{"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：临湘市商务粮食局",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":24996184,"d":"24996184.00"},"基本支出",21890348.19,"201、一般公共服务支出",22066784.51]
["   经费拨款",{"v":10796184,"d":"10796184.00"},"  301、工资福利支出",20122008.19,"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":14200000,"d":"14200000.00"},"  302、商品和服务支出",{"v":1730000,"d":"1730000.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":38340,"d":"38340.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",5427367.16,"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",5427367.16,"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",3365624.24]
["其他收入",2321531.35,"  309、资本性支出（基本建设）",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",738316.76]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",1146989.84]
[{"$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":27317715.35,"d":"27,317,715.35"},"本年支出合计",{"v":27317715.35,"d":"27,317,715.35"},"本年支出合计",{"v":27317715.35,"d":"27,317,715.35"}]

{"sheet":"部门收入总表","index":1,"n_rows":12,"n_cols":11,"rows_kept":12,"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"]
["单位临湘市商务粮食局",{"$nulls":9},"单位：万元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",{"$f":"SUM(C7:C12)","v":27317715.35},{"v":10796184,"d":"10796184.00"},{"v":14200000,"d":"14200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2321531.35,{"v":0,"d":"0.00"}]
["801004","外经股",{"v":291146.2,"d":"291146.20"},{"v":272146.2,"d":"272146.20"},{"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":19000,"d":"19000.00"},{"v":0,"d":"0.00"}]
["801001","外经股",7440762.95,{"v":5340667.2,"d":"5340667.20"},{"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"},2000095.75,{"v":0,"d":"0.00"}]
["801002","外经股",{"v":1244055.8,"d":"1244055.80"},{"v":1144055.8,"d":"1144055.80"},{"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"}]
["801003","外经股",{"v":929305.4,"d":"929305.40"},{"v":644869.8,"d":"644869.80"},{"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":284435.6,"d":"284435.60"},{"v":0,"d":"0.00"}]
["801006","外经股",{"v":17128468.6,"d":"17128468.60"},{"v":3128468.6,"d":"3128468.60"},{"v":14000000,"d":"14000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["801005","外经股",{"v":283976.4,"d":"283976.40"},{"v":265976.4,"d":"265976.40"},{"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":18000,"d":"18000.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":28,"n_cols":11,"rows_kept":28,"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:临湘市商务粮食局",{"$nulls":9},"单位：万元"]
["功能科目",{"$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"]
[{"$nulls":3},"合计",{"$f":"SUM(E7:E28)","v":27317715.35},{"v":10796184,"d":"10796184.00"},{"v":14200000,"d":"14200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2321531.35]
["201","13","99","其他商贸事务支出",13908790.84,2808586.52,11100204.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","13","99","其他商贸事务支出",{"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"}]
["201","13","50","事业运行（商贸事务）",230478.48,212478.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18000.00"}]
["201","13","01","行政运行（商贸事务）",6685002.79,4799631.04,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1785371.75]
["201","13","50","事业运行（商贸事务）",996977.56,906977.56,{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","13","50","事业运行（商贸事务）",235534.84,216534.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19000,"d":"19000.00"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":107362,"d":"107362.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107362,"d":"107362.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":38212.8,"d":"38212.80"},{"v":38212.8,"d":"38212.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":14793.6,"d":"14793.60"},{"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":14793.6,"d":"14793.60"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":169341.6,"d":"169341.60"},{"v":169341.6,"d":"169341.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":125853.6,"d":"125853.60"},{"v":88869.6,"d":"88869.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36984,"d":"36984.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":1839484.8,"d":"1839484.80"},{"v":228487.2,"d":"228487.20"},{"v":1610997.6,"d":"1610997.60"},{"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":386454.4,"d":"386454.40"},{"v":386454.4,"d":"386454.40"},{"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","06","机关事业单位职业年金缴费支出",644399.04,{"v":0,"d":"0.00"},644399.04,{"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":39722.4,"d":"39722.40"},{"v":39722.4,"d":"39722.40"},{"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"}]
["216","02","02","一般行政管理事务（商业流通事务）",738316.76,520452.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":217864.4,"d":"217864.40"}]
["221","02","01","住房公积金",15888.96,15888.96,{"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",50341.44,35547.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14793.6,"d":"14793.60"}]
["221","02","01","住房公积金",67736.64,67736.64,{"v":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",735793.92,91394.88,644399.04,{"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",261943.76,154581.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107362,"d":"107362.00"}]
["221","02","01","住房公积金",15285.12,15285.12,{"v":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":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]]}
[]
["部门支出总表分类"]
["单位临湘市商务粮食局",{"$nulls":15},"单位：万元"]
["功能科目",{"$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",{"$f":"SUM(E8:E29)","v":27317715.35},21890348.19,20122008.19,{"v":1730000,"d":"1730000.00"},{"v":38340,"d":"38340.00"},5427367.16,5427367.16,{"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"}]
["201","13","99","其他商贸事务支出",13908790.84,10951423.68,9841243.68,{"v":1089000,"d":"1089000.00"},{"v":21180,"d":"21180.00"},2957367.16,2957367.16,{"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"}]
["201","13","01","行政运行（商贸事务）",6685002.79,4225002.79,3771902.79,{"v":448000,"d":"448000.00"},{"v":5100,"d":"5100.00"},{"v":2460000,"d":"2460000.00"},{"v":2460000,"d":"2460000.00"},{"v":0,"d":"0.00"},{"v":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","13","99","其他商贸事务支出",{"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":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"}]
["201","13","50","事业运行（商贸事务）",996977.56,996977.56,905977.56,{"v":91000,"d":"91000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","13","50","事业运行（商贸事务）",230478.48,230478.48,204438.48,{"v":18000,"d":"18000.00"},{"v":8040,"d":"8040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","13","50","事业运行（商贸事务）",235534.84,235534.84,212514.84,{"v":19000,"d":"19000.00"},{"v":4020,"d":"4020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":38212.8,"d":"38212.80"},{"v":38212.8,"d":"38212.80"},{"v":38212.8,"d":"38212.80"},{"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",644399.04,644399.04,644399.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":39722.4,"d":"39722.40"},{"v":39722.4,"d":"39722.40"},{"v":39722.4,"d":"39722.40"},{"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":169341.6,"d":"169341.60"},{"v":169341.6,"d":"169341.60"},{"v":169341.6,"d":"169341.60"},{"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":386454.4,"d":"386454.40"},{"v":386454.4,"d":"386454.40"},{"v":386454.4,"d":"386454.40"},{"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","06","机关事业单位职业年金缴费支出",{"v":107362,"d":"107362.00"},{"v":107362,"d":"107362.00"},{"v":107362,"d":"107362.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":14793.6,"d":"14793.60"},{"v":14793.6,"d":"14793.60"},{"v":14793.6,"d":"14793.60"},{"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":125853.6,"d":"125853.60"},{"v":125853.6,"d":"125853.60"},{"v":125853.6,"d":"125853.60"},{"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":1839484.8,"d":"1839484.80"},{"v":1839484.8,"d":"1839484.80"},{"v":1839484.8,"d":"1839484.80"},{"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"}]
["216","02","02","一般行政管理事务（商业流通事务）",738316.76,738316.76,673316.76,{"v":65000,"d":"65000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",15285.12,15285.12,15285.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",15888.96,15888.96,15888.96,{"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",261943.76,261943.76,261943.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",67736.64,67736.64,67736.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",50341.44,50341.44,50341.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",735793.92,735793.92,735793.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":4,"n_rows":33,"n_cols":21,"rows_kept":33,"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"]
["单位临湘市商务粮食局"]
["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"]
[{"$nulls":3},"合计",{"$f":"E7+E12+E16+E21+E26+E30","v":{"v":20122008.19,"d":"20,122,008.19"}},{"v":14337373,"d":"14,337,373.00"},{"v":8556888,"d":"8,556,888.00"},{"v":722400,"d":"722,400.00"},{"v":102301,"d":"102,301.00"},{"v":4955784,"d":"4,955,784.00"},{"v":5784635.19,"d":"5,784,635.19"},{"v":1003616.11,"d":"1,003,616.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2867474.6,"d":"2,867,474.60"},{"v":766554.64,"d":"766,554.64"},{"v":1146989.84,"d":"1,146,989.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"$f":"SUM(E8:E11)","v":{"v":4527662.95,"d":"4,527,662.95"}},{"v":3274297,"d":"3,274,297.00"},{"v":2024916,"d":"2,024,916.00"},{"v":722400,"d":"722,400.00"},{"v":102301,"d":"102,301.00"},{"v":424680,"d":"424,680.00"},{"v":1253365.95,"d":"1,253,365.95"},{"v":229200.79,"d":"229,200.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":654859.4,"d":"654,859.40"},{"v":107362,"d":"107,362.00"},{"v":261943.76,"d":"261,943.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","13","01","行政运行（商贸事务）",{"v":3771902.79,"d":"3,771,902.79"},{"v":3274297,"d":"3,274,297.00"},{"v":2024916,"d":"2,024,916.00"},{"v":722400,"d":"722,400.00"},{"v":102301,"d":"102,301.00"},{"v":424680,"d":"424,680.00"},{"v":497605.79,"d":"497,605.79"},{"v":229200.79,"d":"229,200.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":268405,"d":"268,405.00"},{"v":0,"d":"0.00"},{"v":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":107362,"d":"107,362.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107362,"d":"107,362.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107362,"d":"107,362.00"},{"v":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":386454.4,"d":"386,454.40"},{"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":386454.4,"d":"386,454.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":386454.4,"d":"386,454.40"},{"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":261943.76,"d":"261,943.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":261943.76,"d":"261,943.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":261943.76,"d":"261,943.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"$f":"SUM(E13:E15)","v":{"v":1143055.8,"d":"1,143,055.80"}},{"v":846708,"d":"846,708.00"},{"v":514836,"d":"514,836.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":331872,"d":"331,872.00"},{"v":296347.8,"d":"296,347.80"},{"v":59269.56,"d":"59,269.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":169341.6,"d":"169,341.60"},{"v":0,"d":"0.00"},{"v":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","13","50","事业运行（商贸事务）",{"v":905977.56,"d":"905,977.56"},{"v":846708,"d":"846,708.00"},{"v":514836,"d":"514,836.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":331872,"d":"331,872.00"},{"v":59269.56,"d":"59,269.56"},{"v":59269.56,"d":"59,269.56"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":169341.6,"d":"169,341.60"},{"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":169341.6,"d":"169,341.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":169341.6,"d":"169,341.60"},{"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"}]
["221","02","01","住房公积金",{"v":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"$f":"SUM(E17:E20)","v":{"v":864305.4,"d":"864,305.40"}},{"v":629268,"d":"629,268.00"},{"v":406152,"d":"406,152.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":223116,"d":"223,116.00"},{"v":235037.4,"d":"235,037.40"},{"v":44048.76,"d":"44,048.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125853.6,"d":"125,853.60"},{"v":14793.6,"d":"14,793.60"},{"v":50341.44,"d":"50,341.44"},{"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":14793.6,"d":"14,793.60"},{"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":14793.6,"d":"14,793.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14793.6,"d":"14,793.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":125853.6,"d":"125,853.60"},{"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":125853.6,"d":"125,853.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125853.6,"d":"125,853.60"},{"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"}]
["216","02","02","一般行政管理事务（商业流通事务）",{"v":673316.76,"d":"673,316.76"},{"v":629268,"d":"629,268.00"},{"v":406152,"d":"406,152.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":223116,"d":"223,116.00"},{"v":44048.76,"d":"44,048.76"},{"v":44048.76,"d":"44,048.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":50341.44,"d":"50,341.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50341.44,"d":"50,341.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50341.44,"d":"50,341.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"$f":"SUM(E22:E25)","v":{"v":13060921.44,"d":"13,060,921.44"}},{"v":9197424,"d":"9,197,424.00"},{"v":5358252,"d":"5,358,252.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3839172,"d":"3,839,172.00"},{"v":3863497.44,"d":"3,863,497.44"},{"v":643819.68,"d":"643,819.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1839484.8,"d":"1,839,484.80"},{"v":644399.04,"d":"644,399.04"},{"v":735793.92,"d":"735,793.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","13","99","其他商贸事务支出",{"v":9841243.68,"d":"9,841,243.68"},{"v":9197424,"d":"9,197,424.00"},{"v":5358252,"d":"5,358,252.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3839172,"d":"3,839,172.00"},{"v":643819.68,"d":"643,819.68"},{"v":643819.68,"d":"643,819.68"},{"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":644399.04,"d":"644,399.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":644399.04,"d":"644,399.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":644399.04,"d":"644,399.04"},{"v":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":1839484.8,"d":"1,839,484.80"},{"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":1839484.8,"d":"1,839,484.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1839484.8,"d":"1,839,484.80"},{"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":735793.92,"d":"735,793.92"},{"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":735793.92,"d":"735,793.92"},{"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":735793.92,"d":"735,793.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"$f":"SUM(E27:E29)","v":{"v":268126.2,"d":"268,126.20"}},{"v":198612,"d":"198,612.00"},{"v":128676,"d":"128,676.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69936,"d":"69,936.00"},{"v":69514.2,"d":"69,514.20"},{"v":13902.84,"d":"13,902.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39722.4,"d":"39,722.40"},{"v":0,"d":"0.00"},{"v":15888.96,"d":"15,888.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","13","50","事业运行（商贸事务）",{"v":212514.84,"d":"212,514.84"},{"v":198612,"d":"198,612.00"},{"v":128676,"d":"128,676.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69936,"d":"69,936.00"},{"v":13902.84,"d":"13,902.84"},{"v":13902.84,"d":"13,902.84"},{"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","05","机关事业单位基本养老保险缴费支出",{"v":39722.4,"d":"39,722.40"},{"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":39722.4,"d":"39,722.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39722.4,"d":"39,722.40"},{"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":15888.96,"d":"15,888.96"},{"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":15888.96,"d":"15,888.96"},{"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":15888.96,"d":"15,888.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"$f":"SUM(E31:E33)","v":{"v":257936.4,"d":"257,936.40"}},{"v":191064,"d":"191,064.00"},{"v":124056,"d":"124,056.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67008,"d":"67,008.00"},{"v":66872.4,"d":"66,872.40"},{"v":13374.48,"d":"13,374.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38212.8,"d":"38,212.80"},{"v":0,"d":"0.00"},{"v":15285.12,"d":"15,285.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","13","50","事业运行（商贸事务）",{"v":204438.48,"d":"204,438.48"},{"v":191064,"d":"191,064.00"},{"v":124056,"d":"124,056.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67008,"d":"67,008.00"},{"v":13374.48,"d":"13,374.48"},{"v":13374.48,"d":"13,374.48"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":38212.8,"d":"38,212.80"},{"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":38212.8,"d":"38,212.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38212.8,"d":"38,212.80"},{"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":15285.12,"d":"15,285.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15285.12,"d":"15,285.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15285.12,"d":"15,285.12"},{"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":12,"n_cols":24,"rows_kept":12,"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"]
["单位临湘市商务粮食局",{"$nulls":21},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"SUM(E7:E12)","v":{"v":1730000,"d":"1,730,000.00"}},{"v":140000,"d":"140,000.00"},{"v":19400,"d":"19,400.00"},{"v":132400,"d":"132,400.00"},{"v":250200,"d":"250,200.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87500,"d":"87,500.00"},{"v":396000,"d":"396,000.00"},{"v":0,"d":"0.00"},{"v":39000,"d":"39,000.00"},{"v":32140,"d":"32,140.00"},{"v":229100,"d":"229,100.00"},{"v":0,"d":"0.00"},{"v":56540,"d":"56,540.00"},{"v":145920,"d":"145,920.00"},{"v":28600,"d":"28,600.00"},{"v":13200,"d":"13,200.00"},{"v":112000,"d":"112,000.00"}]
["216","02","02","一般行政管理事务（商业流通事务）",{"v":65000,"d":"65,000.00"},{"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":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["201","13","50","事业运行（商贸事务）",{"v":19000,"d":"19,000.00"},{"v":1500,"d":"1,500.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":1050,"d":"1,050.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":810,"d":"810.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":660,"d":"660.00"},{"v":480,"d":"480.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":1000,"d":"1,000.00"}]
["201","13","99","其他商贸事务支出",{"v":1089000,"d":"1,089,000.00"},{"v":83000,"d":"83,000.00"},{"v":5000,"d":"5,000.00"},{"v":118000,"d":"118,000.00"},{"v":225000,"d":"225,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":2700,"d":"2,700.00"},{"v":67400,"d":"67,400.00"},{"v":0,"d":"0.00"},{"v":42900,"d":"42,900.00"},{"v":134400,"d":"134,400.00"},{"v":28600,"d":"28,600.00"},{"v":0,"d":"0.00"},{"v":27000,"d":"27,000.00"}]
["201","13","50","事业运行（商贸事务）",{"v":91000,"d":"91,000.00"},{"v":7500,"d":"7,500.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":5250,"d":"5,250.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"},{"v":4050,"d":"4,050.00"},{"v":20700,"d":"20,700.00"},{"v":0,"d":"0.00"},{"v":1100,"d":"1,100.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.00"}]
["201","13","50","事业运行（商贸事务）",{"v":18000,"d":"18,000.00"},{"v":1500,"d":"1,500.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":1050,"d":"1,050.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":810,"d":"810.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":660,"d":"660.00"},{"v":480,"d":"480.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["201","13","01","行政运行（商贸事务）",{"v":448000,"d":"448,000.00"},{"v":46500,"d":"46,500.00"},{"v":10200,"d":"10,200.00"},{"v":10200,"d":"10,200.00"},{"v":17850,"d":"17,850.00"},{"v":25500,"d":"25,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58500,"d":"58,500.00"},{"v":45500,"d":"45,500.00"},{"v":0,"d":"0.00"},{"v":25500,"d":"25,500.00"},{"v":23770,"d":"23,770.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":11220,"d":"11,220.00"},{"v":8160,"d":"8,160.00"},{"v":0,"d":"0.00"},{"v":12100,"d":"12,100.00"},{"v":78000,"d":"78,000.00"}]

{"sheet":"基本-个人家庭","index":6,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位临湘市商务粮食局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"SUM(E7:E10)","v":{"v":38340,"d":"38,340.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38340,"d":"38,340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,50,"事业运行（商贸事务）",{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,99,"其他商贸事务支出",{"v":21180,"d":"21,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21180,"d":"21,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,50,"事业运行（商贸事务）",{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,1,"行政运行（商贸事务）",{"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：临湘市商务粮食局",{"$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":24996184,"d":"24996184.00"},"201、一般公共服务支出",22066784.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":10796184,"d":"10796184.00"},"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":14200000,"d":"14200000.00"},"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",3365624.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他收入",2321531.35,"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",738316.76,{"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",1146989.84,{"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":27317715.35,"d":"27,317,715.35"},"本年支出合计",{"v":27317715.35,"d":"27,317,715.35"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":8,"n_rows":27,"n_cols":17,"rows_kept":27,"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"]
["单位临湘市商务粮食局",{"$nulls":14},"单位：元"]
["功能科目",{"$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",{"$f":"SUM(E8:E27)","v":{"v":24996184,"d":"24,996,184.00"}},{"v":19568816.84,"d":"19,568,816.84"},{"v":18038476.84,"d":"18,038,476.84"},{"v":1492000,"d":"1,492,000.00"},{"v":38340,"d":"38,340.00"},{"v":5427367.16,"d":"5,427,367.16"},{"v":5427367.16,"d":"5,427,367.16"},{"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"}]
["201","13","99","其他商贸事务支出",{"v":13908790.84,"d":"13,908,790.84"},{"v":10951423.68,"d":"10,951,423.68"},{"v":9841243.68,"d":"9,841,243.68"},{"v":1089000,"d":"1,089,000.00"},{"v":21180,"d":"21,180.00"},{"v":2957367.16,"d":"2,957,367.16"},{"v":2957367.16,"d":"2,957,367.16"},{"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"}]
["201","13","50","事业运行（商贸事务）",{"v":216534.84,"d":"216,534.84"},{"v":216534.84,"d":"216,534.84"},{"v":212514.84,"d":"212,514.84"},{"v":0,"d":"0.00"},{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","13","50","事业运行（商贸事务）",{"v":996977.56,"d":"996,977.56"},{"v":996977.56,"d":"996,977.56"},{"v":905977.56,"d":"905,977.56"},{"v":91000,"d":"91,000.00"},{"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"}]
["201","13","01","行政运行（商贸事务）",{"v":4899631.04,"d":"4,899,631.04"},{"v":2439631.04,"d":"2,439,631.04"},{"v":2167531.04,"d":"2,167,531.04"},{"v":267000,"d":"267,000.00"},{"v":5100,"d":"5,100.00"},{"v":2460000,"d":"2,460,000.00"},{"v":2460000,"d":"2,460,000.00"},{"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","13","99","其他商贸事务支出",{"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":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"}]
["201","13","50","事业运行（商贸事务）",{"v":212478.48,"d":"212,478.48"},{"v":212478.48,"d":"212,478.48"},{"v":204438.48,"d":"204,438.48"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":386454.4,"d":"386,454.40"},{"v":386454.4,"d":"386,454.40"},{"v":386454.4,"d":"386,454.40"},{"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":38212.8,"d":"38,212.80"},{"v":38212.8,"d":"38,212.80"},{"v":38212.8,"d":"38,212.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":39722.4,"d":"39,722.40"},{"v":39722.4,"d":"39,722.40"},{"v":39722.4,"d":"39,722.40"},{"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","06","机关事业单位职业年金缴费支出",{"v":644399.04,"d":"644,399.04"},{"v":644399.04,"d":"644,399.04"},{"v":644399.04,"d":"644,399.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1839484.8,"d":"1,839,484.80"},{"v":1839484.8,"d":"1,839,484.80"},{"v":1839484.8,"d":"1,839,484.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":169341.6,"d":"169,341.60"},{"v":169341.6,"d":"169,341.60"},{"v":169341.6,"d":"169,341.60"},{"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":88869.6,"d":"88,869.60"},{"v":88869.6,"d":"88,869.60"},{"v":88869.6,"d":"88,869.60"},{"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"}]
["216","02","02","一般行政管理事务（商业流通事务）",{"v":520452.36,"d":"520,452.36"},{"v":520452.36,"d":"520,452.36"},{"v":475452.36,"d":"475,452.36"},{"v":45000,"d":"45,000.00"},{"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","02","01","住房公积金",{"v":735793.92,"d":"735,793.92"},{"v":735793.92,"d":"735,793.92"},{"v":735793.92,"d":"735,793.92"},{"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":15888.96,"d":"15,888.96"},{"v":15888.96,"d":"15,888.96"},{"v":15888.96,"d":"15,888.96"},{"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":35547.84,"d":"35,547.84"},{"v":35547.84,"d":"35,547.84"},{"v":35547.84,"d":"35,547.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":67736.64,"d":"67,736.64"},{"v":67736.64,"d":"67,736.64"},{"v":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":15285.12,"d":"15,285.12"},{"v":15285.12,"d":"15,285.12"},{"v":15285.12,"d":"15,285.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":154581.76,"d":"154,581.76"},{"v":154581.76,"d":"154,581.76"},{"v":154581.76,"d":"154,581.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"]
["单位临湘市商务粮食局",{"$nulls":7},"单位：元"]
["功能科目",{"$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"]
[{"$nulls":3},"合计",{"$f":"SUM(E8:E26)","v":{"v":19568816.84,"d":"19,568,816.84"}},{"$f":"SUM(F8:F26)","v":{"v":19568816.84,"d":"19,568,816.84"}},{"$f":"SUM(G8:G26)","v":{"v":18038476.84,"d":"18,038,476.84"}},{"$f":"SUM(H8:H26)","v":{"v":1492000,"d":"1,492,000.00"}},{"$f":"SUM(I8:I26)","v":{"v":38340,"d":"38,340.00"}}]
["201","13","50","事业运行（商贸事务）",{"v":996977.56,"d":"996,977.56"},{"v":996977.56,"d":"996,977.56"},{"v":905977.56,"d":"905,977.56"},{"v":91000,"d":"91,000.00"},{"v":0,"d":"0.00"}]
["201","13","50","事业运行（商贸事务）",{"v":212478.48,"d":"212,478.48"},{"v":212478.48,"d":"212,478.48"},{"v":204438.48,"d":"204,438.48"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"}]
["201","13","99","其他商贸事务支出",{"v":10951423.68,"d":"10,951,423.68"},{"v":10951423.68,"d":"10,951,423.68"},{"v":9841243.68,"d":"9,841,243.68"},{"v":1089000,"d":"1,089,000.00"},{"v":21180,"d":"21,180.00"}]
["201","13","01","行政运行（商贸事务）",{"v":2439631.04,"d":"2,439,631.04"},{"v":2439631.04,"d":"2,439,631.04"},{"v":2167531.04,"d":"2,167,531.04"},{"v":267000,"d":"267,000.00"},{"v":5100,"d":"5,100.00"}]
["201","13","50","事业运行（商贸事务）",{"v":216534.84,"d":"216,534.84"},{"v":216534.84,"d":"216,534.84"},{"v":212514.84,"d":"212,514.84"},{"v":0,"d":"0.00"},{"v":4020,"d":"4,020.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":169341.6,"d":"169,341.60"},{"v":169341.6,"d":"169,341.60"},{"v":169341.6,"d":"169,341.60"},{"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":38212.8,"d":"38,212.80"},{"v":38212.8,"d":"38,212.80"},{"v":38212.8,"d":"38,212.80"},{"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":39722.4,"d":"39,722.40"},{"v":39722.4,"d":"39,722.40"},{"v":39722.4,"d":"39,722.40"},{"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":1839484.8,"d":"1,839,484.80"},{"v":1839484.8,"d":"1,839,484.80"},{"v":1839484.8,"d":"1,839,484.80"},{"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":644399.04,"d":"644,399.04"},{"v":644399.04,"d":"644,399.04"},{"v":644399.04,"d":"644,399.04"},{"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":88869.6,"d":"88,869.60"},{"v":88869.6,"d":"88,869.60"},{"v":88869.6,"d":"88,869.60"},{"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":386454.4,"d":"386,454.40"},{"v":386454.4,"d":"386,454.40"},{"v":386454.4,"d":"386,454.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["216","02","02","一般行政管理事务（商业流通事务）",{"v":520452.36,"d":"520,452.36"},{"v":520452.36,"d":"520,452.36"},{"v":475452.36,"d":"475,452.36"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":15285.12,"d":"15,285.12"},{"v":15285.12,"d":"15,285.12"},{"v":15285.12,"d":"15,285.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":15888.96,"d":"15,888.96"},{"v":15888.96,"d":"15,888.96"},{"v":15888.96,"d":"15,888.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":735793.92,"d":"735,793.92"},{"v":735793.92,"d":"735,793.92"},{"v":735793.92,"d":"735,793.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":35547.84,"d":"35,547.84"},{"v":35547.84,"d":"35,547.84"},{"v":35547.84,"d":"35,547.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":67736.64,"d":"67,736.64"},{"v":67736.64,"d":"67,736.64"},{"v":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":154581.76,"d":"154,581.76"},{"v":154581.76,"d":"154,581.76"},{"v":154581.76,"d":"154,581.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":10,"n_rows":25,"n_cols":21,"rows_kept":25,"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"]
["单位临湘市商务粮食局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$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",{"$f":"SUM(E7:E25)","v":{"v":18038476.84,"d":"18,038,476.84"}},{"v":12910428,"d":"12,910,428.00"},{"v":7671892,"d":"7,671,892.00"},{"v":657660,"d":"657,660.00"},{"v":92984,"d":"92,984.00"},{"v":4487892,"d":"4,487,892.00"},{"v":5128048.84,"d":"5,128,048.84"},{"v":896729.96,"d":"896,729.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2562085.6,"d":"2,562,085.60"},{"v":644399.04,"d":"644,399.04"},{"v":1024834.24,"d":"1,024,834.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,50,"事业运行（商贸事务）",{"v":212514.84,"d":"212,514.84"},{"v":198612,"d":"198,612.00"},{"v":128676,"d":"128,676.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69936,"d":"69,936.00"},{"v":13902.84,"d":"13,902.84"},{"v":13902.84,"d":"13,902.84"},{"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"}]
[201,13,50,"事业运行（商贸事务）",{"v":905977.56,"d":"905,977.56"},{"v":846708,"d":"846,708.00"},{"v":514836,"d":"514,836.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":331872,"d":"331,872.00"},{"v":59269.56,"d":"59,269.56"},{"v":59269.56,"d":"59,269.56"},{"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"}]
[201,13,50,"事业运行（商贸事务）",{"v":204438.48,"d":"204,438.48"},{"v":191064,"d":"191,064.00"},{"v":124056,"d":"124,056.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67008,"d":"67,008.00"},{"v":13374.48,"d":"13,374.48"},{"v":13374.48,"d":"13,374.48"},{"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"}]
[201,13,1,"行政运行（商贸事务）",{"v":2167531.04,"d":"2,167,531.04"},{"v":2032272,"d":"2,032,272.00"},{"v":1259500,"d":"1,259,500.00"},{"v":657660,"d":"657,660.00"},{"v":92984,"d":"92,984.00"},{"v":22128,"d":"22,128.00"},{"v":135259.04,"d":"135,259.04"},{"v":135259.04,"d":"135,259.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,99,"其他商贸事务支出",{"v":9841243.68,"d":"9,841,243.68"},{"v":9197424,"d":"9,197,424.00"},{"v":5358252,"d":"5,358,252.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3839172,"d":"3,839,172.00"},{"v":643819.68,"d":"643,819.68"},{"v":643819.68,"d":"643,819.68"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":39722.4,"d":"39,722.40"},{"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":39722.4,"d":"39,722.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39722.4,"d":"39,722.40"},{"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"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":644399.04,"d":"644,399.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":644399.04,"d":"644,399.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":644399.04,"d":"644,399.04"},{"v":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":88869.6,"d":"88,869.60"},{"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":88869.6,"d":"88,869.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":88869.6,"d":"88,869.60"},{"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":1839484.8,"d":"1,839,484.80"},{"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":1839484.8,"d":"1,839,484.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1839484.8,"d":"1,839,484.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":386454.4,"d":"386,454.40"},{"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":386454.4,"d":"386,454.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":386454.4,"d":"386,454.40"},{"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":38212.8,"d":"38,212.80"},{"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":38212.8,"d":"38,212.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38212.8,"d":"38,212.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":169341.6,"d":"169,341.60"},{"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":169341.6,"d":"169,341.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":169341.6,"d":"169,341.60"},{"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"}]
[216,2,2,"一般行政管理事务（商业流通事务）",{"v":475452.36,"d":"475,452.36"},{"v":444348,"d":"444,348.00"},{"v":286572,"d":"286,572.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157776,"d":"157,776.00"},{"v":31104.36,"d":"31,104.36"},{"v":31104.36,"d":"31,104.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":15285.12,"d":"15,285.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15285.12,"d":"15,285.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15285.12,"d":"15,285.12"},{"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":15888.96,"d":"15,888.96"},{"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":15888.96,"d":"15,888.96"},{"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":15888.96,"d":"15,888.96"},{"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":735793.92,"d":"735,793.92"},{"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":735793.92,"d":"735,793.92"},{"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":735793.92,"d":"735,793.92"},{"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":35547.84,"d":"35,547.84"},{"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":35547.84,"d":"35,547.84"},{"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":35547.84,"d":"35,547.84"},{"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":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67736.64,"d":"67,736.64"},{"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":154581.76,"d":"154,581.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154581.76,"d":"154,581.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154581.76,"d":"154,581.76"},{"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":11,"n_cols":24,"rows_kept":11,"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",{"$f":"SUM(E7:E11)","v":{"v":6919367.16,"d":"6,919,367.16"}},{"v":656500,"d":"656,500.00"},{"v":194000,"d":"194,000.00"},{"v":250000,"d":"250,000.00"},{"v":311750,"d":"311,750.00"},{"v":79500,"d":"79,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":145000,"d":"145,000.00"},{"v":402500,"d":"402,500.00"},{"v":0,"d":"0.00"},{"v":124500,"d":"124,500.00"},{"v":107850,"d":"107,850.00"},{"v":300100,"d":"300,100.00"},{"v":0,"d":"0.00"},{"v":50600,"d":"50,600.00"},{"v":141600,"d":"141,600.00"},{"v":28600,"d":"28,600.00"},{"v":270500,"d":"270,500.00"},{"v":3798367.16,"d":"3,798,367.1600"}]
[201,13,99,"其他商贸事务支出",{"v":4046367.16,"d":"4,046,367.16"},{"v":143000,"d":"143,000.00"},{"v":65000,"d":"65,000.00"},{"v":201000,"d":"201,000.00"},{"v":256000,"d":"256,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":5700,"d":"5,700.00"},{"v":67400,"d":"67,400.00"},{"v":0,"d":"0.00"},{"v":42900,"d":"42,900.00"},{"v":134400,"d":"134,400.00"},{"v":28600,"d":"28,600.00"},{"v":0,"d":"0.00"},{"v":2685367.16,"d":"2,685,367.1600"}]
[201,13,50,"事业运行（商贸事务）",{"v":91000,"d":"91,000.00"},{"v":7500,"d":"7,500.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":5250,"d":"5,250.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"},{"v":4050,"d":"4,050.00"},{"v":20700,"d":"20,700.00"},{"v":0,"d":"0.00"},{"v":1100,"d":"1,100.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.0000"}]
[201,13,99,"其他商贸事务支出",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"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":"10,000.0000"}]
[201,13,1,"行政运行（商贸事务）",{"v":2727000,"d":"2,727,000.00"},{"v":506000,"d":"506,000.00"},{"v":126000,"d":"126,000.00"},{"v":46000,"d":"46,000.00"},{"v":50500,"d":"50,500.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125000,"d":"125,000.00"},{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":98100,"d":"98,100.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":6600,"d":"6,600.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":270000,"d":"270,000.00"},{"v":1099000,"d":"1,099,000.0000"}]
[216,2,2,"一般行政管理事务（商业流通事务）",{"v":45000,"d":"45,000.00"},{"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":42000,"d":"42,000.00"},{"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":3000,"d":"3,000.0000"}]

{"sheet":"一般-个人家庭","index":12,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]]}
[]
["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",{"$f":"SUM(E7:E10)","v":{"v":38340,"d":"38,340.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38340,"d":"38,340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,99,"其他商贸事务支出",{"v":21180,"d":"21,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21180,"d":"21,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,50,"事业运行（商贸事务）",{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,50,"事业运行（商贸事务）",{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,1,"行政运行（商贸事务）",{"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"]
["单位临湘市商务粮食局",{"$nulls":15},"单位：元"]
["功能科目",{"$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"]
["单位临湘市商务粮食局",{"$nulls":15},"单位：元"]
["功能科目",{"$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":25,"n_cols":17,"rows_kept":25,"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"]
["单位临湘市商务粮食局",{"$nulls":15},"单位：元"]
["功能科目",{"$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",{"$f":"SUM(E8:E25)","v":{"v":10796184,"d":"10,796,184.00"}},{"v":6906184,"d":"6,906,184.00"},{"v":6429844,"d":"6,429,844.00"},{"v":438000,"d":"438,000.00"},{"v":38340,"d":"38,340.00"},{"v":3890000,"d":"3,890,000.00"},{"v":3890000,"d":"3,890,000.00"},{"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":386454.4,"d":"386,454.40"},{"v":386454.4,"d":"386,454.40"},{"v":386454.4,"d":"386,454.40"},{"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":15285.12,"d":"15,285.12"},{"v":15285.12,"d":"15,285.12"},{"v":15285.12,"d":"15,285.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":91394.88,"d":"91,394.88"},{"v":91394.88,"d":"91,394.88"},{"v":91394.88,"d":"91,394.88"},{"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"}]
[216,2,2,"一般行政管理事务（商业流通事务）",{"v":520452.36,"d":"520,452.36"},{"v":520452.36,"d":"520,452.36"},{"v":475452.36,"d":"475,452.36"},{"v":45000,"d":"45,000.00"},{"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":38212.8,"d":"38,212.80"},{"v":38212.8,"d":"38,212.80"},{"v":38212.8,"d":"38,212.80"},{"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"}]
[201,13,50,"事业运行（商贸事务）",{"v":216534.84,"d":"216,534.84"},{"v":216534.84,"d":"216,534.84"},{"v":212514.84,"d":"212,514.84"},{"v":0,"d":"0.00"},{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":39722.4,"d":"39,722.40"},{"v":39722.4,"d":"39,722.40"},{"v":39722.4,"d":"39,722.40"},{"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":154581.76,"d":"154,581.76"},{"v":154581.76,"d":"154,581.76"},{"v":154581.76,"d":"154,581.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,99,"其他商贸事务支出",{"v":2808586.52,"d":"2,808,586.52"},{"v":1378586.52,"d":"1,378,586.52"},{"v":1232406.52,"d":"1,232,406.52"},{"v":125000,"d":"125,000.00"},{"v":21180,"d":"21,180.00"},{"v":1430000,"d":"1,430,000.00"},{"v":1430000,"d":"1,430,000.00"},{"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"}]
[201,13,50,"事业运行（商贸事务）",{"v":906977.56,"d":"906,977.56"},{"v":906977.56,"d":"906,977.56"},{"v":905977.56,"d":"905,977.56"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,50,"事业运行（商贸事务）",{"v":212478.48,"d":"212,478.48"},{"v":212478.48,"d":"212,478.48"},{"v":204438.48,"d":"204,438.48"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":88869.6,"d":"88,869.60"},{"v":88869.6,"d":"88,869.60"},{"v":88869.6,"d":"88,869.60"},{"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":228487.2,"d":"228,487.20"},{"v":228487.2,"d":"228,487.20"},{"v":228487.2,"d":"228,487.20"},{"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":35547.84,"d":"35,547.84"},{"v":35547.84,"d":"35,547.84"},{"v":35547.84,"d":"35,547.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":67736.64,"d":"67,736.64"},{"v":67736.64,"d":"67,736.64"},{"v":67736.64,"d":"67,736.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":169341.6,"d":"169,341.60"},{"v":169341.6,"d":"169,341.60"},{"v":169341.6,"d":"169,341.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":15888.96,"d":"15,888.96"},{"v":15888.96,"d":"15,888.96"},{"v":15888.96,"d":"15,888.96"},{"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"}]
[201,13,1,"行政运行（商贸事务）",{"v":4799631.04,"d":"4,799,631.04"},{"v":2339631.04,"d":"2,339,631.04"},{"v":2067531.04,"d":"2,067,531.04"},{"v":267000,"d":"267,000.00"},{"v":5100,"d":"5,100.00"},{"v":2460000,"d":"2,460,000.00"},{"v":2460000,"d":"2,460,000.00"},{"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"}]

{"sheet":"专项","index":16,"n_rows":13,"n_cols":8,"rows_kept":13,"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"]
[{"$nulls":7},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"$f":"SUM(B7:B13)","v":5427367.16},{"v":3890000,"d":"3890000.00"},1537367.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["商务粮食局综合执法",{"v":160000,"d":"160000.00"},{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["商贸粮食专项业务经费",{"v":300000,"d":"300000.00"},{"v":300000,"d":"300000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["粮食企业改制工作经费",{"v":2000000,"d":"2000000.00"},{"v":2000000,"d":"2000000.00"},{"v":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"}]
["市场安全隐患改造经费",{"v":1330000,"d":"1330000.00"},{"v":1330000,"d":"1330000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["食品安全监督抽样和检验经费",{"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",1527367.16,{"v":0,"d":"0.00"},1527367.16,{"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":12,"n_cols":7,"rows_kept":12,"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：临湘市商务粮食局",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"$f":"SUM(B7:B12)","v":{"v":377700,"d":"377,700.00"}},{"v":349100,"d":"349,100.00"},{"v":28600,"d":"28,600.00"},{"v":0,"d":"0.00"},{"v":28600,"d":"28,600.00"},{"v":0,"d":"0.00"}]
["临湘市商务粮食局",{"v":195000,"d":"195,000.00"},{"v":195000,"d":"195,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市外贸事务管理中心",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市物资事务管理中心",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市市场建设管理中心",{"v":96000,"d":"96,000.00"},{"v":67400,"d":"67,400.00"},{"v":28600,"d":"28,600.00"},{"v":0,"d":"0.00"},{"v":28600,"d":"28,600.00"},{"v":0,"d":"0.00"}]
["临湘市商务综合执法大队",{"v":20700,"d":"20,700.00"},{"v":20700,"d":"20,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市商业事务管理中心",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"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：临湘市商务粮食局",{"$nulls":9},"单位：万元"]
["单位编码","单位名称","申报金额","项目实施产出成果目标",{"$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",{"$f":"SUM(C8:C10)","v":516.74}]
["801001","临湘市商务粮食局",{"v":221,"d":"221.00"}]
["801006","临湘市市场建设管理中心",{"v":133,"d":"133.00"}]
["801006","临湘市市场建设管理中心",162.74,{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"}]

{"sheet":"绩效目标整体申报","index":19,"n_rows":12,"n_cols":24,"rows_kept":12,"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：临湘市商务粮食局",{"$nulls":22},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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,{"$f":"SUM(E7:E12)","v":259},{"$f":"SUM(F7:F12)","v":265},null,{"$f":"SUM(H7:H12)","v":{"v":1255346.33,"d":"1,255,346.33"}},{"v":1153697.54,"d":"1,153,697.54"},{"v":0,"d":"0.00"},{"v":101420,"d":"101,420.00"},228.79,{"v":1255346.33,"d":"1,255,346.33"},{"v":1254795.59,"d":"1,254,795.59"},550.74,{"v":27.6,"d":"27.60"},2.86,24.74,{"v":0,"d":"0.00"}]
["801001","临湘市商务粮食局","江文","3722768",51,55,"贯彻执行国家国内外贸易经济的发展战略，政策，方针。负责推进流通产业结构调整及浮标产业行业监管，拟订全市国内贸易发展及浮标粮食流通体制改革方案并组织实施。等等",{"v":891.7,"d":"891.70"},{"v":681.7,"d":"681.70"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":200,"d":"200.00"},{"v":891.7,"d":"891.70"},{"v":503.7,"d":"503.70"},{"v":388,"d":"388.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"}]
["801002","临湘市商务综合执法大队","方建英","3107509",15,15,"综合执法",{"v":1252722.2,"d":"1,252,722.20"},{"v":1152722.2,"d":"1,152,722.20"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":1252722.2,"d":"1,252,722.20"},{"v":1252722.2,"d":"1,252,722.20"},{"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"}]
["801003","临湘市商业事务管理中心","许芳","3722756",10,12,"负责管理本单位国有资产，处理改制后的遗留问题，确保系统稳定。",93.68,64.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},28.79,93.68,93.68,{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"}]
["801004","临湘市外贸事务管理中心","黄军珊","3722768",3,3,"管理好国有资产，处理改制遗留问题，维护稳定",{"v":30.9,"d":"30.90"},{"v":30.9,"d":"30.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30.9,"d":"30.90"},{"v":30.9,"d":"30.90"},{"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"}]
["801005","临湘市物资事务管理中心","方秋玲","3803895",3,3,"管理好国有资产，处理改制遗留问题，维护稳定",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["801006","临湘市市场建设管理中心","刘艳","3766186",177,177,"为市场建设提供管理保障。负责贯彻落实市委、市政府有关市场建设管理的政策组织、落实市场网点的建设规划、协同相关职能部门对城区街道、路面的游摊、散贩进行整治和规范。",{"v":1579.85,"d":"1,579.85"},169.85,{"v":0,"d":"0.00"},{"v":1410,"d":"1,410.00"},{"v":0,"d":"0.00"},{"v":1579.85,"d":"1,579.85"},{"v":1417.11,"d":"1,417.11"},162.74,{"v":9.6,"d":"9.60"},2.86,6.74,{"v":0,"d":"0.00"}]