{"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：临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",24128406.25,"基本支出",14458406.25,"201、一般公共服务支出",20636038.41]
["   经费拨款",24128406.25,"  301、工资福利支出",13187966.25,"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":1251000,"d":"1251000.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":19440,"d":"19440.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":9670000,"d":"9670000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":9248000,"d":"9248000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":1775995,"d":"1775995.00"}]
["其他收入",{"v":0,"d":"0.00"},"  309、资本性支出（基本建设）",{"v":422000,"d":"422000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",1005974.84]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",{"v":710398,"d":"710398.00"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":24128406.25,"d":"24,128,406.25"},"本年支出合计",{"v":24128406.25,"d":"24,128,406.25"},"本年支出合计",{"v":24128406.25,"d":"24,128,406.25"}]

{"sheet":"部门收入总表","index":1,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,0,1,10],[2,0,2,4],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$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",24128406.25,24128406.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["128001","行政政法股",17960144.45,17960144.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["128011","行政政法股",{"v":5084835.6,"d":"5084835.60"},{"v":5084835.6,"d":"5084835.60"},{"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"}]
["128010","行政政法股",{"v":1083426.2,"d":"1083426.20"},{"v":1083426.2,"d":"1083426.20"},{"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"}]

{"sheet":"部门支出总表","index":2,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[1,0,1,10],[2,0,2,5],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":9},"单位：万元"]
["功能科目",{"$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",24128406.25,24128406.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","行政运行（财政事务）",8986546.49,8986546.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","02","一般行政管理事务（财政事务）",{"v":6900000,"d":"6900000.00"},{"v":6900000,"d":"6900000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",4749491.92,4749491.92,{"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":55322.4,"d":"55322.40"},{"v":55322.4,"d":"55322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":1481141.4,"d":"1481141.40"},{"v":1481141.4,"d":"1481141.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":239531.2,"d":"239531.20"},{"v":239531.2,"d":"239531.20"},{"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"}]
["213","06","01","机构运行（农业综合开发）",1005974.84,1005974.84,{"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"}]
["221","02","01","住房公积金",22128.96,22128.96,{"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"}]
["221","02","01","住房公积金",592456.56,592456.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",95812.48,95812.48,{"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"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":17,"n_cols":17,"rows_kept":17,"merged":[[1,0,1,16],[2,0,2,7],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":15},"单位：万元"]
["功能科目",{"$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",24128406.25,14458406.25,13187966.25,{"v":1251000,"d":"1251000.00"},{"v":19440,"d":"19440.00"},{"v":9670000,"d":"9670000.00"},{"v":9248000,"d":"9248000.00"},{"v":0,"d":"0.00"},{"v":422000,"d":"422000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","行政运行（财政事务）",8986546.49,8986546.49,7924106.49,{"v":1043000,"d":"1043000.00"},{"v":19440,"d":"19440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",4749491.92,2649491.92,2481491.92,{"v":168000,"d":"168000.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2100000.00"},{"v":2100000,"d":"2100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","02","一般行政管理事务（财政事务）",{"v":6900000,"d":"6900000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6900000,"d":"6900000.00"},{"v":6900000,"d":"6900000.00"},{"v":0,"d":"0.00"},{"v":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":55322.4,"d":"55322.40"},{"v":55322.4,"d":"55322.40"},{"v":55322.4,"d":"55322.40"},{"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":1481141.4,"d":"1481141.40"},{"v":1481141.4,"d":"1481141.40"},{"v":1481141.4,"d":"1481141.40"},{"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":239531.2,"d":"239531.20"},{"v":239531.2,"d":"239531.20"},{"v":239531.2,"d":"239531.20"},{"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"}]
["213","06","01","机构运行（农业综合开发）",1005974.84,335974.84,295974.84,{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":670000,"d":"670000.00"},{"v":248000,"d":"248000.00"},{"v":0,"d":"0.00"},{"v":422000,"d":"422000.00"},{"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",592456.56,592456.56,592456.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",22128.96,22128.96,22128.96,{"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",95812.48,95812.48,95812.48,{"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":"基本-工资福利","index":4,"n_rows":18,"n_cols":21,"rows_kept":18,"merged":[[1,0,1,20],[2,0,2,5],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局"]
["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"]
[{"$nulls":3},"合计",{"v":13187966.25,"d":"13,187,966.25"},{"v":8879975,"d":"8,879,975.00"},{"v":5162100,"d":"5,162,100.00"},{"v":3287700,"d":"3,287,700.00"},{"v":430175,"d":"430,175.00"},{"v":0,"d":"0.00"},{"v":3107991.25,"d":"3,107,991.25"},{"v":621598.25,"d":"621,598.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1775995,"d":"1,775,995.00"},{"v":0,"d":"0.00"},{"v":710398,"d":"710,398.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[{"$nulls":4},{"v":9997704.45,"d":"9,997,704.45"},{"v":7405707,"d":"7,405,707.00"},{"v":4316868,"d":"4,316,868.00"},{"v":2729100,"d":"2,729,100.00"},{"v":359739,"d":"359,739.00"},{"v":0,"d":"0.00"},{"v":2591997.45,"d":"2,591,997.45"},{"v":518399.49,"d":"518,399.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1481141.4,"d":"1,481,141.40"},{"v":0,"d":"0.00"},{"v":592456.56,"d":"592,456.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","行政运行（财政事务）",{"v":7924106.49,"d":"7,924,106.49"},{"v":7405707,"d":"7,405,707.00"},{"v":4316868,"d":"4,316,868.00"},{"v":2729100,"d":"2,729,100.00"},{"v":359739,"d":"359,739.00"},{"v":0,"d":"0.00"},{"v":518399.49,"d":"518,399.49"},{"v":518399.49,"d":"518,399.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1481141.4,"d":"1,481,141.40"},{"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":1481141.4,"d":"1,481,141.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1481141.4,"d":"1,481,141.40"},{"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":592456.56,"d":"592,456.56"},{"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":592456.56,"d":"592,456.56"},{"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":592456.56,"d":"592,456.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":2816835.6,"d":"2,816,835.60"},{"v":1197656,"d":"1,197,656.00"},{"v":687984,"d":"687,984.00"},{"v":452340,"d":"452,340.00"},{"v":57332,"d":"57,332.00"},{"v":0,"d":"0.00"},{"v":419179.6,"d":"419,179.60"},{"v":83835.92,"d":"83,835.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":239531.2,"d":"239,531.20"},{"v":0,"d":"0.00"},{"v":95812.48,"d":"95,812.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",{"v":2481491.92,"d":"2,481,491.92"},{"v":1197656,"d":"1,197,656.00"},{"v":687984,"d":"687,984.00"},{"v":452340,"d":"452,340.00"},{"v":57332,"d":"57,332.00"},{"v":0,"d":"0.00"},{"v":83835.92,"d":"83,835.92"},{"v":83835.92,"d":"83,835.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":239531.2,"d":"239,531.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":239531.2,"d":"239,531.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":239531.2,"d":"239,531.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":95812.48,"d":"95,812.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95812.48,"d":"95,812.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95812.48,"d":"95,812.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":373426.2,"d":"373,426.20"},{"v":276612,"d":"276,612.00"},{"v":157248,"d":"157,248.00"},{"v":106260,"d":"106,260.00"},{"v":13104,"d":"13,104.00"},{"v":0,"d":"0.00"},{"v":96814.2,"d":"96,814.20"},{"v":19362.84,"d":"19,362.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55322.4,"d":"55,322.40"},{"v":0,"d":"0.00"},{"v":22128.96,"d":"22,128.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":55322.4,"d":"55,322.40"},{"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":55322.4,"d":"55,322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55322.4,"d":"55,322.40"},{"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"}]
["213","06","01","机构运行（农业综合开发）",{"v":295974.84,"d":"295,974.84"},{"v":276612,"d":"276,612.00"},{"v":157248,"d":"157,248.00"},{"v":106260,"d":"106,260.00"},{"v":13104,"d":"13,104.00"},{"v":0,"d":"0.00"},{"v":19362.84,"d":"19,362.84"},{"v":19362.84,"d":"19,362.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":22128.96,"d":"22,128.96"},{"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":22128.96,"d":"22,128.96"},{"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":22128.96,"d":"22,128.96"},{"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":9,"n_cols":24,"rows_kept":9,"merged":[[1,0,1,23],[2,0,2,5],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":21},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1251000,"d":"1,251,000.00"},{"v":249000,"d":"249,000.00"},{"v":56000,"d":"56,000.00"},{"v":32000,"d":"32,000.00"},{"v":100000,"d":"100,000.00"},{"v":27296.53,"d":"27,296.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93000,"d":"93,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":52000,"d":"52,000.00"},{"v":297000,"d":"297,000.00"},{"v":0,"d":"0.00"},{"v":7503.87,"d":"7,503.87"},{"v":19699.6,"d":"19,699.60"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":51000,"d":"51,000.00"}]
["201","06","01","行政运行（财政事务）",{"v":1043000,"d":"1,043,000.00"},{"v":120000,"d":"120,000.00"},{"v":50000,"d":"50,000.00"},{"v":32000,"d":"32,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":290000,"d":"290,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":51000,"d":"51,000.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",{"v":168000,"d":"168,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25296.53,"d":"25,296.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5503.87,"d":"5,503.87"},{"v":17199.6,"d":"17,199.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","06","01","机构运行（农业综合开发）",{"v":40000,"d":"40,000.00"},{"v":9000,"d":"9,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":6,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[1,0,1,15],[2,0,2,6],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,6,1,"行政运行（财政事务）",{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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：临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$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）",24128406.25,"201、一般公共服务支出",20636038.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",24128406.25,"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":1775995,"d":"1775995.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"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",1005974.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":710398,"d":"710398.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"222、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":24128406.25,"d":"24,128,406.25"},"本年支出合计",{"v":24128406.25,"d":"24,128,406.25"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":8,"n_rows":17,"n_cols":17,"rows_kept":17,"merged":[[1,0,1,16],[2,0,2,5],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":14},"单位：元"]
["功能科目",{"$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":24128406.25,"d":"24,128,406.25"},{"v":14458406.25,"d":"14,458,406.25"},{"v":13187966.25,"d":"13,187,966.25"},{"v":1251000,"d":"1,251,000.00"},{"v":19440,"d":"19,440.00"},{"v":9670000,"d":"9,670,000.00"},{"v":9248000,"d":"9,248,000.00"},{"v":0,"d":"0.00"},{"v":422000,"d":"422,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","02","一般行政管理事务（财政事务）",{"v":6900000,"d":"6,900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6900000,"d":"6,900,000.00"},{"v":6900000,"d":"6,900,000.00"},{"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"}]
["201","06","01","行政运行（财政事务）",{"v":8986546.49,"d":"8,986,546.49"},{"v":8986546.49,"d":"8,986,546.49"},{"v":7924106.49,"d":"7,924,106.49"},{"v":1043000,"d":"1,043,000.00"},{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",{"v":4749491.92,"d":"4,749,491.92"},{"v":2649491.92,"d":"2,649,491.92"},{"v":2481491.92,"d":"2,481,491.92"},{"v":168000,"d":"168,000.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"},{"v":2100000,"d":"2,100,000.00"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":1481141.4,"d":"1,481,141.40"},{"v":1481141.4,"d":"1,481,141.40"},{"v":1481141.4,"d":"1,481,141.40"},{"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":55322.4,"d":"55,322.40"},{"v":55322.4,"d":"55,322.40"},{"v":55322.4,"d":"55,322.40"},{"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":239531.2,"d":"239,531.20"},{"v":239531.2,"d":"239,531.20"},{"v":239531.2,"d":"239,531.20"},{"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"}]
["213","06","01","机构运行（农业综合开发）",{"v":1005974.84,"d":"1,005,974.84"},{"v":335974.84,"d":"335,974.84"},{"v":295974.84,"d":"295,974.84"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":670000,"d":"670,000.00"},{"v":248000,"d":"248,000.00"},{"v":0,"d":"0.00"},{"v":422000,"d":"422,000.00"},{"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":22128.96,"d":"22,128.96"},{"v":22128.96,"d":"22,128.96"},{"v":22128.96,"d":"22,128.96"},{"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",{"v":95812.48,"d":"95,812.48"},{"v":95812.48,"d":"95,812.48"},{"v":95812.48,"d":"95,812.48"},{"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",{"v":592456.56,"d":"592,456.56"},{"v":592456.56,"d":"592,456.56"},{"v":592456.56,"d":"592,456.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":9,"n_rows":16,"n_cols":9,"rows_kept":16,"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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":7},"单位：元"]
["功能科目",{"$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":14458406.25,"d":"14,458,406.25"},{"v":14458406.25,"d":"14,458,406.25"},{"v":13187966.25,"d":"13,187,966.25"},{"v":1251000,"d":"1,251,000.00"},{"v":19440,"d":"19,440.00"}]
["201","06","01","行政运行（财政事务）",{"v":8986546.49,"d":"8,986,546.49"},{"v":8986546.49,"d":"8,986,546.49"},{"v":7924106.49,"d":"7,924,106.49"},{"v":1043000,"d":"1,043,000.00"},{"v":19440,"d":"19,440.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",{"v":2649491.92,"d":"2,649,491.92"},{"v":2649491.92,"d":"2,649,491.92"},{"v":2481491.92,"d":"2,481,491.92"},{"v":168000,"d":"168,000.00"},{"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":239531.2,"d":"239,531.20"},{"v":239531.2,"d":"239,531.20"},{"v":239531.2,"d":"239,531.20"},{"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":1481141.4,"d":"1,481,141.40"},{"v":1481141.4,"d":"1,481,141.40"},{"v":1481141.4,"d":"1,481,141.40"},{"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":55322.4,"d":"55,322.40"},{"v":55322.4,"d":"55,322.40"},{"v":55322.4,"d":"55,322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","06","01","机构运行（农业综合开发）",{"v":335974.84,"d":"335,974.84"},{"v":335974.84,"d":"335,974.84"},{"v":295974.84,"d":"295,974.84"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":22128.96,"d":"22,128.96"},{"v":22128.96,"d":"22,128.96"},{"v":22128.96,"d":"22,128.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":95812.48,"d":"95,812.48"},{"v":95812.48,"d":"95,812.48"},{"v":95812.48,"d":"95,812.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":592456.56,"d":"592,456.56"},{"v":592456.56,"d":"592,456.56"},{"v":592456.56,"d":"592,456.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":10,"n_rows":15,"n_cols":21,"rows_kept":15,"merged":[[1,0,1,20],[2,0,2,5],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$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":13187966.25,"d":"13,187,966.25"},{"v":8879975,"d":"8,879,975.00"},{"v":5162100,"d":"5,162,100.00"},{"v":3287700,"d":"3,287,700.00"},{"v":430175,"d":"430,175.00"},{"v":0,"d":"0.00"},{"v":3107991.25,"d":"3,107,991.25"},{"v":621598.25,"d":"621,598.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1775995,"d":"1,775,995.00"},{"v":0,"d":"0.00"},{"v":710398,"d":"710,398.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
[201,3,99,"其他政府办公厅（室）及相关机构事务支出",{"v":2481491.92,"d":"2,481,491.92"},{"v":1197656,"d":"1,197,656.00"},{"v":687984,"d":"687,984.00"},{"v":452340,"d":"452,340.00"},{"v":57332,"d":"57,332.00"},{"v":0,"d":"0.00"},{"v":83835.92,"d":"83,835.92"},{"v":83835.92,"d":"83,835.92"},{"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":1200000,"d":"1,200,000.00"}]
[201,6,1,"行政运行（财政事务）",{"v":7924106.49,"d":"7,924,106.49"},{"v":7405707,"d":"7,405,707.00"},{"v":4316868,"d":"4,316,868.00"},{"v":2729100,"d":"2,729,100.00"},{"v":359739,"d":"359,739.00"},{"v":0,"d":"0.00"},{"v":518399.49,"d":"518,399.49"},{"v":518399.49,"d":"518,399.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":239531.2,"d":"239,531.20"},{"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":239531.2,"d":"239,531.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":239531.2,"d":"239,531.20"},{"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":1481141.4,"d":"1,481,141.40"},{"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":1481141.4,"d":"1,481,141.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1481141.4,"d":"1,481,141.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":55322.4,"d":"55,322.40"},{"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":55322.4,"d":"55,322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55322.4,"d":"55,322.40"},{"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"}]
[213,6,1,"机构运行（农业综合开发）",{"v":295974.84,"d":"295,974.84"},{"v":276612,"d":"276,612.00"},{"v":157248,"d":"157,248.00"},{"v":106260,"d":"106,260.00"},{"v":13104,"d":"13,104.00"},{"v":0,"d":"0.00"},{"v":19362.84,"d":"19,362.84"},{"v":19362.84,"d":"19,362.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":22128.96,"d":"22,128.96"},{"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":22128.96,"d":"22,128.96"},{"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":22128.96,"d":"22,128.96"},{"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":95812.48,"d":"95,812.48"},{"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":95812.48,"d":"95,812.48"},{"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":95812.48,"d":"95,812.48"},{"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":592456.56,"d":"592,456.56"},{"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":592456.56,"d":"592,456.56"},{"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":592456.56,"d":"592,456.56"},{"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":10,"n_cols":24,"rows_kept":10,"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":10499000,"d":"10,499,000.00"},{"v":1625000,"d":"1,625,000.00"},{"v":1188238,"d":"1,188,238.00"},{"v":62000,"d":"62,000.00"},{"v":150000,"d":"150,000.00"},{"v":207296.53,"d":"207,296.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":613000,"d":"613,000.00"},{"v":1407900,"d":"1,407,900.00"},{"v":199000,"d":"199,000.00"},{"v":472000,"d":"472,000.00"},{"v":674000,"d":"674,000.00"},{"v":803000,"d":"803,000.00"},{"v":662662,"d":"662,662.00"},{"v":7503.87,"d":"7,503.87"},{"v":19699.6,"d":"19,699.60"},{"v":58200,"d":"58,200.00"},{"v":562000,"d":"562,000.00"},{"v":651000,"d":"651,000.0000"}]
[201,6,2,"一般行政管理事务（财政事务）",{"v":6900000,"d":"6,900,000.00"},{"v":1270000,"d":"1,270,000.00"},{"v":980000,"d":"980,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":520000,"d":"520,000.00"},{"v":690000,"d":"690,000.00"},{"v":0,"d":"0.00"},{"v":420000,"d":"420,000.00"},{"v":540000,"d":"540,000.00"},{"v":350000,"d":"350,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220000,"d":"220,000.00"},{"v":600000,"d":"600,000.0000"}]
[201,3,99,"其他政府办公厅（室）及相关机构事务支出",{"v":2268000,"d":"2,268,000.00"},{"v":186000,"d":"186,000.00"},{"v":132238,"d":"132,238.00"},{"v":30000,"d":"30,000.00"},{"v":50000,"d":"50,000.00"},{"v":25296.53,"d":"25,296.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":567900,"d":"567,900.00"},{"v":199000,"d":"199,000.00"},{"v":40000,"d":"40,000.00"},{"v":62000,"d":"62,000.00"},{"v":120000,"d":"120,000.00"},{"v":502662,"d":"502,662.00"},{"v":5503.87,"d":"5,503.87"},{"v":17199.6,"d":"17,199.60"},{"v":58200,"d":"58,200.00"},{"v":232000,"d":"232,000.00"},{"v":0,"d":"0.0000"}]
[201,6,1,"行政运行（财政事务）",{"v":1043000,"d":"1,043,000.00"},{"v":120000,"d":"120,000.00"},{"v":50000,"d":"50,000.00"},{"v":32000,"d":"32,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":290000,"d":"290,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":51000,"d":"51,000.0000"}]
[213,6,1,"机构运行（农业综合开发）",{"v":288000,"d":"288,000.00"},{"v":49000,"d":"49,000.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":22000,"d":"22,000.00"},{"v":43000,"d":"43,000.00"},{"v":80000,"d":"80,000.00"},{"v":2000,"d":"2,000.00"},{"v":2500,"d":"2,500.00"},{"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":7,"n_cols":16,"rows_kept":7,"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":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,6,1,"行政运行（财政事务）",{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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"]
["单位临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":15},"单位：元"]
["功能科目",{"$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"]
["单位临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":15},"单位：元"]
["功能科目",{"$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":17,"n_cols":17,"rows_kept":17,"merged":[[1,0,1,16],[2,0,2,6],[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:临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":15},"单位：元"]
["功能科目",{"$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":24128406.25,"d":"24,128,406.25"},{"v":14458406.25,"d":"14,458,406.25"},{"v":13187966.25,"d":"13,187,966.25"},{"v":1251000,"d":"1,251,000.00"},{"v":19440,"d":"19,440.00"},{"v":9670000,"d":"9,670,000.00"},{"v":9248000,"d":"9,248,000.00"},{"v":0,"d":"0.00"},{"v":422000,"d":"422,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,6,2,"一般行政管理事务（财政事务）",{"v":6900000,"d":"6,900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6900000,"d":"6,900,000.00"},{"v":6900000,"d":"6,900,000.00"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":55322.4,"d":"55,322.40"},{"v":55322.4,"d":"55,322.40"},{"v":55322.4,"d":"55,322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":592456.56,"d":"592,456.56"},{"v":592456.56,"d":"592,456.56"},{"v":592456.56,"d":"592,456.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":239531.2,"d":"239,531.20"},{"v":239531.2,"d":"239,531.20"},{"v":239531.2,"d":"239,531.20"},{"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":22128.96,"d":"22,128.96"},{"v":22128.96,"d":"22,128.96"},{"v":22128.96,"d":"22,128.96"},{"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"}]
[201,6,1,"行政运行（财政事务）",{"v":8986546.49,"d":"8,986,546.49"},{"v":8986546.49,"d":"8,986,546.49"},{"v":7924106.49,"d":"7,924,106.49"},{"v":1043000,"d":"1,043,000.00"},{"v":19440,"d":"19,440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,3,99,"其他政府办公厅（室）及相关机构事务支出",{"v":4749491.92,"d":"4,749,491.92"},{"v":2649491.92,"d":"2,649,491.92"},{"v":2481491.92,"d":"2,481,491.92"},{"v":168000,"d":"168,000.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"},{"v":2100000,"d":"2,100,000.00"},{"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"}]
[221,2,1,"住房公积金",{"v":95812.48,"d":"95,812.48"},{"v":95812.48,"d":"95,812.48"},{"v":95812.48,"d":"95,812.48"},{"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"}]
[213,6,1,"机构运行（农业综合开发）",{"v":1005974.84,"d":"1,005,974.84"},{"v":335974.84,"d":"335,974.84"},{"v":295974.84,"d":"295,974.84"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":670000,"d":"670,000.00"},{"v":248000,"d":"248,000.00"},{"v":0,"d":"0.00"},{"v":422000,"d":"422,000.00"},{"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":1481141.4,"d":"1,481,141.40"},{"v":1481141.4,"d":"1,481,141.40"},{"v":1481141.4,"d":"1,481,141.40"},{"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"}]

{"sheet":"专项","index":16,"n_rows":16,"n_cols":8,"rows_kept":16,"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":9670000,"d":"9670000.00"},{"v":9670000,"d":"9670000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["乡镇财政建设与管理",{"v":2550000,"d":"2550000.00"},{"v":2550000,"d":"2550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["国库改革经费",{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["非税票据工本费",{"v":600000,"d":"600000.00"},{"v":600000,"d":"600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["支农政策培训",{"v":150000,"d":"150000.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["财政监督管理经费",{"v":1800000,"d":"1800000.00"},{"v":1800000,"d":"1800000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["项目资金管理",{"v":800000,"d":"800000.00"},{"v":800000,"d":"800000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农业综合开发发展资金",{"v":670000,"d":"670000.00"},{"v":670000,"d":"670000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["站点运行管理",{"v":700000,"d":"700000.00"},{"v":700000,"d":"700000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["执法稽查",{"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"}]
["设备设施维护",{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":17,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,0,0,6],[1,0,1,5],[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：临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":861200,"d":"861,200.00"},{"v":803000,"d":"803,000.00"},{"v":58200,"d":"58,200.00"},{"v":0,"d":"0.00"},{"v":58200,"d":"58,200.00"},{"v":0,"d":"0.00"}]
["临湘市矿产资源税费征收综合管理局",{"v":178200,"d":"178,200.00"},{"v":120000,"d":"120,000.00"},{"v":58200,"d":"58,200.00"},{"v":0,"d":"0.00"},{"v":58200,"d":"58,200.00"},{"v":0,"d":"0.00"}]
["临湘市农业综合开发办公室",{"v":43000,"d":"43,000.00"},{"v":43000,"d":"43,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市财政局",{"v":640000,"d":"640,000.00"},{"v":640000,"d":"640,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效申报","index":18,"n_rows":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：临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":9},"单位：万元"]
["单位编码","单位名称","申报金额","项目实施产出成果目标",{"$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":967,"d":"967.00"}]
["128001","临湘市财政局",{"v":690,"d":"690.00"}]
["128010","临湘市农业综合开发办公室",{"v":67,"d":"67.00"},"基本建设类","原项目区完善水系、机耕路配套，修复水毁渠道和机耕路等。","完善渠道、机耕路建设1200米，修复渠道、机耕路1000米。","增加农业总产值，改善项目区生态环境，促进加快社会主义新农村建设。","增加农业总产值，改善项目区生态环境，促进加快社会主义新农村建设。","原项目区完善水系、机耕路配套，修复水毁渠道和机耕路等。","完善渠道、机耕路建设1200米，修复渠道、机耕路1000米。","增加农业总产值，改善项目区生态环境，促进加快社会主义新农村建设。"]
["128011","临湘市矿产资源税费征收综合管理局",{"v":210,"d":"210.00"}]

{"sheet":"绩效目标整体申报","index":19,"n_rows":9,"n_cols":24,"rows_kept":9,"merged":[[0,0,0,23],[1,0,1,6],[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：临湘市财政局 和 临湘市农业综合开发办公室 和 临湘市矿产资源税费征收综合管理局",{"$nulls":22},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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,150,150,null,{"v":2412.82,"d":"2,412.82"},{"v":2412.82,"d":"2,412.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2412.82,"d":"2,412.82"},{"v":1445.82,"d":"1,445.82"},{"v":967,"d":"967.00"},86.12,5.82,{"v":80.3,"d":"80.30"},{"v":0,"d":"0.00"}]
["128001","临湘市财政局","张幸福","3722400",124,124,"财政资金的监督与管理",{"v":1796,"d":"1,796.00"},{"v":1796,"d":"1,796.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1796,"d":"1,796.00"},{"v":1106,"d":"1,106.00"},{"v":690,"d":"690.00"},{"v":64,"d":"64.00"},{"v":0,"d":"0.00"},{"v":64,"d":"64.00"},{"v":0,"d":"0.00"}]
["128010","临湘市农业综合开发办公室","张华","13974039795",5,5,"负责向农民群众和社会宣传农业综合开发的方针政策。贯彻、执行国家农业综合开发的政策和法规，组织调查农业后备资源和编制农业综合开发和总体规划，负责农业综合开发人员培训、统计、文档及信息管理等工作。",108.34,108.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},108.34,41.34,{"v":67,"d":"67.00"},{"v":4.3,"d":"4.30"},{"v":0,"d":"0.00"},{"v":4.3,"d":"4.30"},{"v":0,"d":"0.00"},null,"原项目区完善水系、机耕路配套，修复水毁渠道和机耕路等","增加农业总产值，改善项目区生态环境，促进加快社会主义新农村建设。"]
["128011","临湘市矿产资源税费征收综合管理局","谢繁荣","13789030078",21,21,"负责全市矿产资源税费征收管理工作",508.48,508.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},508.48,298.48,{"v":210,"d":"210.00"},17.82,5.82,{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"$nulls":3},"本单位有外单位抽调人员55人，发放的津贴补贴在基本支出—工资福利支出-其他工资福利支出中列支。"]