{"text_format":"3","workbook":"xlsx","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":{"defined_names":40},"read":"whole","date_system":"1900"}

{"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]]}
["2018年部门预算收支总表"]
["填报单位：临湘市文化旅游广电新闻出版局",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":13494097.1,"d":"13494097.10"},"基本支出",11486509.34,"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":13044097.1,"d":"13044097.10"},"  301、工资福利支出",10472849.34,"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":450000,"d":"450000.00"},"  302、商品和服务支出",{"v":992000,"d":"992000.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":21660,"d":"21660.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":3596000,"d":"3596000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":3156000,"d":"3156000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",12851991.98]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",1614268.24]
["其他收入",1588412.24,"  309、资本性支出（基本建设）",{"v":400000,"d":"400000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":40000,"d":"40000.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",616249.12]
[{"$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":15082509.34,"d":"15,082,509.34"},"本年支出合计",{"v":15082509.34,"d":"15,082,509.34"},"本年支出合计",{"v":15082509.34,"d":"15,082,509.34"}]

{"sheet":"部门收入总表","index":1,"n_rows":13,"n_cols":11,"rows_kept":13,"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]]}
[]
["部门收入总体情况表"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":9},"单位：万元"]
["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",15082509.34,{"v":13044097.1,"d":"13044097.10"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1588412.24,{"v":0,"d":"0.00"}]
["403002","教科文股",{"v":1407395.6,"d":"1407395.60"},{"v":1407395.6,"d":"1407395.60"},{"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"}]
["403007","教科文股",1414872.32,{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1214872.32,{"v":0,"d":"0.00"}]
["403004","教科文股",1945070.36,{"v":1878221,"d":"1878221.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},66849.36,{"v":0,"d":"0.00"}]
["403006","教科文股",2224334.25,1822334.25,{"v":400000,"d":"400000.00"},{"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"}]
["403008","教科文股",1063247.35,1013247.35,{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["403005","教科文股",{"v":1682928.6,"d":"1682928.60"},{"v":1520928.6,"d":"1520928.60"},{"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":162000,"d":"162000.00"},{"v":0,"d":"0.00"}]
["403001","教科文股",5344660.86,{"v":5201970.3,"d":"5201970.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},142690.56,{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":34,"n_cols":11,"rows_kept":34,"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]]}
[]
["部门支出总体情况表"]
["单位:临湘市文化旅游广电新闻出版局",{"$nulls":9},"单位：万元"]
["功能科目",{"$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",15082509.34,{"v":13044097.1,"d":"13044097.10"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1588412.24]
["207","01","12","文化市场管理",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","04","01","行政运行（广播影视）",1379790.85,1377790.85,{"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"}]
["207","04","06","电影",1131687.68,{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},931687.68]
["207","02","05","博物馆",784618.27,734618.27,{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","01","行政运行（文化）",{"v":384000,"d":"384000.00"},{"v":84000,"d":"84000.00"},{"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"}]
["207","01","01","行政运行（文化）",{"v":4595045.9,"d":"4595045.90"},4485256.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},109789.44]
["207","01","09","群众文化",1143171.92,1143171.92,{"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"}]
["207","01","07","艺术表演团体",1506854.52,1344854.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162000,"d":"162000.00"}]
["207","01","11","文化创作与保护",{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","02","04","文物保护",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","04","图书馆",1646822.84,{"v":1595292.2,"d":"1595292.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},51530.64]
["208","05","06","机关事业单位职业年金缴费支出",3404.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3404.16]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":188731.2,"d":"188731.20"},{"v":188731.2,"d":"188731.20"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":257531,"d":"257531.00"},{"v":257531,"d":"257531.00"},{"v":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",7311.36,{"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"},7311.36]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":127592.2,"d":"127592.20"},{"v":127592.2,"d":"127592.20"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",62929.92,{"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"},62929.92]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":125767.2,"d":"125767.20"},{"v":125767.2,"d":"125767.20"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":210602.4,"d":"210602.40"},{"v":202092,"d":"202092.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8510.4,"d":"8510.40"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":473074,"d":"473074.00"},{"v":454795.6,"d":"454795.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18278.4,"d":"18278.40"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":157324.8,"d":"157324.80"},{"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":157324.8,"d":"157324.80"}]
["221","02","01","住房公积金",62929.92,{"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"},62929.92]
["221","02","01","住房公积金",{"v":103012.4,"d":"103012.40"},{"v":103012.4,"d":"103012.40"},{"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"}]
["221","02","01","住房公积金",{"v":189229.6,"d":"189229.60"},181918.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7311.36]
["221","02","01","住房公积金",51036.88,51036.88,{"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",75492.48,75492.48,{"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"}]
["221","02","01","住房公积金",50306.88,50306.88,{"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",84240.96,{"v":80836.8,"d":"80836.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3404.16]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":35,"n_cols":17,"rows_kept":35,"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]]}
[]
["部门支出总表分类"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":15},"单位：万元"]
["功能科目",{"$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",15082509.34,11486509.34,10472849.34,{"v":992000,"d":"992000.00"},{"v":21660,"d":"21660.00"},{"v":3596000,"d":"3596000.00"},{"v":3156000,"d":"3156000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","02","04","文物保护",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","02","05","博物馆",784618.27,774618.27,682618.27,{"v":92000,"d":"92000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","04","图书馆",1646822.84,1246822.84,1126722.84,{"v":115000,"d":"115000.00"},{"v":5100,"d":"5100.00"},{"v":400000,"d":"400000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"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"}]
["207","04","01","行政运行（广播影视）",1379790.85,1379790.85,1377790.85,{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","09","群众文化",1143171.92,1143171.92,1009711.92,{"v":122000,"d":"122000.00"},{"v":11460,"d":"11460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","11","文化创作与保护",{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","07","艺术表演团体",1506854.52,750854.52,672854.52,{"v":78000,"d":"78000.00"},{"v":0,"d":"0.00"},{"v":756000,"d":"756000.00"},{"v":756000,"d":"756000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","04","06","电影",1131687.68,931687.68,841687.68,{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","01","行政运行（文化）",{"v":4595045.9,"d":"4595045.90"},{"v":2845045.9,"d":"2845045.90"},{"v":2530945.9,"d":"2530945.90"},{"v":309000,"d":"309000.00"},{"v":5100,"d":"5100.00"},{"v":1750000,"d":"1750000.00"},{"v":1710000,"d":"1710000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","12","文化市场管理",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","01","行政运行（文化）",{"v":384000,"d":"384000.00"},{"v":184000,"d":"184000.00"},{"v":0,"d":"0.00"},{"v":184000,"d":"184000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":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":127592.2,"d":"127592.20"},{"v":127592.2,"d":"127592.20"},{"v":127592.2,"d":"127592.20"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":188731.2,"d":"188731.20"},{"v":188731.2,"d":"188731.20"},{"v":188731.2,"d":"188731.20"},{"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",3404.16,3404.16,3404.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":257531,"d":"257531.00"},{"v":257531,"d":"257531.00"},{"v":257531,"d":"257531.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":125767.2,"d":"125767.20"},{"v":125767.2,"d":"125767.20"},{"v":125767.2,"d":"125767.20"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":210602.4,"d":"210602.40"},{"v":210602.4,"d":"210602.40"},{"v":210602.4,"d":"210602.40"},{"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":157324.8,"d":"157324.80"},{"v":157324.8,"d":"157324.80"},{"v":157324.8,"d":"157324.80"},{"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",62929.92,62929.92,62929.92,{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",7311.36,7311.36,7311.36,{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":473074,"d":"473074.00"},{"v":473074,"d":"473074.00"},{"v":473074,"d":"473074.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",62929.92,62929.92,62929.92,{"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",{"v":103012.4,"d":"103012.40"},{"v":103012.4,"d":"103012.40"},{"v":103012.4,"d":"103012.40"},{"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","02","01","住房公积金",75492.48,75492.48,75492.48,{"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"},{"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",50306.88,50306.88,50306.88,{"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",84240.96,84240.96,84240.96,{"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",51036.88,51036.88,51036.88,{"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",{"v":189229.6,"d":"189229.60"},{"v":189229.6,"d":"189229.60"},{"v":189229.6,"d":"189229.60"},{"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":"基本-工资福利","index":4,"n_rows":38,"n_cols":21,"rows_kept":38,"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]]}
[]
["基本支出预算明细表-工资福利"]
["单位临湘市文化旅游广电新闻出版局"]
["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"]
[{"$nulls":3},"合计",{"v":10472849.34,"d":"10,472,849.34"},{"v":7703114,"d":"7,703,114.00"},{"v":4504320,"d":"4,504,320.00"},{"v":1197900,"d":"1,197,900.00"},{"v":160250,"d":"160,250.00"},{"v":1840644,"d":"1,840,644.00"},{"v":2769735.34,"d":"2,769,735.34"},{"v":539217.98,"d":"539,217.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1540622.8,"d":"1,540,622.80"},{"v":73645.44,"d":"73,645.44"},{"v":616249.12,"d":"616,249.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":861247.35,"d":"861,247.35"},{"v":637961,"d":"637,961.00"},{"v":367404,"d":"367,404.00"},{"v":239940,"d":"239,940.00"},{"v":30617,"d":"30,617.00"},{"v":0,"d":"0.00"},{"v":223286.35,"d":"223,286.35"},{"v":44657.27,"d":"44,657.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127592.2,"d":"127,592.20"},{"v":0,"d":"0.00"},{"v":51036.88,"d":"51,036.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","02","05","博物馆",{"v":682618.27,"d":"682,618.27"},{"v":637961,"d":"637,961.00"},{"v":367404,"d":"367,404.00"},{"v":239940,"d":"239,940.00"},{"v":30617,"d":"30,617.00"},{"v":0,"d":"0.00"},{"v":44657.27,"d":"44,657.27"},{"v":44657.27,"d":"44,657.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":127592.2,"d":"127,592.20"},{"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":127592.2,"d":"127,592.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127592.2,"d":"127,592.20"},{"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"}]
["221","02","01","住房公积金",{"v":51036.88,"d":"51,036.88"},{"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":51036.88,"d":"51,036.88"},{"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":51036.88,"d":"51,036.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":848928.6,"d":"848,928.60"},{"v":628836,"d":"628,836.00"},{"v":378708,"d":"378,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250128,"d":"250,128.00"},{"v":220092.6,"d":"220,092.60"},{"v":44018.52,"d":"44,018.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125767.2,"d":"125,767.20"},{"v":0,"d":"0.00"},{"v":50306.88,"d":"50,306.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","07","艺术表演团体",{"v":672854.52,"d":"672,854.52"},{"v":628836,"d":"628,836.00"},{"v":378708,"d":"378,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250128,"d":"250,128.00"},{"v":44018.52,"d":"44,018.52"},{"v":44018.52,"d":"44,018.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":125767.2,"d":"125,767.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125767.2,"d":"125,767.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125767.2,"d":"125,767.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":50306.88,"d":"50,306.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50306.88,"d":"50,306.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50306.88,"d":"50,306.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":1424970.36,"d":"1,424,970.36"},{"v":1053012,"d":"1,053,012.00"},{"v":643272,"d":"643,272.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":409740,"d":"409,740.00"},{"v":371958.36,"d":"371,958.36"},{"v":73710.84,"d":"73,710.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":210602.4,"d":"210,602.40"},{"v":3404.16,"d":"3,404.16"},{"v":84240.96,"d":"84,240.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","04","图书馆",{"v":1126722.84,"d":"1,126,722.84"},{"v":1053012,"d":"1,053,012.00"},{"v":643272,"d":"643,272.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":409740,"d":"409,740.00"},{"v":73710.84,"d":"73,710.84"},{"v":73710.84,"d":"73,710.84"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":3404.16,"d":"3,404.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3404.16,"d":"3,404.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3404.16,"d":"3,404.16"},{"v":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":210602.4,"d":"210,602.40"},{"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":210602.4,"d":"210,602.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":210602.4,"d":"210,602.40"},{"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"}]
["221","02","01","住房公积金",{"v":84240.96,"d":"84,240.96"},{"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":84240.96,"d":"84,240.96"},{"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":84240.96,"d":"84,240.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":1273935.6,"d":"1,273,935.60"},{"v":943656,"d":"943,656.00"},{"v":543408,"d":"543,408.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400248,"d":"400,248.00"},{"v":330279.6,"d":"330,279.60"},{"v":66055.92,"d":"66,055.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188731.2,"d":"188,731.20"},{"v":0,"d":"0.00"},{"v":75492.48,"d":"75,492.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","09","群众文化",{"v":1009711.92,"d":"1,009,711.92"},{"v":943656,"d":"943,656.00"},{"v":543408,"d":"543,408.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400248,"d":"400,248.00"},{"v":66055.92,"d":"66,055.92"},{"v":66055.92,"d":"66,055.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":188731.2,"d":"188,731.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188731.2,"d":"188,731.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188731.2,"d":"188,731.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":75492.48,"d":"75,492.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75492.48,"d":"75,492.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75492.48,"d":"75,492.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":3200560.86,"d":"3,200,560.86"},{"v":2365370,"d":"2,365,370.00"},{"v":1374828,"d":"1,374,828.00"},{"v":563400,"d":"563,400.00"},{"v":79202,"d":"79,202.00"},{"v":347940,"d":"347,940.00"},{"v":835190.86,"d":"835,190.86"},{"v":165575.9,"d":"165,575.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":473074,"d":"473,074.00"},{"v":7311.36,"d":"7,311.36"},{"v":189229.6,"d":"189,229.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","01","行政运行（文化）",{"v":2530945.9,"d":"2,530,945.90"},{"v":2365370,"d":"2,365,370.00"},{"v":1374828,"d":"1,374,828.00"},{"v":563400,"d":"563,400.00"},{"v":79202,"d":"79,202.00"},{"v":347940,"d":"347,940.00"},{"v":165575.9,"d":"165,575.90"},{"v":165575.9,"d":"165,575.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":473074,"d":"473,074.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":473074,"d":"473,074.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":473074,"d":"473,074.00"},{"v":0,"d":"0.00"},{"v":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":7311.36,"d":"7,311.36"},{"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":7311.36,"d":"7,311.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7311.36,"d":"7,311.36"},{"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"}]
["221","02","01","住房公积金",{"v":189229.6,"d":"189,229.60"},{"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":189229.6,"d":"189,229.60"},{"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":189229.6,"d":"189,229.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":1738334.25,"d":"1,738,334.25"},{"v":1287655,"d":"1,287,655.00"},{"v":733788,"d":"733,788.00"},{"v":394560,"d":"394,560.00"},{"v":50431,"d":"50,431.00"},{"v":108876,"d":"108,876.00"},{"v":450679.25,"d":"450,679.25"},{"v":90135.85,"d":"90,135.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":103012.4,"d":"103,012.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","01","行政运行（文化）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","04","01","行政运行（广播影视）",{"v":1377790.85,"d":"1,377,790.85"},{"v":1287655,"d":"1,287,655.00"},{"v":733788,"d":"733,788.00"},{"v":394560,"d":"394,560.00"},{"v":50431,"d":"50,431.00"},{"v":108876,"d":"108,876.00"},{"v":90135.85,"d":"90,135.85"},{"v":90135.85,"d":"90,135.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":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":103012.4,"d":"103,012.40"},{"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":103012.4,"d":"103,012.40"},{"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":103012.4,"d":"103,012.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":1124872.32,"d":"1,124,872.32"},{"v":786624,"d":"786,624.00"},{"v":462912,"d":"462,912.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":323712,"d":"323,712.00"},{"v":338248.32,"d":"338,248.32"},{"v":55063.68,"d":"55,063.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157324.8,"d":"157,324.80"},{"v":62929.92,"d":"62,929.92"},{"v":62929.92,"d":"62,929.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","04","06","电影",{"v":841687.68,"d":"841,687.68"},{"v":786624,"d":"786,624.00"},{"v":462912,"d":"462,912.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":323712,"d":"323,712.00"},{"v":55063.68,"d":"55,063.68"},{"v":55063.68,"d":"55,063.68"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":62929.92,"d":"62,929.92"},{"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":62929.92,"d":"62,929.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62929.92,"d":"62,929.92"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":157324.8,"d":"157,324.80"},{"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":157324.8,"d":"157,324.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157324.8,"d":"157,324.80"},{"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":62929.92,"d":"62,929.92"},{"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":62929.92,"d":"62,929.92"},{"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":62929.92,"d":"62,929.92"},{"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":14,"n_cols":24,"rows_kept":14,"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]]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":21},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":992000,"d":"992,000.00"},{"v":142000,"d":"142,000.00"},{"v":54000,"d":"54,000.00"},{"v":51600,"d":"51,600.00"},{"v":83500,"d":"83,500.00"},{"v":43900,"d":"43,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":109700,"d":"109,700.00"},{"v":65700,"d":"65,700.00"},{"v":12620,"d":"12,620.00"},{"v":75500,"d":"75,500.00"},{"v":52900,"d":"52,900.00"},{"v":162500,"d":"162,500.00"},{"v":0,"d":"0.00"},{"v":25880,"d":"25,880.00"},{"v":20300,"d":"20,300.00"},{"v":20000,"d":"20,000.00"},{"v":6500,"d":"6,500.00"},{"v":54000,"d":"54,000.00"}]
["207","04","06","电影",{"v":90000,"d":"90,000.00"},{"v":40000,"d":"40,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","09","群众文化",{"v":122000,"d":"122,000.00"},{"v":8600,"d":"8,600.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"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"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":33000,"d":"33,000.00"},{"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":14000,"d":"14,000.00"}]
["207","01","07","艺术表演团体",{"v":78000,"d":"78,000.00"},{"v":17000,"d":"17,000.00"},{"v":12000,"d":"12,000.00"},{"v":3000,"d":"3,000.00"},{"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":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"}]
["207","01","04","图书馆",{"v":115000,"d":"115,000.00"},{"v":9100,"d":"9,100.00"},{"v":1900,"d":"1,900.00"},{"v":4300,"d":"4,300.00"},{"v":9200,"d":"9,200.00"},{"v":1700,"d":"1,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12700,"d":"12,700.00"},{"v":8000,"d":"8,000.00"},{"v":2900,"d":"2,900.00"},{"v":9000,"d":"9,000.00"},{"v":7100,"d":"7,100.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":5300,"d":"5,300.00"},{"v":2300,"d":"2,300.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"},{"v":7000,"d":"7,000.00"}]
["207","01","01","行政运行（文化）",{"v":184000,"d":"184,000.00"},{"v":15000,"d":"15,000.00"},{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":25500,"d":"25,500.00"},{"v":15000,"d":"15,000.00"},{"v":16500,"d":"16,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["207","01","01","行政运行（文化）",{"v":309000,"d":"309,000.00"},{"v":25300,"d":"25,300.00"},{"v":12600,"d":"12,600.00"},{"v":12800,"d":"12,800.00"},{"v":18800,"d":"18,800.00"},{"v":25200,"d":"25,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51000,"d":"51,000.00"},{"v":25200,"d":"25,200.00"},{"v":4720,"d":"4,720.00"},{"v":26000,"d":"26,000.00"},{"v":15800,"d":"15,800.00"},{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":13080,"d":"13,080.00"},{"v":10500,"d":"10,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"}]
["207","04","01","行政运行（广播影视）",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"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"}]
["207","02","05","博物馆",{"v":92000,"d":"92,000.00"},{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":14500,"d":"14,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"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":0,"d":"0.00"},{"v":4000,"d":"4,000.00"}]

{"sheet":"基本-个人家庭","index":6,"n_rows":9,"n_cols":16,"rows_kept":9,"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]]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":21660,"d":"21,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21660,"d":"21,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,9,"群众文化",{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,4,"图书馆",{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,1,"行政运行（文化）",{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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]]}
["2018年部门预算收支总表"]
["填报单位：临湘市文化旅游广电新闻出版局",{"$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":13494097.1,"d":"13494097.10"},"201、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":13044097.1,"d":"13044097.10"},"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":450000,"d":"450000.00"},"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",12851991.98,{"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",1614268.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他收入",1588412.24,"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",{"v":0,"d":"0.00"},{"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",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"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",616249.12,{"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":15082509.34,"d":"15,082,509.34"},"本年支出合计",{"v":15082509.34,"d":"15,082,509.34"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":8,"n_rows":30,"n_cols":17,"rows_kept":30,"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]]}
[]
["一般公共预算支出情况表"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":14},"单位：元"]
["功能科目",{"$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":13494097.1,"d":"13,494,097.10"},{"v":9898097.1,"d":"9,898,097.10"},{"v":9072437.1,"d":"9,072,437.10"},{"v":804000,"d":"804,000.00"},{"v":21660,"d":"21,660.00"},{"v":3596000,"d":"3,596,000.00"},{"v":3156000,"d":"3,156,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","12","文化市场管理",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"}]
["207","01","09","群众文化",{"v":1143171.92,"d":"1,143,171.92"},{"v":1143171.92,"d":"1,143,171.92"},{"v":1009711.92,"d":"1,009,711.92"},{"v":122000,"d":"122,000.00"},{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","01","行政运行（文化）",{"v":4485256.46,"d":"4,485,256.46"},{"v":2735256.46,"d":"2,735,256.46"},{"v":2433156.46,"d":"2,433,156.46"},{"v":297000,"d":"297,000.00"},{"v":5100,"d":"5,100.00"},{"v":1750000,"d":"1,750,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","04","06","电影",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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"}]
["207","02","05","博物馆",{"v":784618.27,"d":"784,618.27"},{"v":774618.27,"d":"774,618.27"},{"v":682618.27,"d":"682,618.27"},{"v":92000,"d":"92,000.00"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","04","01","行政运行（广播影视）",{"v":1377790.85,"d":"1,377,790.85"},{"v":1377790.85,"d":"1,377,790.85"},{"v":1377790.85,"d":"1,377,790.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","11","文化创作与保护",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"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"}]
["207","01","04","图书馆",{"v":1595292.2,"d":"1,595,292.20"},{"v":1195292.2,"d":"1,195,292.20"},{"v":1081192.2,"d":"1,081,192.20"},{"v":109000,"d":"109,000.00"},{"v":5100,"d":"5,100.00"},{"v":400000,"d":"400,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"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"}]
["207","02","04","文物保护",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","07","艺术表演团体",{"v":1344854.52,"d":"1,344,854.52"},{"v":588854.52,"d":"588,854.52"},{"v":588854.52,"d":"588,854.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":756000,"d":"756,000.00"},{"v":756000,"d":"756,000.00"},{"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"}]
["207","01","01","行政运行（文化）",{"v":384000,"d":"384,000.00"},{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"},{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":188731.2,"d":"188,731.20"},{"v":188731.2,"d":"188,731.20"},{"v":188731.2,"d":"188,731.20"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":125767.2,"d":"125,767.20"},{"v":125767.2,"d":"125,767.20"},{"v":125767.2,"d":"125,767.20"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":127592.2,"d":"127,592.20"},{"v":127592.2,"d":"127,592.20"},{"v":127592.2,"d":"127,592.20"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":454795.6,"d":"454,795.60"},{"v":454795.6,"d":"454,795.60"},{"v":454795.6,"d":"454,795.60"},{"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":257531,"d":"257,531.00"},{"v":257531,"d":"257,531.00"},{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":202092,"d":"202,092.00"},{"v":202092,"d":"202,092.00"},{"v":202092,"d":"202,092.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":80836.8,"d":"80,836.80"},{"v":80836.8,"d":"80,836.80"},{"v":80836.8,"d":"80,836.80"},{"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","02","01","住房公积金",{"v":103012.4,"d":"103,012.40"},{"v":103012.4,"d":"103,012.40"},{"v":103012.4,"d":"103,012.40"},{"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","02","01","住房公积金",{"v":50306.88,"d":"50,306.88"},{"v":50306.88,"d":"50,306.88"},{"v":50306.88,"d":"50,306.88"},{"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",{"v":51036.88,"d":"51,036.88"},{"v":51036.88,"d":"51,036.88"},{"v":51036.88,"d":"51,036.88"},{"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",{"v":181918.24,"d":"181,918.24"},{"v":181918.24,"d":"181,918.24"},{"v":181918.24,"d":"181,918.24"},{"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"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":75492.48,"d":"75,492.48"},{"v":75492.48,"d":"75,492.48"},{"v":75492.48,"d":"75,492.48"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":9,"n_rows":26,"n_cols":9,"rows_kept":26,"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]]}
[]
["一般公共预算基本支出情况表"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":7},"单位：元"]
["功能科目",{"$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":9898097.1,"d":"9,898,097.10"},{"v":9898097.1,"d":"9,898,097.10"},{"v":9072437.1,"d":"9,072,437.10"},{"v":804000,"d":"804,000.00"},{"v":21660,"d":"21,660.00"}]
["207","01","07","艺术表演团体",{"v":588854.52,"d":"588,854.52"},{"v":588854.52,"d":"588,854.52"},{"v":588854.52,"d":"588,854.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","04","图书馆",{"v":1195292.2,"d":"1,195,292.20"},{"v":1195292.2,"d":"1,195,292.20"},{"v":1081192.2,"d":"1,081,192.20"},{"v":109000,"d":"109,000.00"},{"v":5100,"d":"5,100.00"}]
["207","01","01","行政运行（文化）",{"v":2735256.46,"d":"2,735,256.46"},{"v":2735256.46,"d":"2,735,256.46"},{"v":2433156.46,"d":"2,433,156.46"},{"v":297000,"d":"297,000.00"},{"v":5100,"d":"5,100.00"}]
["207","04","01","行政运行（广播影视）",{"v":1377790.85,"d":"1,377,790.85"},{"v":1377790.85,"d":"1,377,790.85"},{"v":1377790.85,"d":"1,377,790.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","01","01","行政运行（文化）",{"v":184000,"d":"184,000.00"},{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"},{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"}]
["207","01","09","群众文化",{"v":1143171.92,"d":"1,143,171.92"},{"v":1143171.92,"d":"1,143,171.92"},{"v":1009711.92,"d":"1,009,711.92"},{"v":122000,"d":"122,000.00"},{"v":11460,"d":"11,460.00"}]
["207","02","05","博物馆",{"v":774618.27,"d":"774,618.27"},{"v":774618.27,"d":"774,618.27"},{"v":682618.27,"d":"682,618.27"},{"v":92000,"d":"92,000.00"},{"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":188731.2,"d":"188,731.20"},{"v":188731.2,"d":"188,731.20"},{"v":188731.2,"d":"188,731.20"},{"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":127592.2,"d":"127,592.20"},{"v":127592.2,"d":"127,592.20"},{"v":127592.2,"d":"127,592.20"},{"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":125767.2,"d":"125,767.20"},{"v":125767.2,"d":"125,767.20"},{"v":125767.2,"d":"125,767.20"},{"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":202092,"d":"202,092.00"},{"v":202092,"d":"202,092.00"},{"v":202092,"d":"202,092.00"},{"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":454795.6,"d":"454,795.60"},{"v":454795.6,"d":"454,795.60"},{"v":454795.6,"d":"454,795.60"},{"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":257531,"d":"257,531.00"},{"v":257531,"d":"257,531.00"},{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":75492.48,"d":"75,492.48"},{"v":75492.48,"d":"75,492.48"},{"v":75492.48,"d":"75,492.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":51036.88,"d":"51,036.88"},{"v":51036.88,"d":"51,036.88"},{"v":51036.88,"d":"51,036.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":80836.8,"d":"80,836.80"},{"v":80836.8,"d":"80,836.80"},{"v":80836.8,"d":"80,836.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":181918.24,"d":"181,918.24"},{"v":181918.24,"d":"181,918.24"},{"v":181918.24,"d":"181,918.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":103012.4,"d":"103,012.40"},{"v":103012.4,"d":"103,012.40"},{"v":103012.4,"d":"103,012.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":50306.88,"d":"50,306.88"},{"v":50306.88,"d":"50,306.88"},{"v":50306.88,"d":"50,306.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":10,"n_rows":24,"n_cols":21,"rows_kept":24,"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]]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$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":9072437.1,"d":"9,072,437.10"},{"v":6698546,"d":"6,698,546.00"},{"v":3971832,"d":"3,971,832.00"},{"v":1197900,"d":"1,197,900.00"},{"v":160250,"d":"160,250.00"},{"v":1368564,"d":"1,368,564.00"},{"v":2373891.1,"d":"2,373,891.10"},{"v":474778.22,"d":"474,778.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1356509.2,"d":"1,356,509.20"},{"v":0,"d":"0.00"},{"v":542603.68,"d":"542,603.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,1,"行政运行（文化）",{"v":2433156.46,"d":"2,433,156.46"},{"v":2273978,"d":"2,273,978.00"},{"v":1326348,"d":"1,326,348.00"},{"v":563400,"d":"563,400.00"},{"v":79202,"d":"79,202.00"},{"v":305028,"d":"305,028.00"},{"v":159178.46,"d":"159,178.46"},{"v":159178.46,"d":"159,178.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,4,"图书馆",{"v":1081192.2,"d":"1,081,192.20"},{"v":1010460,"d":"1,010,460.00"},{"v":622176,"d":"622,176.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":388284,"d":"388,284.00"},{"v":70732.2,"d":"70,732.20"},{"v":70732.2,"d":"70,732.20"},{"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"}]
[207,1,7,"艺术表演团体",{"v":588854.52,"d":"588,854.52"},{"v":544836,"d":"544,836.00"},{"v":378708,"d":"378,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166128,"d":"166,128.00"},{"v":44018.52,"d":"44,018.52"},{"v":44018.52,"d":"44,018.52"},{"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"}]
[207,4,1,"行政运行（广播影视）",{"v":1377790.85,"d":"1,377,790.85"},{"v":1287655,"d":"1,287,655.00"},{"v":733788,"d":"733,788.00"},{"v":394560,"d":"394,560.00"},{"v":50431,"d":"50,431.00"},{"v":108876,"d":"108,876.00"},{"v":90135.85,"d":"90,135.85"},{"v":90135.85,"d":"90,135.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,2,5,"博物馆",{"v":682618.27,"d":"682,618.27"},{"v":637961,"d":"637,961.00"},{"v":367404,"d":"367,404.00"},{"v":239940,"d":"239,940.00"},{"v":30617,"d":"30,617.00"},{"v":0,"d":"0.00"},{"v":44657.27,"d":"44,657.27"},{"v":44657.27,"d":"44,657.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,9,"群众文化",{"v":1009711.92,"d":"1,009,711.92"},{"v":943656,"d":"943,656.00"},{"v":543408,"d":"543,408.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400248,"d":"400,248.00"},{"v":66055.92,"d":"66,055.92"},{"v":66055.92,"d":"66,055.92"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":125767.2,"d":"125,767.20"},{"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":125767.2,"d":"125,767.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125767.2,"d":"125,767.20"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":202092,"d":"202,092.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":202092,"d":"202,092.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":202092,"d":"202,092.00"},{"v":0,"d":"0.00"},{"v":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":188731.2,"d":"188,731.20"},{"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":188731.2,"d":"188,731.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188731.2,"d":"188,731.20"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":127592.2,"d":"127,592.20"},{"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":127592.2,"d":"127,592.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127592.2,"d":"127,592.20"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":454795.6,"d":"454,795.60"},{"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":454795.6,"d":"454,795.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":454795.6,"d":"454,795.60"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":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":75492.48,"d":"75,492.48"},{"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":75492.48,"d":"75,492.48"},{"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":75492.48,"d":"75,492.48"},{"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":51036.88,"d":"51,036.88"},{"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":51036.88,"d":"51,036.88"},{"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":51036.88,"d":"51,036.88"},{"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":80836.8,"d":"80,836.80"},{"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":80836.8,"d":"80,836.80"},{"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":80836.8,"d":"80,836.80"},{"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":181918.24,"d":"181,918.24"},{"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":181918.24,"d":"181,918.24"},{"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":181918.24,"d":"181,918.24"},{"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":103012.4,"d":"103,012.40"},{"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":103012.4,"d":"103,012.40"},{"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":103012.4,"d":"103,012.40"},{"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":50306.88,"d":"50,306.88"},{"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":50306.88,"d":"50,306.88"},{"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":50306.88,"d":"50,306.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":11,"n_rows":15,"n_cols":24,"rows_kept":15,"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]]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
[{"$nulls":23},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":3960000,"d":"3,960,000.00"},{"v":688100,"d":"688,100.00"},{"v":371200,"d":"371,200.00"},{"v":263900,"d":"263,900.00"},{"v":365100,"d":"365,100.00"},{"v":92700,"d":"92,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":351900,"d":"351,900.00"},{"v":534500,"d":"534,500.00"},{"v":62620,"d":"62,620.00"},{"v":333000,"d":"333,000.00"},{"v":206800,"d":"206,800.00"},{"v":162500,"d":"162,500.00"},{"v":0,"d":"0.00"},{"v":25080,"d":"25,080.00"},{"v":19200,"d":"19,200.00"},{"v":0,"d":"0.00"},{"v":222000,"d":"222,000.00"},{"v":40000,"d":"40,000.0000"}]
[207,1,11,"文化创作与保护",{"v":80000,"d":"80,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"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":"0.0000"}]
[207,1,1,"行政运行（文化）",{"v":2007000,"d":"2,007,000.00"},{"v":394000,"d":"394,000.00"},{"v":262000,"d":"262,000.00"},{"v":122000,"d":"122,000.00"},{"v":137800,"d":"137,800.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":209000,"d":"209,000.00"},{"v":294000,"d":"294,000.00"},{"v":4720,"d":"4,720.00"},{"v":184000,"d":"184,000.00"},{"v":105000,"d":"105,000.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":12480,"d":"12,480.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.0000"}]
[207,1,9,"群众文化",{"v":122000,"d":"122,000.00"},{"v":8600,"d":"8,600.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"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"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":33000,"d":"33,000.00"},{"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":14000,"d":"14,000.0000"}]
[207,1,7,"艺术表演团体",{"v":756000,"d":"756,000.00"},{"v":90000,"d":"90,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":100000,"d":"100,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"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":216000,"d":"216,000.00"},{"v":0,"d":"0.0000"}]
[207,2,5,"博物馆",{"v":102000,"d":"102,000.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":17500,"d":"17,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"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":0,"d":"0.00"},{"v":4000,"d":"4,000.0000"}]
[207,1,4,"图书馆",{"v":209000,"d":"209,000.00"},{"v":68500,"d":"68,500.00"},{"v":1700,"d":"1,700.00"},{"v":13400,"d":"13,400.00"},{"v":27800,"d":"27,800.00"},{"v":1700,"d":"1,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16900,"d":"16,900.00"},{"v":8000,"d":"8,000.00"},{"v":2900,"d":"2,900.00"},{"v":13500,"d":"13,500.00"},{"v":6800,"d":"6,800.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":5100,"d":"5,100.00"},{"v":1700,"d":"1,700.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":7000,"d":"7,000.0000"}]
[207,4,6,"电影",{"v":200000,"d":"200,000.00"},{"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":200000,"d":"200,000.00"},{"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":"0.0000"}]
[207,1,1,"行政运行（文化）",{"v":384000,"d":"384,000.00"},{"v":55000,"d":"55,000.00"},{"v":27500,"d":"27,500.00"},{"v":27500,"d":"27,500.00"},{"v":52000,"d":"52,000.00"},{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"},{"v":20000,"d":"20,000.00"},{"v":15000,"d":"15,000.00"},{"v":45500,"d":"45,500.00"},{"v":35000,"d":"35,000.00"},{"v":16500,"d":"16,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.0000"}]
[207,1,12,"文化市场管理",{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":20000,"d":"20,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]

{"sheet":"一般-个人家庭","index":12,"n_rows":9,"n_cols":16,"rows_kept":9,"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]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
[{"$nulls":15},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":21660,"d":"21,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21660,"d":"21,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,1,"行政运行（文化）",{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,9,"群众文化",{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,4,"图书馆",{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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]]}
[]
["政府性基金预算支出情况表"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":15},"单位：元"]
["功能科目",{"$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]]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":15},"单位：元"]
["功能科目",{"$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":29,"n_cols":17,"rows_kept":29,"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]]}
[]
["一般预算拨款-经费拨款"]
["单位临湘市文化旅游广电新闻出版局",{"$nulls":15},"单位：元"]
["功能科目",{"$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":13044097.1,"d":"13,044,097.10"},{"v":9758097.1,"d":"9,758,097.10"},{"v":9072437.1,"d":"9,072,437.10"},{"v":664000,"d":"664,000.00"},{"v":21660,"d":"21,660.00"},{"v":3286000,"d":"3,286,000.00"},{"v":2846000,"d":"2,846,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,2,4,"文物保护",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"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":51036.88,"d":"51,036.88"},{"v":51036.88,"d":"51,036.88"},{"v":51036.88,"d":"51,036.88"},{"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"}]
[207,1,1,"行政运行（文化）",{"v":4485256.46,"d":"4,485,256.46"},{"v":2735256.46,"d":"2,735,256.46"},{"v":2433156.46,"d":"2,433,156.46"},{"v":297000,"d":"297,000.00"},{"v":5100,"d":"5,100.00"},{"v":1750000,"d":"1,750,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"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":202092,"d":"202,092.00"},{"v":202092,"d":"202,092.00"},{"v":202092,"d":"202,092.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":127592.2,"d":"127,592.20"},{"v":127592.2,"d":"127,592.20"},{"v":127592.2,"d":"127,592.20"},{"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"}]
[207,1,4,"图书馆",{"v":1595292.2,"d":"1,595,292.20"},{"v":1195292.2,"d":"1,195,292.20"},{"v":1081192.2,"d":"1,081,192.20"},{"v":109000,"d":"109,000.00"},{"v":5100,"d":"5,100.00"},{"v":400000,"d":"400,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":454795.6,"d":"454,795.60"},{"v":454795.6,"d":"454,795.60"},{"v":454795.6,"d":"454,795.60"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":257531,"d":"257,531.00"},{"v":257531,"d":"257,531.00"},{"v":257531,"d":"257,531.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,4,6,"电影",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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"}]
[207,1,1,"行政运行（文化）",{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"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":103012.4,"d":"103,012.40"},{"v":103012.4,"d":"103,012.40"},{"v":103012.4,"d":"103,012.40"},{"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"}]
[207,1,11,"文化创作与保护",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"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"}]
[207,4,1,"行政运行（广播影视）",{"v":1377790.85,"d":"1,377,790.85"},{"v":1377790.85,"d":"1,377,790.85"},{"v":1377790.85,"d":"1,377,790.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,7,"艺术表演团体",{"v":1344854.52,"d":"1,344,854.52"},{"v":588854.52,"d":"588,854.52"},{"v":588854.52,"d":"588,854.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":756000,"d":"756,000.00"},{"v":756000,"d":"756,000.00"},{"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"}]
[207,2,5,"博物馆",{"v":734618.27,"d":"734,618.27"},{"v":734618.27,"d":"734,618.27"},{"v":682618.27,"d":"682,618.27"},{"v":52000,"d":"52,000.00"},{"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":188731.2,"d":"188,731.20"},{"v":188731.2,"d":"188,731.20"},{"v":188731.2,"d":"188,731.20"},{"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"}]
[221,2,1,"住房公积金",{"v":75492.48,"d":"75,492.48"},{"v":75492.48,"d":"75,492.48"},{"v":75492.48,"d":"75,492.48"},{"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"},{"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":125767.2,"d":"125,767.20"},{"v":125767.2,"d":"125,767.20"},{"v":125767.2,"d":"125,767.20"},{"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"}]
[221,2,1,"住房公积金",{"v":181918.24,"d":"181,918.24"},{"v":181918.24,"d":"181,918.24"},{"v":181918.24,"d":"181,918.24"},{"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"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":50306.88,"d":"50,306.88"},{"v":50306.88,"d":"50,306.88"},{"v":50306.88,"d":"50,306.88"},{"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"}]
[207,1,9,"群众文化",{"v":1143171.92,"d":"1,143,171.92"},{"v":1143171.92,"d":"1,143,171.92"},{"v":1009711.92,"d":"1,009,711.92"},{"v":122000,"d":"122,000.00"},{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":80836.8,"d":"80,836.80"},{"v":80836.8,"d":"80,836.80"},{"v":80836.8,"d":"80,836.80"},{"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"}]

{"sheet":"专项","index":16,"n_rows":19,"n_cols":8,"rows_kept":19,"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]]}
[]
["专项资金预算汇总表"]
[{"$nulls":7},"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":3596000,"d":"3596000.00"},{"v":3286000,"d":"3286000.00"},{"v":310000,"d":"310000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["公共文化服务体体系建设",{"v":1500000,"d":"1500000.00"},{"v":1500000,"d":"1500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["旅游宣传促销经费",{"v":70000,"d":"70000.00"},{"v":70000,"d":"70000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["龙窖山开发保护及遗址考古",{"v":180000,"d":"180000.00"},{"v":180000,"d":"180000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文学创作奖励基金",{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书购置费",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一元剧场",{"v":216000,"d":"216000.00"},{"v":216000,"d":"216000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["送戏下乡",{"v":540000,"d":"540000.00"},{"v":540000,"d":"540000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文化旅游市场监管平台建设运行费用",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["“扫黄打非”工作经费",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["征收成本",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["影院维护管理",{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文物保护征集及稽查",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["征收成本",{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"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":13,"n_cols":7,"rows_kept":13,"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]]}
["一般公共预算“三公”经费预算表"]
["单位：临湘市文化旅游广电新闻出版局",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":202500,"d":"202,500.00"},{"v":182500,"d":"182,500.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["临湘市图书馆",{"v":28000,"d":"28,000.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市影剧院",{"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"}]
["临湘市文化馆",{"v":33000,"d":"33,000.00"},{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市花鼓戏保护传承中心",{"v":30000,"d":"30,000.00"},{"v":10000,"d":"10,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["临湘市文化旅游广电新闻出版局",{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市博物馆",{"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"}]
["临湘市文化市场综合执法大队",{"v":16500,"d":"16,500.00"},{"v":16500,"d":"16,500.00"},{"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":10,"n_cols":11,"rows_kept":10,"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]]}
["项目绩效目标申报表"]
["单位：临湘市文化旅游广电新闻出版局",{"$nulls":9},"单位：万元"]
["单位编码","单位名称","申报金额","项目实施产出成果目标",{"$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":239,"d":"239.00"}]
["403001","临湘市文化旅游广电新闻出版局",{"v":150,"d":"150.00"},null,"公共文化服务体系建设保障"]
["403004","临湘市图书馆",{"v":35,"d":"35.00"},{"$nulls":3},"按预算执行",{"$nulls":3},"按预算执行"]
["403005","临湘市花鼓戏保护传承中心",{"v":54,"d":"54.00"},{"$nulls":3},"按预算执行",{"$nulls":3},"按预算执行"]

{"sheet":"绩效目标整体申报","index":19,"n_rows":13,"n_cols":24,"rows_kept":13,"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]]}
["整体支出绩效目标申报表"]
["单位：临湘市文化旅游广电新闻出版局",{"$nulls":22},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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,138,144,null,{"v":1507.9,"d":"1,507.90"},{"v":1304.1,"d":"1,304.10"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"},{"v":158.8,"d":"158.80"},{"v":1507.9,"d":"1,507.90"},{"v":1148.3,"d":"1,148.30"},{"v":359.6,"d":"359.60"},22.45,{"v":4,"d":"4.00"},18.45,{"v":0,"d":"0.00"}]
["403001","临湘市文化旅游广电新闻出版局","周路容","13707401678",41,41,"主管全市文化 、旅游、广电、新闻出版及版权管理，组织开展非物质文化遗产及文物保护，组织开展群众文化活动等。",{"v":534.4,"d":"534.40"},{"v":520.1,"d":"520.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14.3,"d":"14.30"},{"v":534.4,"d":"534.40"},{"v":351.4,"d":"351.40"},{"v":183,"d":"183.00"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"}]
["403002","临湘市文化馆","曹康英","13874031233",18,18,"组织群众文化活动，繁荣群众文化事业。负责开展文化宣传、文艺活动组织、相关培训、指导群众业余文艺创作及全民美育教育。",{"v":140.7,"d":"140.70"},{"v":140.7,"d":"140.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140.7,"d":"140.70"},{"v":140.7,"d":"140.70"},{"v":0,"d":"0.00"},{"v":3.3,"d":"3.30"},{"v":0,"d":"0.00"},{"v":3.3,"d":"3.30"},{"v":0,"d":"0.00"}]
["403004","临湘市图书馆","黄菊花","13974016677",18,24,"保存图书资料借阅.推进市图书馆事业网络化.标准化.現代化发展.",{"v":194.5,"d":"194.50"},{"v":187.8,"d":"187.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.7,"d":"6.70"},{"v":194.5,"d":"194.50"},{"v":154.5,"d":"154.50"},{"v":40,"d":"40.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},"1.年购书2.3万册.购书经费达到43万元.2.读者流通人次达引201000万人次.图书流通册次为43万册.3.文化信息共享工程基层服务点建成数100%.行政村建立农家书屋达70%.4.建立图书总分馆模式."]
["403005","临湘市花鼓戏保护传承中心","陈丽芳","3767543",11,11,"送戏下乡，演艺惠民，花鼓戏传承保护",{"v":168.2,"d":"168.20"},{"v":152,"d":"152.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16.2,"d":"16.20"},{"v":168.2,"d":"168.20"},{"v":92.6,"d":"92.60"},{"v":75.6,"d":"75.60"},{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["403006","临湘市文化市场综合执法大队","陈满星","3723745",24,24,"从事文化、旅游、新闻出版及版权的管理与执法工作，从事“扫黄打非”及文化、旅游和新闻出版市场的执法办案工作\r\n",{"v":222.4,"d":"222.40"},{"v":182.2,"d":"182.20"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0.2,"d":"0.20"},{"v":222.4,"d":"222.40"},{"v":192.4,"d":"192.40"},{"v":30,"d":"30.00"},3.65,{"v":2,"d":"2.00"},1.65,{"v":0,"d":"0.00"}]
["403007","临湘市影剧院","钱丹","13548922178",15,15,"承担政府功能性会议、汇报、“演出惠民”及“一元剧团”等各项惠民演出活动。",{"v":141.4,"d":"141.40"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121.4,"d":"121.40"},{"v":141.4,"d":"141.40"},{"v":121.4,"d":"121.40"},{"v":20,"d":"20.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["403008","临湘市博物馆","张斌香","13974016180",11,11,"收藏展览文物，弘扬民族文化。负责文物展览，文物市场的稽查工作和征集流散文物、宣传文博方面的有关法律法规。",{"v":106.3,"d":"106.30"},{"v":101.3,"d":"101.30"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":106.3,"d":"106.30"},{"v":95.3,"d":"95.30"},{"v":11,"d":"11.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]