",153273.48,{"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"},153273.48,{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":44,"n_cols":11,"rows_kept":44,"merged":[[1,0,1,10],[2,0,2,4],[3,0,3,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门支出总体情况表"]
["单位:临湘市桃林镇财政所",{"$nulls":9},"单位：元"]
["功能科目",{"$nulls":3},"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
["类","款","项","科目名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",10480543.32,{"v":8690429.6,"d":"8690429.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1790113.72]
[{"$nulls":4},10480543.32,{"v":8690429.6,"d":"8690429.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1790113.72]
["201","03","03","机关服务（政府办公厅（室）及相关机构事务）",2402913.43,2401913.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"}]
["201","06","01","行政运行（财政事务）",389567.65,389567.65,{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":42081.6,"d":"42081.60"},{"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":42081.6,"d":"42081.60"}]
["208","10","05","社会福利事业单位",118916.52,{"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"},118916.52]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":28627.2,"d":"28627.20"},{"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":28627.2,"d":"28627.20"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":40106.4,"d":"40106.40"},{"v":40106.4,"d":"40106.40"},{"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"}]
["208","10","05","社会福利事业单位",{"v":90000,"d":"90000.00"},{"v":90000,"d":"90000.00"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":19087.2,"d":"19087.20"},{"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":19087.2,"d":"19087.20"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":38733.6,"d":"38733.60"},{"v":38733.6,"d":"38733.60"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":47579,"d":"47579.00"},{"v":47579,"d":"47579.00"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",11450.88,{"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"},11450.88]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":137462.4,"d":"137462.40"},{"v":32258.4,"d":"32258.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105204,"d":"105204.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":50524.8,"d":"50524.80"},{"v":18909.6,"d":"18909.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31615.2,"d":"31615.20"}]
["208","02","08","基层政权和社区建设",{"v":256000,"d":"256000.00"},{"v":256000,"d":"256000.00"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",12646.08,{"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"},12646.08]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":375669.8,"d":"375669.80"},{"v":375669.8,"d":"375669.80"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",7634.88,{"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"},7634.88]
["208","05","06","机关事业单位职业年金缴费支出",15434.88,{"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"},15434.88]
["208","01","09","社会保险经办机构",249169.24,248169.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":175269.6,"d":"175269.60"},{"v":136682.4,"d":"136682.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38587.2,"d":"38587.20"}]
["210","07","16","计划生育机构",844623.84,197782.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":646841.4,"d":"646841.40"}]
["212","01","01","行政运行（城乡社区管理事务）",179355.52,{"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"},179355.52]
["213","01","04","事业运行（农业）",1096332.36,851290.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},245041.52]
["213","07","05","对村民委员会和村党支部的补助",{"v":2288000,"d":"2288000.00"},{"v":2288000,"d":"2288000.00"},{"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"}]
["213","03","01","行政运行（水利）",314307.68,119966.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},194341.32]
["213","03","99","其他水利支出",{"v":300000,"d":"300000.00"},{"v":300000,"d":"300000.00"},{"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"}]
["213","01","04","事业运行（农业）",243824.76,241824.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"}]
["213","01","99","其他农业支出",{"v":340000,"d":"340000.00"},{"v":340000,"d":"340000.00"},{"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"}]
["221","02","01","住房公积金",150267.92,150267.92,{"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"}]
["221","02","01","住房公积金",70107.84,54672.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15434.88]
["221","02","01","住房公积金",{"v":19031.6,"d":"19031.60"},{"v":19031.6,"d":"19031.60"},{"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"}]
["221","02","01","住房公积金",11450.88,{"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"},11450.88]
["221","02","01","住房公积金",20209.92,7563.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12646.08]
["221","02","01","住房公积金",7634.88,{"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"},7634.88]
["221","02","01","住房公积金",15493.44,15493.44,{"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"}]
["221","02","01","住房公积金",16042.56,16042.56,{"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"}]
["221","02","01","住房公积金",54984.96,12903.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42081.6,"d":"42081.60"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":45,"n_cols":17,"rows_kept":45,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["部门支出总表分类"]
["单位:临湘市桃林镇财政所",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",10480543.32,7206543.32,6546403.32,{"v":617000,"d":"617000.00"},{"v":43140,"d":"43140.00"},{"v":3274000,"d":"3274000.00"},{"v":810000,"d":"810000.00"},{"v":2464000,"d":"2464000.00"},{"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"}]
[{"$nulls":4},10480543.32,7206543.32,6546403.32,{"v":617000,"d":"617000.00"},{"v":43140,"d":"43140.00"},{"v":3274000,"d":"3274000.00"},{"v":810000,"d":"810000.00"},{"v":2464000,"d":"2464000.00"},{"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"}]
["201","06","01","行政运行（财政事务）",389567.65,389567.65,354147.65,{"v":32000,"d":"32000.00"},{"v":3420,"d":"3420.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","03","机关服务（政府办公厅（室）及相关机构事务）",2402913.43,2402913.43,2089033.43,{"v":281000,"d":"281000.00"},{"v":32880,"d":"32880.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":40106.4,"d":"40106.40"},{"v":40106.4,"d":"40106.40"},{"v":40106.4,"d":"40106.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":28627.2,"d":"28627.20"},{"v":28627.2,"d":"28627.20"},{"v":28627.2,"d":"28627.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","02","08","基层政权和社区建设",{"v":256000,"d":"256000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":256000,"d":"256000.00"},{"v":50000,"d":"50000.00"},{"v":206000,"d":"206000.00"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":47579,"d":"47579.00"},{"v":47579,"d":"47579.00"},{"v":47579,"d":"47579.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","社会保险经办机构",249169.24,249169.24,224169.24,{"v":25000,"d":"25000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":19087.2,"d":"19087.20"},{"v":19087.2,"d":"19087.20"},{"v":19087.2,"d":"19087.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","机关事业单位职业年金缴费支出",11450.88,11450.88,11450.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","机关事业单位职业年金缴费支出",7634.88,7634.88,7634.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":175269.6,"d":"175269.60"},{"v":175269.6,"d":"175269.60"},{"v":175269.6,"d":"175269.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","10","05","社会福利事业单位",118916.52,118916.52,106916.52,{"v":12000,"d":"12000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","10","05","社会福利事业单位",{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90000.00"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":375669.8,"d":"375669.80"},{"v":375669.8,"d":"375669.80"},{"v":375669.8,"d":"375669.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","机关事业单位职业年金缴费支出",12646.08,12646.08,12646.08,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","机关事业单位职业年金缴费支出",15434.88,15434.88,15434.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":38733.6,"d":"38733.60"},{"v":38733.6,"d":"38733.60"},{"v":38733.6,"d":"38733.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":42081.6,"d":"42081.60"},{"v":42081.6,"d":"42081.60"},{"v":42081.6,"d":"42081.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":50524.8,"d":"50524.80"},{"v":50524.8,"d":"50524.80"},{"v":50524.8,"d":"50524.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":137462.4,"d":"137462.40"},{"v":137462.4,"d":"137462.40"},{"v":137462.4,"d":"137462.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","07","16","计划生育机构",844623.84,844623.84,766623.84,{"v":78000,"d":"78000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","01","01","行政运行（城乡社区管理事务）",179355.52,179355.52,160355.52,{"v":19000,"d":"19000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","07","05","对村民委员会和村党支部的补助",{"v":2288000,"d":"2288000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2288000,"d":"2288000.00"},{"v":410000,"d":"410000.00"},{"v":1878000,"d":"1878000.00"},{"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"}]
["213","03","01","行政运行（水利）",314307.68,314307.68,282307.68,{"v":32000,"d":"32000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","03","99","其他水利支出",{"v":300000,"d":"300000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300000.00"},{"v":300000,"d":"300000.00"},{"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"}]
["213","01","04","事业运行（农业）",243824.76,243824.76,216824.76,{"v":27000,"d":"27000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","01","04","事业运行（农业）",1096332.36,1096332.36,978492.36,{"v":111000,"d":"111000.00"},{"v":6840,"d":"6840.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","01","99","其他农业支出",{"v":340000,"d":"340000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340000.00"},{"v":50000,"d":"50000.00"},{"v":290000,"d":"290000.00"},{"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"}]
["221","02","01","住房公积金",{"v":19031.6,"d":"19031.60"},{"v":19031.6,"d":"19031.60"},{"v":19031.6,"d":"19031.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",70107.84,70107.84,70107.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",20209.92,20209.92,20209.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",7634.88,7634.88,7634.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",15493.44,15493.44,15493.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",16042.56,16042.56,16042.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",54984.96,54984.96,54984.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",11450.88,11450.88,11450.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",150267.92,150267.92,150267.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":4,"n_rows":56,"n_cols":21,"rows_kept":56,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利"]
["单位:临湘市桃林镇财政所",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",{"v":6546403.32,"d":"6,546,403.32"},{"v":4769300,"d":"4,769,300.00"},{"v":2609952,"d":"2,609,952.00"},{"v":1011300,"d":"1,011,300.00"},{"v":100688,"d":"100,688.00"},{"v":1047360,"d":"1,047,360.00"},{"v":1687103.32,"d":"1,687,103.32"},{"v":319571,"d":"319,571.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":913060,"d":"913,060.00"},{"v":89248.32,"d":"89,248.32"},{"v":365224,"d":"365,224.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
[{"$nulls":4},{"v":1001152.8,"d":"1,001,152.80"},{"v":718512,"d":"718,512.00"},{"v":405900,"d":"405,900.00"},{"v":31200,"d":"31,200.00"},{"v":0,"d":"0.00"},{"v":281412,"d":"281,412.00"},{"v":282640.8,"d":"282,640.80"},{"v":48111.84,"d":"48,111.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":137462.4,"d":"137,462.40"},{"v":42081.6,"d":"42,081.60"},{"v":54984.96,"d":"54,984.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":1001152.8,"d":"1,001,152.80"},{"v":718512,"d":"718,512.00"},{"v":405900,"d":"405,900.00"},{"v":31200,"d":"31,200.00"},{"v":0,"d":"0.00"},{"v":281412,"d":"281,412.00"},{"v":282640.8,"d":"282,640.80"},{"v":48111.84,"d":"48,111.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":137462.4,"d":"137,462.40"},{"v":42081.6,"d":"42,081.60"},{"v":54984.96,"d":"54,984.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":137462.4,"d":"137,462.40"},{"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":137462.4,"d":"137,462.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":137462.4,"d":"137,462.40"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":42081.6,"d":"42,081.60"},{"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":42081.6,"d":"42,081.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42081.6,"d":"42,081.60"},{"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"}]
["210","07","16","计划生育机构",{"v":766623.84,"d":"766,623.84"},{"v":718512,"d":"718,512.00"},{"v":405900,"d":"405,900.00"},{"v":31200,"d":"31,200.00"},{"v":0,"d":"0.00"},{"v":281412,"d":"281,412.00"},{"v":48111.84,"d":"48,111.84"},{"v":48111.84,"d":"48,111.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":54984.96,"d":"54,984.96"},{"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":54984.96,"d":"54,984.96"},{"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":54984.96,"d":"54,984.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":420758.25,"d":"420,758.25"},{"v":247495,"d":"247,495.00"},{"v":139620,"d":"139,620.00"},{"v":96240,"d":"96,240.00"},{"v":11635,"d":"11,635.00"},{"v":0,"d":"0.00"},{"v":83263.25,"d":"83,263.25"},{"v":16652.65,"d":"16,652.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47579,"d":"47,579.00"},{"v":0,"d":"0.00"},{"v":19031.6,"d":"19,031.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
[{"$nulls":4},{"v":420758.25,"d":"420,758.25"},{"v":247495,"d":"247,495.00"},{"v":139620,"d":"139,620.00"},{"v":96240,"d":"96,240.00"},{"v":11635,"d":"11,635.00"},{"v":0,"d":"0.00"},{"v":83263.25,"d":"83,263.25"},{"v":16652.65,"d":"16,652.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47579,"d":"47,579.00"},{"v":0,"d":"0.00"},{"v":19031.6,"d":"19,031.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
["201","06","01","行政运行（财政事务）",{"v":354147.65,"d":"354,147.65"},{"v":247495,"d":"247,495.00"},{"v":139620,"d":"139,620.00"},{"v":96240,"d":"96,240.00"},{"v":11635,"d":"11,635.00"},{"v":0,"d":"0.00"},{"v":16652.65,"d":"16,652.65"},{"v":16652.65,"d":"16,652.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":47579,"d":"47,579.00"},{"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":47579,"d":"47,579.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47579,"d":"47,579.00"},{"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"}]
["221","02","01","住房公积金",{"v":19031.6,"d":"19,031.60"},{"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":19031.6,"d":"19,031.60"},{"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":19031.6,"d":"19,031.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":211884.48,"d":"211,884.48"},{"v":150336,"d":"150,336.00"},{"v":79200,"d":"79,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"},{"v":63936,"d":"63,936.00"},{"v":61548.48,"d":"61,548.48"},{"v":10019.52,"d":"10,019.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28627.2,"d":"28,627.20"},{"v":11450.88,"d":"11,450.88"},{"v":11450.88,"d":"11,450.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":211884.48,"d":"211,884.48"},{"v":150336,"d":"150,336.00"},{"v":79200,"d":"79,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"},{"v":63936,"d":"63,936.00"},{"v":61548.48,"d":"61,548.48"},{"v":10019.52,"d":"10,019.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28627.2,"d":"28,627.20"},{"v":11450.88,"d":"11,450.88"},{"v":11450.88,"d":"11,450.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":28627.2,"d":"28,627.20"},{"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":28627.2,"d":"28,627.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28627.2,"d":"28,627.20"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":11450.88,"d":"11,450.88"},{"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":11450.88,"d":"11,450.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11450.88,"d":"11,450.88"},{"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"}]
["212","01","01","行政运行（城乡社区管理事务）",{"v":160355.52,"d":"160,355.52"},{"v":150336,"d":"150,336.00"},{"v":79200,"d":"79,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"},{"v":63936,"d":"63,936.00"},{"v":10019.52,"d":"10,019.52"},{"v":10019.52,"d":"10,019.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":11450.88,"d":"11,450.88"},{"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":11450.88,"d":"11,450.88"},{"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":11450.88,"d":"11,450.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":141273.48,"d":"141,273.48"},{"v":100236,"d":"100,236.00"},{"v":51852,"d":"51,852.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":43584,"d":"43,584.00"},{"v":41037.48,"d":"41,037.48"},{"v":6680.52,"d":"6,680.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19087.2,"d":"19,087.20"},{"v":7634.88,"d":"7,634.88"},{"v":7634.88,"d":"7,634.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":141273.48,"d":"141,273.48"},{"v":100236,"d":"100,236.00"},{"v":51852,"d":"51,852.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":43584,"d":"43,584.00"},{"v":41037.48,"d":"41,037.48"},{"v":6680.52,"d":"6,680.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19087.2,"d":"19,087.20"},{"v":7634.88,"d":"7,634.88"},{"v":7634.88,"d":"7,634.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":19087.2,"d":"19,087.20"},{"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":19087.2,"d":"19,087.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19087.2,"d":"19,087.20"},{"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"}]
["208","10","05","社会福利事业单位",{"v":106916.52,"d":"106,916.52"},{"v":100236,"d":"100,236.00"},{"v":51852,"d":"51,852.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":43584,"d":"43,584.00"},{"v":6680.52,"d":"6,680.52"},{"v":6680.52,"d":"6,680.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":7634.88,"d":"7,634.88"},{"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":7634.88,"d":"7,634.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7634.88,"d":"7,634.88"},{"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"}]
["221","02","01","住房公积金",{"v":7634.88,"d":"7,634.88"},{"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":7634.88,"d":"7,634.88"},{"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":7634.88,"d":"7,634.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":271051.8,"d":"271,051.80"},{"v":203268,"d":"203,268.00"},{"v":105972,"d":"105,972.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":87696,"d":"87,696.00"},{"v":67783.8,"d":"67,783.80"},{"v":13556.76,"d":"13,556.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38733.6,"d":"38,733.60"},{"v":0,"d":"0.00"},{"v":15493.44,"d":"15,493.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":271051.8,"d":"271,051.80"},{"v":203268,"d":"203,268.00"},{"v":105972,"d":"105,972.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":87696,"d":"87,696.00"},{"v":67783.8,"d":"67,783.80"},{"v":13556.76,"d":"13,556.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38733.6,"d":"38,733.60"},{"v":0,"d":"0.00"},{"v":15493.44,"d":"15,493.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":38733.6,"d":"38,733.60"},{"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":38733.6,"d":"38,733.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38733.6,"d":"38,733.60"},{"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"}]
["213","01","04","事业运行（农业）",{"v":216824.76,"d":"216,824.76"},{"v":203268,"d":"203,268.00"},{"v":105972,"d":"105,972.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":87696,"d":"87,696.00"},{"v":13556.76,"d":"13,556.76"},{"v":13556.76,"d":"13,556.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":15493.44,"d":"15,493.44"},{"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":15493.44,"d":"15,493.44"},{"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":15493.44,"d":"15,493.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":1239304.68,"d":"1,239,304.68"},{"v":917148,"d":"917,148.00"},{"v":502896,"d":"502,896.00"},{"v":40800,"d":"40,800.00"},{"v":0,"d":"0.00"},{"v":373452,"d":"373,452.00"},{"v":322156.68,"d":"322,156.68"},{"v":61344.36,"d":"61,344.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175269.6,"d":"175,269.60"},{"v":15434.88,"d":"15,434.88"},{"v":70107.84,"d":"70,107.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":1239304.68,"d":"1,239,304.68"},{"v":917148,"d":"917,148.00"},{"v":502896,"d":"502,896.00"},{"v":40800,"d":"40,800.00"},{"v":0,"d":"0.00"},{"v":373452,"d":"373,452.00"},{"v":322156.68,"d":"322,156.68"},{"v":61344.36,"d":"61,344.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175269.6,"d":"175,269.60"},{"v":15434.88,"d":"15,434.88"},{"v":70107.84,"d":"70,107.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":15434.88,"d":"15,434.88"},{"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":15434.88,"d":"15,434.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15434.88,"d":"15,434.88"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":175269.6,"d":"175,269.60"},{"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":175269.6,"d":"175,269.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175269.6,"d":"175,269.60"},{"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"}]
["213","01","04","事业运行（农业）",{"v":978492.36,"d":"978,492.36"},{"v":917148,"d":"917,148.00"},{"v":502896,"d":"502,896.00"},{"v":40800,"d":"40,800.00"},{"v":0,"d":"0.00"},{"v":373452,"d":"373,452.00"},{"v":61344.36,"d":"61,344.36"},{"v":61344.36,"d":"61,344.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":70107.84,"d":"70,107.84"},{"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":70107.84,"d":"70,107.84"},{"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":70107.84,"d":"70,107.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":280318.2,"d":"280,318.20"},{"v":210132,"d":"210,132.00"},{"v":111588,"d":"111,588.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":88944,"d":"88,944.00"},{"v":70186.2,"d":"70,186.20"},{"v":14037.24,"d":"14,037.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40106.4,"d":"40,106.40"},{"v":0,"d":"0.00"},{"v":16042.56,"d":"16,042.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":280318.2,"d":"280,318.20"},{"v":210132,"d":"210,132.00"},{"v":111588,"d":"111,588.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":88944,"d":"88,944.00"},{"v":70186.2,"d":"70,186.20"},{"v":14037.24,"d":"14,037.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40106.4,"d":"40,106.40"},{"v":0,"d":"0.00"},{"v":16042.56,"d":"16,042.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":40106.4,"d":"40,106.40"},{"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":40106.4,"d":"40,106.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40106.4,"d":"40,106.40"},{"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"}]
["208","01","09","社会保险经办机构",{"v":224169.24,"d":"224,169.24"},{"v":210132,"d":"210,132.00"},{"v":111588,"d":"111,588.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":88944,"d":"88,944.00"},{"v":14037.24,"d":"14,037.24"},{"v":14037.24,"d":"14,037.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":16042.56,"d":"16,042.56"},{"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":16042.56,"d":"16,042.56"},{"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":16042.56,"d":"16,042.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":365688.48,"d":"365,688.48"},{"v":264624,"d":"264,624.00"},{"v":144288,"d":"144,288.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":108336,"d":"108,336.00"},{"v":101064.48,"d":"101,064.48"},{"v":17683.68,"d":"17,683.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50524.8,"d":"50,524.80"},{"v":12646.08,"d":"12,646.08"},{"v":20209.92,"d":"20,209.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":365688.48,"d":"365,688.48"},{"v":264624,"d":"264,624.00"},{"v":144288,"d":"144,288.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":108336,"d":"108,336.00"},{"v":101064.48,"d":"101,064.48"},{"v":17683.68,"d":"17,683.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50524.8,"d":"50,524.80"},{"v":12646.08,"d":"12,646.08"},{"v":20209.92,"d":"20,209.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":50524.8,"d":"50,524.80"},{"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":50524.8,"d":"50,524.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50524.8,"d":"50,524.80"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":12646.08,"d":"12,646.08"},{"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":12646.08,"d":"12,646.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12646.08,"d":"12,646.08"},{"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"}]
["213","03","01","行政运行（水利）",{"v":282307.68,"d":"282,307.68"},{"v":264624,"d":"264,624.00"},{"v":144288,"d":"144,288.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":108336,"d":"108,336.00"},{"v":17683.68,"d":"17,683.68"},{"v":17683.68,"d":"17,683.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":20209.92,"d":"20,209.92"},{"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":20209.92,"d":"20,209.92"},{"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":20209.92,"d":"20,209.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":2614971.15,"d":"2,614,971.15"},{"v":1957549,"d":"1,957,549.00"},{"v":1068636,"d":"1,068,636.00"},{"v":799860,"d":"799,860.00"},{"v":89053,"d":"89,053.00"},{"v":0,"d":"0.00"},{"v":657422.15,"d":"657,422.15"},{"v":131484.43,"d":"131,484.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":375669.8,"d":"375,669.80"},{"v":0,"d":"0.00"},{"v":150267.92,"d":"150,267.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":2614971.15,"d":"2,614,971.15"},{"v":1957549,"d":"1,957,549.00"},{"v":1068636,"d":"1,068,636.00"},{"v":799860,"d":"799,860.00"},{"v":89053,"d":"89,053.00"},{"v":0,"d":"0.00"},{"v":657422.15,"d":"657,422.15"},{"v":131484.43,"d":"131,484.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":375669.8,"d":"375,669.80"},{"v":0,"d":"0.00"},{"v":150267.92,"d":"150,267.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","03","机关服务（政府办公厅（室）及相关机构事务）",{"v":2089033.43,"d":"2,089,033.43"},{"v":1957549,"d":"1,957,549.00"},{"v":1068636,"d":"1,068,636.00"},{"v":799860,"d":"799,860.00"},{"v":89053,"d":"89,053.00"},{"v":0,"d":"0.00"},{"v":131484.43,"d":"131,484.43"},{"v":131484.43,"d":"131,484.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":375669.8,"d":"375,669.80"},{"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":375669.8,"d":"375,669.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":375669.8,"d":"375,669.80"},{"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"}]
["221","02","01","住房公积金",{"v":150267.92,"d":"150,267.92"},{"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":150267.92,"d":"150,267.92"},{"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":150267.92,"d":"150,267.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":5,"n_rows":16,"n_cols":24,"rows_kept":16,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位:临湘市桃林镇财政所",{"$nulls":21},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":617000,"d":"617,000.00"},{"v":235000,"d":"235,000.00"},{"v":70500,"d":"70,500.00"},{"v":0,"d":"0.00"},{"v":36500,"d":"36,500.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37000,"d":"37,000.00"},{"v":40000,"d":"40,000.00"},{"v":99000,"d":"99,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48500,"d":"48,500.00"},{"v":33000,"d":"33,000.00"}]
[{"$nulls":4},{"v":617000,"d":"617,000.00"},{"v":235000,"d":"235,000.00"},{"v":70500,"d":"70,500.00"},{"v":0,"d":"0.00"},{"v":36500,"d":"36,500.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37000,"d":"37,000.00"},{"v":40000,"d":"40,000.00"},{"v":99000,"d":"99,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48500,"d":"48,500.00"},{"v":33000,"d":"33,000.00"}]
["213","01","04","事业运行（农业）",{"v":27000,"d":"27,000.00"},{"v":8000,"d":"8,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"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"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":3000,"d":"3,000.00"}]
["201","06","01","行政运行（财政事务）",{"v":32000,"d":"32,000.00"},{"v":15000,"d":"15,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"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":5000,"d":"5,000.00"},{"v":0,"d":"0.00"}]
["201","03","03","机关服务（政府办公厅（室）及相关机构事务）",{"v":281000,"d":"281,000.00"},{"v":124000,"d":"124,000.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":15000,"d":"15,000.00"},{"v":10000,"d":"10,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"},{"v":17000,"d":"17,000.00"}]
["208","10","05","社会福利事业单位",{"v":12000,"d":"12,000.00"},{"v":4000,"d":"4,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"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"},{"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":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["212","01","01","行政运行（城乡社区管理事务）",{"v":19000,"d":"19,000.00"},{"v":6000,"d":"6,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"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"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"}]
["210","07","16","计划生育机构",{"v":78000,"d":"78,000.00"},{"v":26000,"d":"26,000.00"},{"v":11500,"d":"11,500.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"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"},{"v":4000,"d":"4,000.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"}]
["208","01","09","社会保险经办机构",{"v":25000,"d":"25,000.00"},{"v":8000,"d":"8,000.00"},{"v":4000,"d":"4,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"}]
["213","03","01","行政运行（水利）",{"v":32000,"d":"32,000.00"},{"v":10000,"d":"10,000.00"},{"v":4000,"d":"4,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"},{"v":2000,"d":"2,000.00"}]
["213","01","04","事业运行（农业）",{"v":111000,"d":"111,000.00"},{"v":34000,"d":"34,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"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"},{"v":9000,"d":"9,000.00"},{"v":11000,"d":"11,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"},{"v":9000,"d":"9,000.00"}]

{"sheet":"基本-个人家庭","index":6,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位:临湘市桃林镇财政所",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":43140,"d":"43,140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43140,"d":"43,140.00"},{"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"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":43140,"d":"43,140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43140,"d":"43,140.00"},{"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"},{"v":0,"d":"0.00"}]
[201,6,1,"行政运行（财政事务）",{"v":3420,"d":"3,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3420,"d":"3,420.00"},{"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"},{"v":0,"d":"0.00"}]
[201,3,3,"机关服务（政府办公厅（室）及相关机构事务）",{"v":32880,"d":"32,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32880,"d":"32,880.00"},{"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"},{"v":0,"d":"0.00"}]
[213,1,4,"事业运行（农业）",{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表","index":7,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["2018年部门预算收支总表"]
["填报单位:临湘市桃林镇财政所",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）",{"v":8690429.6,"d":"8690429.60"},"201、一般公共服务支出",2792481.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":8690429.6,"d":"8690429.60"},"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",1716394.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他收入",1790113.72,"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",844623.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",179355.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":4582464.8,"d":"4582464.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":365224,"d":"365224.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"222、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223、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"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":10480543.32,"d":"10,480,543.32"},"本年支出合计",{"v":10480543.32,"d":"10,480,543.32"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":8,"n_rows":34,"n_cols":17,"rows_kept":34,"merged":[[1,0,1,16],[2,0,2,4],[2,15,2,16],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
["单位:临湘市桃林镇财政所",{"$nulls":14},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":8690429.6,"d":"8,690,429.6000"},{"v":5416429.6,"d":"5,416,429.6000"},{"v":4898289.6,"d":"4,898,289.60"},{"v":475000,"d":"475,000.00"},{"v":43140,"d":"43,140.00"},{"v":3274000,"d":"3,274,000.0000"},{"v":810000,"d":"810,000.00"},{"v":2464000,"d":"2,464,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":8690429.6,"d":"8,690,429.6000"},{"v":5416429.6,"d":"5,416,429.6000"},{"v":4898289.6,"d":"4,898,289.60"},{"v":475000,"d":"475,000.00"},{"v":43140,"d":"43,140.00"},{"v":3274000,"d":"3,274,000.0000"},{"v":810000,"d":"810,000.00"},{"v":2464000,"d":"2,464,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,1,9,"社会保险经办机构",{"v":248169.24,"d":"248,169.2400"},{"v":248169.24,"d":"248,169.2400"},{"v":224169.24,"d":"224,169.24"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":40106.4,"d":"40,106.4000"},{"v":40106.4,"d":"40,106.4000"},{"v":40106.4,"d":"40,106.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":150267.92,"d":"150,267.9200"},{"v":150267.92,"d":"150,267.9200"},{"v":150267.92,"d":"150,267.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":136682.4,"d":"136,682.4000"},{"v":136682.4,"d":"136,682.4000"},{"v":136682.4,"d":"136,682.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":32258.4,"d":"32,258.4000"},{"v":32258.4,"d":"32,258.4000"},{"v":32258.4,"d":"32,258.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":19031.6,"d":"19,031.6000"},{"v":19031.6,"d":"19,031.6000"},{"v":19031.6,"d":"19,031.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,8,"基层政权和社区建设",{"v":256000,"d":"256,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":256000,"d":"256,000.0000"},{"v":50000,"d":"50,000.00"},{"v":206000,"d":"206,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":375669.8,"d":"375,669.8000"},{"v":375669.8,"d":"375,669.8000"},{"v":375669.8,"d":"375,669.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":38733.6,"d":"38,733.6000"},{"v":38733.6,"d":"38,733.6000"},{"v":38733.6,"d":"38,733.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":12903.36,"d":"12,903.3600"},{"v":12903.36,"d":"12,903.3600"},{"v":12903.36,"d":"12,903.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":7563.84,"d":"7,563.8400"},{"v":7563.84,"d":"7,563.8400"},{"v":7563.84,"d":"7,563.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":47579,"d":"47,579.0000"},{"v":47579,"d":"47,579.0000"},{"v":47579,"d":"47,579.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":54672.96,"d":"54,672.9600"},{"v":54672.96,"d":"54,672.9600"},{"v":54672.96,"d":"54,672.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,1,99,"其他农业支出",{"v":340000,"d":"340,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.0000"},{"v":50000,"d":"50,000.00"},{"v":290000,"d":"290,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,3,99,"其他水利支出",{"v":300000,"d":"300,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.0000"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,3,"机关服务（政府办公厅（室）及相关机构事务）",{"v":2401913.43,"d":"2,401,913.4300"},{"v":2401913.43,"d":"2,401,913.4300"},{"v":2089033.43,"d":"2,089,033.43"},{"v":280000,"d":"280,000.00"},{"v":32880,"d":"32,880.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,1,4,"事业运行（农业）",{"v":241824.76,"d":"241,824.7600"},{"v":241824.76,"d":"241,824.7600"},{"v":216824.76,"d":"216,824.76"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":18909.6,"d":"18,909.6000"},{"v":18909.6,"d":"18,909.6000"},{"v":18909.6,"d":"18,909.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":16042.56,"d":"16,042.5600"},{"v":16042.56,"d":"16,042.5600"},{"v":16042.56,"d":"16,042.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,1,4,"事业运行（农业）",{"v":851290.84,"d":"851,290.8400"},{"v":851290.84,"d":"851,290.8400"},{"v":762450.84,"d":"762,450.84"},{"v":82000,"d":"82,000.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,7,16,"计划生育机构",{"v":197782.44,"d":"197,782.4400"},{"v":197782.44,"d":"197,782.4400"},{"v":179782.44,"d":"179,782.44"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,3,1,"行政运行（水利）",{"v":119966.36,"d":"119,966.3600"},{"v":119966.36,"d":"119,966.3600"},{"v":105966.36,"d":"105,966.36"},{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,5,"社会福利事业单位",{"v":90000,"d":"90,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.0000"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,7,5,"对村民委员会和村党支部的补助",{"v":2288000,"d":"2,288,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2288000,"d":"2,288,000.0000"},{"v":410000,"d":"410,000.00"},{"v":1878000,"d":"1,878,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,6,1,"行政运行（财政事务）",{"v":389567.65,"d":"389,567.6500"},{"v":389567.65,"d":"389,567.6500"},{"v":354147.65,"d":"354,147.65"},{"v":32000,"d":"32,000.00"},{"v":3420,"d":"3,420.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":15493.44,"d":"15,493.4400"},{"v":15493.44,"d":"15,493.4400"},{"v":15493.44,"d":"15,493.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":9,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出情况表"]
["单位:临湘市桃林镇财政所",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5416429.6,"d":"5,416,429.6000"},{"v":5416429.6,"d":"5,416,429.6000"},{"v":4898289.6,"d":"4,898,289.60"},{"v":475000,"d":"475,000.00"},{"v":43140,"d":"43,140.00"}]
[{"$nulls":4},{"v":5416429.6,"d":"5,416,429.6000"},{"v":5416429.6,"d":"5,416,429.6000"},{"v":4898289.6,"d":"4,898,289.60"},{"v":475000,"d":"475,000.00"},{"v":43140,"d":"43,140.00"}]
[221,2,1,"住房公积金",{"v":54672.96,"d":"54,672.9600"},{"v":54672.96,"d":"54,672.9600"},{"v":54672.96,"d":"54,672.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,6,1,"行政运行（财政事务）",{"v":389567.65,"d":"389,567.6500"},{"v":389567.65,"d":"389,567.6500"},{"v":354147.65,"d":"354,147.65"},{"v":32000,"d":"32,000.00"},{"v":3420,"d":"3,420.00"}]
[208,2,8,"基层政权和社区建设",{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,5,"社会福利事业单位",{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,3,99,"其他水利支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,3,"机关服务（政府办公厅（室）及相关机构事务）",{"v":2401913.43,"d":"2,401,913.4300"},{"v":2401913.43,"d":"2,401,913.4300"},{"v":2089033.43,"d":"2,089,033.43"},{"v":280000,"d":"280,000.00"},{"v":32880,"d":"32,880.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":40106.4,"d":"40,106.4000"},{"v":40106.4,"d":"40,106.4000"},{"v":40106.4,"d":"40,106.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":47579,"d":"47,579.0000"},{"v":47579,"d":"47,579.0000"},{"v":47579,"d":"47,579.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":32258.4,"d":"32,258.4000"},{"v":32258.4,"d":"32,258.4000"},{"v":32258.4,"d":"32,258.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":16042.56,"d":"16,042.5600"},{"v":16042.56,"d":"16,042.5600"},{"v":16042.56,"d":"16,042.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":19031.6,"d":"19,031.6000"},{"v":19031.6,"d":"19,031.6000"},{"v":19031.6,"d":"19,031.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":150267.92,"d":"150,267.9200"},{"v":150267.92,"d":"150,267.9200"},{"v":150267.92,"d":"150,267.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":7563.84,"d":"7,563.8400"},{"v":7563.84,"d":"7,563.8400"},{"v":7563.84,"d":"7,563.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,1,99,"其他农业支出",{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,1,9,"社会保险经办机构",{"v":248169.24,"d":"248,169.2400"},{"v":248169.24,"d":"248,169.2400"},{"v":224169.24,"d":"224,169.24"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
[213,1,4,"事业运行（农业）",{"v":851290.84,"d":"851,290.8400"},{"v":851290.84,"d":"851,290.8400"},{"v":762450.84,"d":"762,450.84"},{"v":82000,"d":"82,000.00"},{"v":6840,"d":"6,840.00"}]
[213,1,4,"事业运行（农业）",{"v":241824.76,"d":"241,824.7600"},{"v":241824.76,"d":"241,824.7600"},{"v":216824.76,"d":"216,824.76"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":136682.4,"d":"136,682.4000"},{"v":136682.4,"d":"136,682.4000"},{"v":136682.4,"d":"136,682.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,7,5,"对村民委员会和村党支部的补助",{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":38733.6,"d":"38,733.6000"},{"v":38733.6,"d":"38,733.6000"},{"v":38733.6,"d":"38,733.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":15493.44,"d":"15,493.4400"},{"v":15493.44,"d":"15,493.4400"},{"v":15493.44,"d":"15,493.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":18909.6,"d":"18,909.6000"},{"v":18909.6,"d":"18,909.6000"},{"v":18909.6,"d":"18,909.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":12903.36,"d":"12,903.3600"},{"v":12903.36,"d":"12,903.3600"},{"v":12903.36,"d":"12,903.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,7,16,"计划生育机构",{"v":197782.44,"d":"197,782.4400"},{"v":197782.44,"d":"197,782.4400"},{"v":179782.44,"d":"179,782.44"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]
[213,3,1,"行政运行（水利）",{"v":119966.36,"d":"119,966.3600"},{"v":119966.36,"d":"119,966.3600"},{"v":105966.36,"d":"105,966.36"},{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":375669.8,"d":"375,669.8000"},{"v":375669.8,"d":"375,669.8000"},{"v":375669.8,"d":"375,669.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":10,"n_rows":28,"n_cols":21,"rows_kept":28,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位:临湘市桃林镇财政所",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","医疗费","合计","伙食补助费"]
[{"$nulls":3},"合计",{"v":4898289.6,"d":"4,898,289.6000"},{"v":3600896,"d":"3,600,896.0000"},{"v":1969344,"d":"1,969,344.00"},{"v":958500,"d":"958,500.00"},{"v":100688,"d":"100,688.00"},{"v":572364,"d":"572,364.00"},{"v":1207393.6,"d":"1,207,393.6000"},{"v":241478.72,"d":"241,478.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":689939.2,"d":"689,939.20"},{"v":0,"d":"0.00"},{"v":275975.68,"d":"275,975.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
[{"$nulls":4},{"v":4898289.6,"d":"4,898,289.6000"},{"v":3600896,"d":"3,600,896.0000"},{"v":1969344,"d":"1,969,344.00"},{"v":958500,"d":"958,500.00"},{"v":100688,"d":"100,688.00"},{"v":572364,"d":"572,364.00"},{"v":1207393.6,"d":"1,207,393.6000"},{"v":241478.72,"d":"241,478.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":689939.2,"d":"689,939.20"},{"v":0,"d":"0.00"},{"v":275975.68,"d":"275,975.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
[213,1,4,"事业运行（农业）",{"v":762450.84,"d":"762,450.8400"},{"v":714612,"d":"714,612.0000"},{"v":396168,"d":"396,168.00"},{"v":31200,"d":"31,200.00"},{"v":0,"d":"0.00"},{"v":287244,"d":"287,244.00"},{"v":47838.84,"d":"47,838.8400"},{"v":47838.84,"d":"47,838.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":47579,"d":"47,579.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47579,"d":"47,579.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47579,"d":"47,579.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":32258.4,"d":"32,258.4000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32258.4,"d":"32,258.4000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32258.4,"d":"32,258.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":18909.6,"d":"18,909.6000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18909.6,"d":"18,909.6000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18909.6,"d":"18,909.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,1,4,"事业运行（农业）",{"v":216824.76,"d":"216,824.7600"},{"v":203268,"d":"203,268.0000"},{"v":105972,"d":"105,972.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":87696,"d":"87,696.00"},{"v":13556.76,"d":"13,556.7600"},{"v":13556.76,"d":"13,556.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":16042.56,"d":"16,042.5600"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16042.56,"d":"16,042.5600"},{"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":16042.56,"d":"16,042.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,6,1,"行政运行（财政事务）",{"v":354147.65,"d":"354,147.6500"},{"v":247495,"d":"247,495.0000"},{"v":139620,"d":"139,620.00"},{"v":96240,"d":"96,240.00"},{"v":11635,"d":"11,635.00"},{"v":0,"d":"0.00"},{"v":16652.65,"d":"16,652.6500"},{"v":16652.65,"d":"16,652.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
[201,3,3,"机关服务（政府办公厅（室）及相关机构事务）",{"v":2089033.43,"d":"2,089,033.4300"},{"v":1957549,"d":"1,957,549.0000"},{"v":1068636,"d":"1,068,636.00"},{"v":799860,"d":"799,860.00"},{"v":89053,"d":"89,053.00"},{"v":0,"d":"0.00"},{"v":131484.43,"d":"131,484.4300"},{"v":131484.43,"d":"131,484.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":40106.4,"d":"40,106.4000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40106.4,"d":"40,106.4000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40106.4,"d":"40,106.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":15493.44,"d":"15,493.4400"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15493.44,"d":"15,493.4400"},{"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":15493.44,"d":"15,493.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":375669.8,"d":"375,669.8000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":375669.8,"d":"375,669.8000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":375669.8,"d":"375,669.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":38733.6,"d":"38,733.6000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38733.6,"d":"38,733.6000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38733.6,"d":"38,733.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":19031.6,"d":"19,031.6000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19031.6,"d":"19,031.6000"},{"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":19031.6,"d":"19,031.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":54672.96,"d":"54,672.9600"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54672.96,"d":"54,672.9600"},{"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":54672.96,"d":"54,672.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":7563.84,"d":"7,563.8400"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7563.84,"d":"7,563.8400"},{"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":7563.84,"d":"7,563.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,7,16,"计划生育机构",{"v":179782.44,"d":"179,782.4400"},{"v":168492,"d":"168,492.0000"},{"v":96396,"d":"96,396.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"},{"v":64896,"d":"64,896.00"},{"v":11290.44,"d":"11,290.4400"},{"v":11290.44,"d":"11,290.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":136682.4,"d":"136,682.4000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":136682.4,"d":"136,682.4000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":136682.4,"d":"136,682.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":12903.36,"d":"12,903.3600"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12903.36,"d":"12,903.3600"},{"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":12903.36,"d":"12,903.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,1,9,"社会保险经办机构",{"v":224169.24,"d":"224,169.2400"},{"v":210132,"d":"210,132.0000"},{"v":111588,"d":"111,588.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":88944,"d":"88,944.00"},{"v":14037.24,"d":"14,037.2400"},{"v":14037.24,"d":"14,037.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,3,1,"行政运行（水利）",{"v":105966.36,"d":"105,966.3600"},{"v":99348,"d":"99,348.0000"},{"v":50964,"d":"50,964.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":43584,"d":"43,584.00"},{"v":6618.36,"d":"6,618.3600"},{"v":6618.36,"d":"6,618.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":150267.92,"d":"150,267.9200"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150267.92,"d":"150,267.9200"},{"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":150267.92,"d":"150,267.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":11,"n_rows":14,"n_cols":24,"rows_kept":14,"merged":[[1,0,1,23],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位:临湘市桃林镇财政所",{"$nulls":22},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":471500,"d":"471,500.0000"},{"v":191000,"d":"191,000.00"},{"v":54500,"d":"54,500.00"},{"v":0,"d":"0.00"},{"v":29500,"d":"29,500.00"},{"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"},{"v":29000,"d":"29,000.00"},{"v":30000,"d":"30,000.00"},{"v":81000,"d":"81,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33500,"d":"33,500.00"},{"v":23000,"d":"23,000.00"}]
[{"$nulls":4},{"v":471500,"d":"471,500.0000"},{"v":191000,"d":"191,000.00"},{"v":54500,"d":"54,500.00"},{"v":0,"d":"0.00"},{"v":29500,"d":"29,500.00"},{"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"},{"v":29000,"d":"29,000.00"},{"v":30000,"d":"30,000.00"},{"v":81000,"d":"81,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33500,"d":"33,500.00"},{"v":23000,"d":"23,000.00"}]
[213,1,4,"事业运行（农业）",{"v":24000,"d":"24,000.0000"},{"v":8000,"d":"8,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"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"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[201,3,3,"机关服务（政府办公厅（室）及相关机构事务）",{"v":280000,"d":"280,000.0000"},{"v":124000,"d":"124,000.00"},{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"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"},{"v":15000,"d":"15,000.00"},{"v":10000,"d":"10,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"},{"v":16000,"d":"16,000.00"}]
[213,3,1,"行政运行（水利）",{"v":14000,"d":"14,000.0000"},{"v":4000,"d":"4,000.00"},{"v":1000,"d":"1,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":2000,"d":"2,000.00"}]
[201,6,1,"行政运行（财政事务）",{"v":32000,"d":"32,000.0000"},{"v":15000,"d":"15,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"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":5000,"d":"5,000.00"},{"v":0,"d":"0.00"}]
[210,7,16,"计划生育机构",{"v":15500,"d":"15,500.0000"},{"v":6000,"d":"6,000.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"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"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
[208,1,9,"社会保险经办机构",{"v":24000,"d":"24,000.0000"},{"v":8000,"d":"8,000.00"},{"v":4000,"d":"4,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
[213,1,4,"事业运行（农业）",{"v":82000,"d":"82,000.0000"},{"v":26000,"d":"26,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"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"},{"v":7000,"d":"7,000.00"},{"v":8000,"d":"8,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":4000,"d":"4,000.00"}]

{"sheet":"一般-个人家庭","index":12,"n_rows":14,"n_cols":16,"rows_kept":14,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位：临湘市桃林镇财政所",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":2507140,"d":"2,507,140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43140,"d":"43,140.00"},{"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"},{"v":2464000,"d":"2,464,000.00"}]
[{"$nulls":4},{"v":2507140,"d":"2,507,140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43140,"d":"43,140.00"},{"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"},{"v":2464000,"d":"2,464,000.00"}]
[201,3,3,"机关服务（政府办公厅（室）及相关机构事务）",{"v":32880,"d":"32,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32880,"d":"32,880.00"},{"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"},{"v":0,"d":"0.00"}]
[201,6,1,"行政运行（财政事务）",{"v":3420,"d":"3,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3420,"d":"3,420.00"},{"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"},{"v":0,"d":"0.00"}]
[208,2,8,"基层政权和社区建设",{"v":206000,"d":"206,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":206000,"d":"206,000.00"}]
[208,10,5,"社会福利事业单位",{"v":90000,"d":"90,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
[213,1,4,"事业运行（农业）",{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"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"},{"v":0,"d":"0.00"}]
[213,7,5,"对村民委员会和村党支部的补助",{"v":1878000,"d":"1,878,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1878000,"d":"1,878,000.00"}]
[213,1,99,"其他农业支出",{"v":290000,"d":"290,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":290000,"d":"290,000.00"}]

{"sheet":"基金","index":13,"n_rows":6,"n_cols":17,"rows_kept":6,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
["单位:临湘市桃林镇财政所",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]

{"sheet":"专户","index":14,"n_rows":6,"n_cols":17,"rows_kept":6,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位:临湘市桃林镇财政所",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]

{"sheet":"经费拨款","index":15,"n_rows":34,"n_cols":17,"rows_kept":34,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["一般预算拨款-经费拨款"]
["单位:临湘市桃林镇财政所",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":8690429.6,"d":"8,690,429.60"},{"v":5416429.6,"d":"5,416,429.60"},{"v":4898289.6,"d":"4,898,289.60"},{"v":475000,"d":"475,000.00"},{"v":43140,"d":"43,140.00"},{"v":3274000,"d":"3,274,000.00"},{"v":810000,"d":"810,000.00"},{"v":2464000,"d":"2,464,000.00"},{"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"}]
[{"$nulls":4},{"v":8690429.6,"d":"8,690,429.60"},{"v":5416429.6,"d":"5,416,429.60"},{"v":4898289.6,"d":"4,898,289.60"},{"v":475000,"d":"475,000.00"},{"v":43140,"d":"43,140.00"},{"v":3274000,"d":"3,274,000.00"},{"v":810000,"d":"810,000.00"},{"v":2464000,"d":"2,464,000.00"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":38733.6,"d":"38,733.60"},{"v":38733.6,"d":"38,733.60"},{"v":38733.6,"d":"38,733.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":15493.44,"d":"15,493.44"},{"v":15493.44,"d":"15,493.44"},{"v":15493.44,"d":"15,493.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":47579,"d":"47,579.00"},{"v":47579,"d":"47,579.00"},{"v":47579,"d":"47,579.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,1,99,"其他农业支出",{"v":340000,"d":"340,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.00"},{"v":50000,"d":"50,000.00"},{"v":290000,"d":"290,000.00"},{"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"}]
[208,10,5,"社会福利事业单位",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"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"}]
[208,1,9,"社会保险经办机构",{"v":248169.24,"d":"248,169.24"},{"v":248169.24,"d":"248,169.24"},{"v":224169.24,"d":"224,169.24"},{"v":24000,"d":"24,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":32258.4,"d":"32,258.40"},{"v":32258.4,"d":"32,258.40"},{"v":32258.4,"d":"32,258.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,7,5,"对村民委员会和村党支部的补助",{"v":2288000,"d":"2,288,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2288000,"d":"2,288,000.00"},{"v":410000,"d":"410,000.00"},{"v":1878000,"d":"1,878,000.00"},{"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"}]
[201,6,1,"行政运行（财政事务）",{"v":389567.65,"d":"389,567.65"},{"v":389567.65,"d":"389,567.65"},{"v":354147.65,"d":"354,147.65"},{"v":32000,"d":"32,000.00"},{"v":3420,"d":"3,420.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":40106.4,"d":"40,106.40"},{"v":40106.4,"d":"40,106.40"},{"v":40106.4,"d":"40,106.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":150267.92,"d":"150,267.92"},{"v":150267.92,"d":"150,267.92"},{"v":150267.92,"d":"150,267.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,3,99,"其他水利支出",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"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"}]
[213,1,4,"事业运行（农业）",{"v":851290.84,"d":"851,290.84"},{"v":851290.84,"d":"851,290.84"},{"v":762450.84,"d":"762,450.84"},{"v":82000,"d":"82,000.00"},{"v":6840,"d":"6,840.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,7,16,"计划生育机构",{"v":197782.44,"d":"197,782.44"},{"v":197782.44,"d":"197,782.44"},{"v":179782.44,"d":"179,782.44"},{"v":18000,"d":"18,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":19031.6,"d":"19,031.60"},{"v":19031.6,"d":"19,031.60"},{"v":19031.6,"d":"19,031.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":12903.36,"d":"12,903.36"},{"v":12903.36,"d":"12,903.36"},{"v":12903.36,"d":"12,903.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,3,1,"行政运行（水利）",{"v":119966.36,"d":"119,966.36"},{"v":119966.36,"d":"119,966.36"},{"v":105966.36,"d":"105,966.36"},{"v":14000,"d":"14,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":375669.8,"d":"375,669.80"},{"v":375669.8,"d":"375,669.80"},{"v":375669.8,"d":"375,669.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":16042.56,"d":"16,042.56"},{"v":16042.56,"d":"16,042.56"},{"v":16042.56,"d":"16,042.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":54672.96,"d":"54,672.96"},{"v":54672.96,"d":"54,672.96"},{"v":54672.96,"d":"54,672.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":7563.84,"d":"7,563.84"},{"v":7563.84,"d":"7,563.84"},{"v":7563.84,"d":"7,563.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,3,"机关服务（政府办公厅（室）及相关机构事务）",{"v":2401913.43,"d":"2,401,913.43"},{"v":2401913.43,"d":"2,401,913.43"},{"v":2089033.43,"d":"2,089,033.43"},{"v":280000,"d":"280,000.00"},{"v":32880,"d":"32,880.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,1,4,"事业运行（农业）",{"v":241824.76,"d":"241,824.76"},{"v":241824.76,"d":"241,824.76"},{"v":216824.76,"d":"216,824.76"},{"v":25000,"d":"25,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":136682.4,"d":"136,682.40"},{"v":136682.4,"d":"136,682.40"},{"v":136682.4,"d":"136,682.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,8,"基层政权和社区建设",{"v":256000,"d":"256,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":256000,"d":"256,000.00"},{"v":50000,"d":"50,000.00"},{"v":206000,"d":"206,000.00"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":18909.6,"d":"18,909.60"},{"v":18909.6,"d":"18,909.60"},{"v":18909.6,"d":"18,909.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专项","index":16,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["专项资金预算汇总表"]
["单位：临湘市桃林镇财政所",{"$nulls":6},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":3274000,"d":"3274000.00"},{"v":3274000,"d":"3274000.00"},{"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"}]
[null,{"v":3274000,"d":"3274000.00"},{"v":3274000,"d":"3274000.00"},{"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"}]
["安监计生等合同工补助",{"v":340000,"d":"340000.00"},{"v":340000,"d":"340000.00"},{"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"}]
["敬老院补助",{"v":90000,"d":"90000.00"},{"v":90000,"d":"90000.00"},{"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"}]
["村、社区运转经费",{"v":2288000,"d":"2288000.00"},{"v":2288000,"d":"2288000.00"},{"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"}]
["基层政权和社区建设",{"v":256000,"d":"256000.00"},{"v":256000,"d":"256000.00"},{"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"}]
["水利设施建设与维护 ",{"v":300000,"d":"300000.00"},{"v":300000,"d":"300000.00"},{"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":"三公","index":17,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,6],[1,0,1,2],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
["单位：临湘市桃林镇财政所",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":219000,"d":"219,000.00"},{"v":219000,"d":"219,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["乡财局",{"v":219000,"d":"219,000.00"},{"v":219000,"d":"219,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  临湘市桃林镇农业综合服务站",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  临湘市桃林镇规划环保站",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  临湘市桃林镇水管站",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  临湘市桃林镇林业站",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  临湘市桃林镇社保公共文化站",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  临湘市桃林镇政府办公厅（室）及相关机构事务",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  临湘市桃林镇安全计生站",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效申报","index":18,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,6],[2,7,2,10],[3,3,3,5],[3,6,4,6],[3,7,3,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["项目绩效目标申报表"]
["单位：临湘市桃林镇财政所",{"$nulls":9},"单位：万元"]
["单位编码","单位名称","申报金额","项目实施产出成果目标",{"$nulls":3},"项目绩效目标"]
[{"$nulls":3},"定量目标（成果目标）",null,null,"定性目标（成果目标）","定量目标（绩效目标）",null,null,"定性目标（绩效目标）"]
[{"$nulls":3},"目标类型","目标（指标）内容","目标（指标）值",null,"效益类型","目标（指标）内容B","目标（指标）值B"]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",{"v":318.4,"d":"318.40"}]
["901009001","临湘市桃林镇政府办公厅（室）及相关机构事务",{"v":318.4,"d":"318.40"}]

{"sheet":"绩效目标整体申报","index":19,"n_rows":7,"n_cols":24,"rows_kept":7,"merged":[[0,0,0,23],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,2,21],[2,22,3,22],[2,23,3,23]],"flags":["formulas_cached_only"]}
["整体支出绩效目标申报表"]
["单位：临湘市桃林镇财政所",{"$nulls":22},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","部门整体支出年度绩效指标",null,"其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费",null,"数量指标","效益指标"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"合计",null,null,85,128,null,{"v":1048.05,"d":"1,048.05"},875.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},172.61,{"v":1048.05,"d":"1,048.05"},720.65,{"v":327.4,"d":"327.40"},{"v":14.9,"d":"14.90"},{"v":0,"d":"0.00"},{"v":14.9,"d":"14.90"},{"v":0,"d":"0.00"}]
["901009001","临湘市桃林镇政府办公厅（室）及相关机构事务","李奕芬","18973083818",85,128,null,{"v":1048.05,"d":"1,048.05"},875.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},172.61,{"v":1048.05,"d":"1,048.05"},720.65,{"v":327.4,"d":"327.40"},{"v":14.9,"d":"14.90"},{"v":0,"d":"0.00"},{"v":14.9,"d":"14.90"},{"v":0,"d":"0.00"}]