{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["收支总表","2019年度部门预算财政经费拨款（基本支出）","2019年度部门预算财政经费拨款（项目支出）","2019年度其他部门收入（除经费拨款）安排的基本支出表","2019年度其他部门收入（除经费拨款）安排的项目支出"],"not_rendered":{"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"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]]}
["2019年部门预算收支总表"]
["填报单位临湘市五里牌街道办事处财政所",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":12248332.12,"d":"12,248,332.12"},"基本支出",{"v":9587716.52,"d":"9,587,716.52"},"201、一般公共服务支出",{"v":3687314.6,"d":"3,687,314.60"}]
["   经费拨款",{"v":12248332.12,"d":"12,248,332.12"},"  301、工资福利支出",{"v":8115292.52,"d":"8,115,292.52"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":1449480,"d":"1,449,480.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":22944,"d":"22,944.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":3641000,"d":"3,641,000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":1136000,"d":"1,136,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":2505000,"d":"2,505,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":3523163.32,"d":"3,523,163.32"}]
["其他收入",{"v":980384.4,"d":"980,384.40"},"  309、资本性支出（基本建设）",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":1246032,"d":"1,246,032.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":467048.32,"d":"467,048.32"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":3830254.76,"d":"3,830,254.76"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",{"v":474903.52,"d":"474,903.52"}]
[{"$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":13228716.52,"d":"13,228,716.52"},"本年支出合计",{"v":13228716.52,"d":"13,228,716.52"},"本年支出合计",{"v":13228716.52,"d":"13,228,716.52"}]

{"sheet":"2019年度部门预算财政经费拨款（基本支出）","index":1,"n_rows":40,"n_cols":22,"rows_kept":40,"merged":[[1,0,1,21],[2,0,2,4],[3,0,3,21],[4,0,4,1],[4,2,4,21],[5,0,6,0],[5,1,6,1],[5,2,5,13],[5,14,6,14],[5,15,5,18],[5,19,6,19],[5,21,6,21]]}
[]
["2019年度部门财政经费拨款表(基本支出)"]
["单位名称临湘市五里牌街道办事处财政所",{"$nulls":20},"单位：元"]
["支出"]
["项目",null,"项目（按经济分类）"]
["科目编码（到项）","科目","工资福利支出",{"$nulls":11},"一般商品和服务支出","对个人和家庭的补助",{"$nulls":3},"合计","财政代缴","下单位"]
[null,null,"基本工资","津贴补贴","绩效工资","奖金","其他社会保障缴费","其中：生育保险","其中：工伤保险","机关事业单位基本养老保险缴费","职业年金","职工基本医疗保险缴费","住房公积金","其他工资福利支出",null,"离休费","抚恤金","生活补助","其他对个人和家庭的补助支出",null,"基本工资"]
[null,"合计",{"v":3214164,"d":"3214164.00"},{"v":952260,"d":"952260.00"},{"v":1298172,"d":"1298172.00"},{"v":122642,"d":"122642.00"},63136.82,27936.38,35200.44,{"v":1117447.6,"d":"1117447.60"},{"v":0,"d":"0.00"},391106.66,446979.04,{"v":6000,"d":"6000.00"},{"v":972480,"d":"972480.00"},{"v":0,"d":"0.00"},{"v":22944,"d":"22944.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8607332.12,{"v":3214164,"d":"3214164.00"},5393168.12]
[null,"临湘市五里牌街道办事处政府办公厅（室）及相关机构事务",{"v":1238604,"d":"1238604.00"},{"v":806676,"d":"806676.00"},{"v":0,"d":"0.00"},{"v":103217,"d":"103217.00"},23542.65,10742.49,12800.16,{"v":429699.4,"d":"429699.40"},{"v":0,"d":"0.00"},150394.79,171879.76,{"v":0,"d":"0.00"},{"v":577480,"d":"577480.00"},{"v":0,"d":"0.00"},{"v":22944,"d":"22944.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3524437.6,"d":"3524437.60"},{"v":1238604,"d":"1238604.00"},{"v":2285833.6,"d":"2285833.60"}]
[2010301,"  行政运行（政府办公厅（室）及相关机构事务）",{"v":1238604,"d":"1238604.00"},{"v":806676,"d":"806676.00"},{"v":0,"d":"0.00"},{"v":103217,"d":"103217.00"},23542.65,10742.49,12800.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},150394.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":577480,"d":"577480.00"},{"v":0,"d":"0.00"},{"v":22944,"d":"22944.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2922858.44,{"v":1238604,"d":"1238604.00"},1684254.44]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":429699.4,"d":"429699.40"},{"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":429699.4,"d":"429699.40"},{"v":0,"d":"0.00"},{"v":429699.4,"d":"429699.40"}]
[2210201,"  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},171879.76,{"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"},171879.76,{"v":0,"d":"0.00"},171879.76]
[null,"临湘市五里牌街道办事处财政所",{"v":233100,"d":"233100.00"},{"v":145584,"d":"145584.00"},{"v":0,"d":"0.00"},{"v":19425,"d":"19425.00"},4479.53,1990.61,2488.92,{"v":79621.8,"d":"79621.80"},{"v":0,"d":"0.00"},27867.63,31848.72,{"v":6000,"d":"6000.00"},{"v":56000,"d":"56000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},603926.68,{"v":233100,"d":"233100.00"},370826.68]
[2010601,"  行政运行（财政事务）",{"v":233100,"d":"233100.00"},{"v":145584,"d":"145584.00"},{"v":0,"d":"0.00"},{"v":19425,"d":"19425.00"},4479.53,1990.61,2488.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27867.63,{"v":0,"d":"0.00"},{"v":6000,"d":"6000.00"},{"v":56000,"d":"56000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},492456.16,{"v":233100,"d":"233100.00"},259356.16]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79621.8,"d":"79621.80"},{"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":79621.8,"d":"79621.80"},{"v":0,"d":"0.00"},{"v":79621.8,"d":"79621.80"}]
[2210201,"  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31848.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31848.72,{"v":0,"d":"0.00"},31848.72]
[null,"临湘市五里牌街道办事处农业综合服务站",{"v":440112,"d":"440112.00"},{"v":0,"d":"0.00"},{"v":285972,"d":"285972.00"},{"v":0,"d":"0.00"},{"v":7897.2,"d":"7897.20"},3630.48,4266.72,{"v":145216.8,"d":"145216.80"},{"v":0,"d":"0.00"},50825.88,58086.72,{"v":0,"d":"0.00"},{"v":72000,"d":"72000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060110.6,"d":"1060110.60"},{"v":440112,"d":"440112.00"},{"v":619998.6,"d":"619998.60"}]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":145216.8,"d":"145216.80"},{"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":145216.8,"d":"145216.80"},{"v":0,"d":"0.00"},{"v":145216.8,"d":"145216.80"}]
[2130101,"  行政运行（农业）",{"v":440112,"d":"440112.00"},{"v":0,"d":"0.00"},{"v":285972,"d":"285972.00"},{"v":0,"d":"0.00"},{"v":7897.2,"d":"7897.20"},3630.48,4266.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50825.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72000,"d":"72000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},856807.08,{"v":440112,"d":"440112.00"},416695.08]
[2210201,"  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},58086.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},58086.72,{"v":0,"d":"0.00"},58086.72]
[null,"临湘市五里牌街道办事处规划环保站",{"v":206580,"d":"206580.00"},{"v":0,"d":"0.00"},{"v":160452,"d":"160452.00"},{"v":0,"d":"0.00"},4324.08,1835.16,2488.92,{"v":73406.4,"d":"73406.40"},{"v":0,"d":"0.00"},25692.24,29362.56,{"v":0,"d":"0.00"},{"v":42000,"d":"42000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},541817.28,{"v":206580,"d":"206580.00"},335237.28]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73406.4,"d":"73406.40"},{"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":73406.4,"d":"73406.40"},{"v":0,"d":"0.00"},{"v":73406.4,"d":"73406.40"}]
[2120101,"  行政运行（城乡社区管理事务）",{"v":206580,"d":"206580.00"},{"v":0,"d":"0.00"},{"v":160452,"d":"160452.00"},{"v":0,"d":"0.00"},4324.08,1835.16,2488.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25692.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42000,"d":"42000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},439048.32,{"v":206580,"d":"206580.00"},232468.32]
[2210201,"  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},29362.56,{"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"},29362.56,{"v":0,"d":"0.00"},29362.56]
[null,"临湘市五里牌街道办事处社保公共文化站",{"v":253164,"d":"253164.00"},{"v":0,"d":"0.00"},{"v":205236,"d":"205236.00"},{"v":0,"d":"0.00"},5492.04,{"v":2292,"d":"2292.00"},3200.04,{"v":91680,"d":"91680.00"},{"v":0,"d":"0.00"},{"v":32088,"d":"32088.00"},{"v":36672,"d":"36672.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},679332.04,{"v":253164,"d":"253164.00"},426168.04]
[2080109,"  社会保险经办机构",{"v":253164,"d":"253164.00"},{"v":0,"d":"0.00"},{"v":205236,"d":"205236.00"},{"v":0,"d":"0.00"},5492.04,{"v":2292,"d":"2292.00"},3200.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32088,"d":"32088.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},550980.04,{"v":253164,"d":"253164.00"},297816.04]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91680,"d":"91680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91680,"d":"91680.00"},{"v":0,"d":"0.00"},{"v":91680,"d":"91680.00"}]
[2210201,"  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36672,"d":"36672.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36672,"d":"36672.00"},{"v":0,"d":"0.00"},{"v":36672,"d":"36672.00"}]
[null,"临湘市五里牌街道办事处林业站",{"v":163068,"d":"163068.00"},{"v":0,"d":"0.00"},{"v":138924,"d":"138924.00"},{"v":0,"d":"0.00"},3643.32,1509.96,2133.36,{"v":60398.4,"d":"60398.40"},{"v":0,"d":"0.00"},21139.44,24159.36,{"v":0,"d":"0.00"},{"v":37000,"d":"37000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},448332.52,{"v":163068,"d":"163068.00"},285264.52]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60398.4,"d":"60398.40"},{"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":60398.4,"d":"60398.40"},{"v":0,"d":"0.00"},{"v":60398.4,"d":"60398.40"}]
[2130204,"  林业事业机构",{"v":163068,"d":"163068.00"},{"v":0,"d":"0.00"},{"v":138924,"d":"138924.00"},{"v":0,"d":"0.00"},3643.32,1509.96,2133.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21139.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37000,"d":"37000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},363774.76,{"v":163068,"d":"163068.00"},200706.76]
[2210201,"  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24159.36,{"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"},24159.36,{"v":0,"d":"0.00"},24159.36]
[null,"临湘市五里牌街道办事处水管站",{"v":140424,"d":"140424.00"},{"v":0,"d":"0.00"},{"v":115200,"d":"115200.00"},{"v":0,"d":"0.00"},3055.92,1278.12,{"v":1777.8,"d":"1777.80"},{"v":51124.8,"d":"51124.80"},{"v":0,"d":"0.00"},17893.68,20449.92,{"v":0,"d":"0.00"},{"v":31000,"d":"31000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},379148.32,{"v":140424,"d":"140424.00"},238724.32]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51124.8,"d":"51124.80"},{"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":51124.8,"d":"51124.80"},{"v":0,"d":"0.00"},{"v":51124.8,"d":"51124.80"}]
[2130101,"  行政运行（农业）",{"v":140424,"d":"140424.00"},{"v":0,"d":"0.00"},{"v":115200,"d":"115200.00"},{"v":0,"d":"0.00"},3055.92,1278.12,{"v":1777.8,"d":"1777.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17893.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":307573.6,"d":"307573.60"},{"v":140424,"d":"140424.00"},{"v":167149.6,"d":"167149.60"}]
[2210201,"  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20449.92,{"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"},20449.92,{"v":0,"d":"0.00"},20449.92]
[null,"临湘市五里牌街道办事处安全计生站",{"v":539112,"d":"539112.00"},{"v":0,"d":"0.00"},{"v":392388,"d":"392388.00"},{"v":0,"d":"0.00"},10702.08,4657.56,6044.52,{"v":186300,"d":"186300.00"},{"v":0,"d":"0.00"},{"v":65205,"d":"65205.00"},{"v":74520,"d":"74520.00"},{"v":0,"d":"0.00"},{"v":102000,"d":"102000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1370227.08,{"v":539112,"d":"539112.00"},831115.08]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":186300,"d":"186300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":186300,"d":"186300.00"},{"v":0,"d":"0.00"},{"v":186300,"d":"186300.00"}]
[2100716,"  计划生育机构",{"v":539112,"d":"539112.00"},{"v":0,"d":"0.00"},{"v":392388,"d":"392388.00"},{"v":0,"d":"0.00"},10702.08,4657.56,6044.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65205,"d":"65205.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102000,"d":"102000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1109407.08,{"v":539112,"d":"539112.00"},570295.08]
[2210201,"  住房公积金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74520,"d":"74520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74520,"d":"74520.00"},{"v":0,"d":"0.00"},{"v":74520,"d":"74520.00"}]

{"sheet":"2019年度部门预算财政经费拨款（项目支出）","index":2,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,1,4]]}
["2019年度部门财政经费拨款表（项目支出）"]
[]
["单位名称",{"$nulls":3},"单位：元"]
["单位名称","项目名称","经费拨款","拨付方式","备注"]
["合计",null,{"v":3641000,"d":"3,641,000.00"}]
["临湘市五里牌街道办事处政府办公厅（室）及相关机构事务","档案事务支出",{"v":100000,"d":"100,000.00"},"下单位","社保局划转"]
["临湘市五里牌街道办事处政府办公厅（室）及相关机构事务","基层政权和社区建设",{"v":1617000,"d":"1,617,000.00"},"下单位"]
["临湘市五里牌街道办事处政府办公厅（室）及相关机构事务","敬老院社会福利事业单位",{"v":100000,"d":"100,000.00"},"下单位"]
["临湘市五里牌街道办事处政府办公厅（室）及相关机构事务","其他农业支出",{"v":741000,"d":"741,000.00"},"下单位","综治维稳10万元、城区计生5万元、破产企业改制管理15万元、城区人在活动1万元、垃圾处理场及公墓协调维稳20万元、茶厂留守机构管理经费17.1万元、安监工作经费6万不元"]
["临湘市五里牌街道办事处政府办公厅（室）及相关机构事务","村民委员会和村党支部补助",{"v":1083000,"d":"1,083,000.00"},"下单位"]

{"sheet":"2019年度其他部门收入（除经费拨款）安排的基本支出表","index":3,"n_rows":31,"n_cols":8,"rows_kept":31,"merged":[[1,0,1,7],[2,0,2,3],[3,0,3,7],[4,0,4,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[5,0,6,0],[5,1,6,1]]}
[]
["2019年度其他部门收入(除经费拨款)安排的基本支出表"]
["单位名称临湘市五里牌街道办事处财政所",{"$nulls":6},"单位：元"]
["支出"]
["项目",null,"总计","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入"]
["科目编码（到项）","科目"]
[]
[null,"合计",{"v":980384.4,"d":"980384.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":980384.4,"d":"980384.40"}]
[null,"工资福利支出",{"v":503384.4,"d":"503384.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":503384.4,"d":"503384.40"}]
[2100716,"  计划生育机构",58624.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},58624.92]
[2130101,"  行政运行（农业）",106839.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},106839.48]
[2080506,"  机关事业单位职业年金缴费支出",4336.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4336.32]
[2210201,"  住房公积金",7897.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7897.92]
[2130101,"  行政运行（农业）",212259.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},212259.84]
[2080506,"  机关事业单位职业年金缴费支出",7897.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7897.92]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":39225.6,"d":"39225.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39225.6,"d":"39225.60"}]
[2080506,"  机关事业单位职业年金缴费支出",15690.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15690.24]
[2210201,"  住房公积金",15690.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15690.24]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":10840.8,"d":"10840.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10840.8,"d":"10840.80"}]
[null,"  机关事业单位基本养老保险缴费支出",{"v":19744.8,"d":"19744.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19744.8,"d":"19744.80"}]
[2210201,"  住房公积金",4336.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4336.32]
[null,"商品和服务支出",{"v":477000,"d":"477000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":477000,"d":"477000.00"}]
[2081005,"  社会福利事业单位",{"v":2000,"d":"2000.00"},{"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"}]
[2130101,"  行政运行（农业）",{"v":95000,"d":"95000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95000,"d":"95000.00"}]
[2120101,"  行政运行（城乡社区管理事务）",{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28000,"d":"28000.00"}]
[2130204,"  林业事业机构",{"v":24000,"d":"24000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24000.00"}]
[2130101,"  行政运行（农业）",{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"}]
[2100716,"  计划生育机构",{"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":78000,"d":"78000.00"}]
[2010301,"  行政运行（政府办公厅（室）及相关机构事务）",{"v":144000,"d":"144000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144000,"d":"144000.00"}]
[2080109,"  社会保险经办机构",{"v":38000,"d":"38000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38000.00"}]
[2010601,"  行政运行（财政事务）",{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28000,"d":"28000.00"}]

{"sheet":"2019年度其他部门收入（除经费拨款）安排的项目支出","index":4,"n_rows":4,"n_cols":9,"rows_kept":4,"merged":[[0,0,1,8],[2,0,2,1]]}
["2019年度其他部门收入（除经费拨款）安排的项目支出表"]
[]
["单位名称临湘市五里牌街道办事处财政所",{"$nulls":7},"单位：元"]
["单位名称","项目名称","总计","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","备注"]