{"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：临湘市残疾人联合会",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":5091066.8,"d":"5091066.80"},"基本支出",1758416.28,"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":1591066.8,"d":"1591066.80"},"  301、工资福利支出",1611416.28,"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":3500000,"d":"3500000.00"},"  302、商品和服务支出",{"v":147000,"d":"147000.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",3332650.52,"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",1307650.52,"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":1860000,"d":"1860000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",4996090.48]
["其他收入",{"v":0,"d":"0.00"},"  309、资本性支出（基本建设）",{"v":165000,"d":"165000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",94976.32]
[{"$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":5091066.8,"d":"5,091,066.80"},"本年支出合计",{"v":5091066.8,"d":"5,091,066.80"},"本年支出合计",{"v":5091066.8,"d":"5,091,066.80"}]

{"sheet":"部门收入总表","index":1,"n_rows":7,"n_cols":11,"rows_kept":7,"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"]
["单位临湘市残疾人联合会",{"$nulls":9},"单位：万元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",{"$f":"C7","v":{"v":5091066.8,"d":"5091066.80"}},{"v":1591066.8,"d":"1591066.80"},{"v":3500000,"d":"3500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["504001","社保股",{"v":5091066.8,"d":"5091066.80"},{"v":1591066.8,"d":"1591066.80"},{"v":3500000,"d":"3500000.00"},{"v":0,"d":"0.00"},{"v":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":14,"n_cols":11,"rows_kept":14,"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:临湘市残疾人联合会",{"$nulls":9},"单位：万元"]
["功能科目",{"$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:E14)","v":{"v":5091066.8,"d":"5091066.80"}},{"v":1591066.8,"d":"1591066.80"},{"v":3500000,"d":"3500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","02","一般行政管理事务（残疾人事业）",{"v":2129958.8,"d":"2129958.80"},1289067.76,840891.04,{"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",8690.88,{"v":0,"d":"0.00"},8690.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":237440.8,"d":"237440.80"},{"v":215713.6,"d":"215713.60"},{"v":21727.2,"d":"21727.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","05","残疾人就业和扶贫",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","99","其他残疾人事业支出",{"v":420000,"d":"420000.00"},{"v":0,"d":"0.00"},{"v":420000,"d":"420000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","07","残疾人生活和护理补贴",{"v":1260000,"d":"1260000.00"},{"v":0,"d":"0.00"},{"v":1260000,"d":"1260000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","04","残疾人康复",{"v":480000,"d":"480000.00"},{"v":0,"d":"0.00"},{"v":480000,"d":"480000.00"},{"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",94976.32,86285.44,8690.88,{"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":15,"n_cols":17,"rows_kept":15,"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"]
["单位临湘市残疾人联合会",{"$nulls":15},"单位：万元"]
["功能科目",{"$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:E15)","v":{"v":5091066.8,"d":"5091066.80"}},1758416.28,1611416.28,{"v":147000,"d":"147000.00"},{"v":0,"d":"0.00"},3332650.52,1307650.52,{"v":1860000,"d":"1860000.00"},{"v":165000,"d":"165000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","07","残疾人生活和护理补贴",{"v":1260000,"d":"1260000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1260000,"d":"1260000.00"},{"v":370000,"d":"370000.00"},{"v":890000,"d":"890000.00"},{"v":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","11","99","其他残疾人事业支出",{"v":420000,"d":"420000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":420000,"d":"420000.00"},{"v":270000,"d":"270000.00"},{"v":30000,"d":"30000.00"},{"v":120000,"d":"120000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","04","残疾人康复",{"v":480000,"d":"480000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":480000,"d":"480000.00"},{"v":0,"d":"0.00"},{"v":480000,"d":"480000.00"},{"v":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","11","05","残疾人就业和扶贫",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":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",8690.88,8690.88,8690.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":237440.8,"d":"237440.80"},{"v":237440.8,"d":"237440.80"},{"v":237440.8,"d":"237440.80"},{"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","11","02","一般行政管理事务（残疾人事业）",{"v":2129958.8,"d":"2129958.80"},1417308.28,1270308.28,{"v":147000,"d":"147000.00"},{"v":0,"d":"0.00"},712650.52,667650.52,{"v":0,"d":"0.00"},{"v":45000,"d":"45000.00"},{"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",94976.32,94976.32,94976.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":11,"n_cols":21,"rows_kept":11,"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"]
["单位临湘市残疾人联合会"]
["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","v":{"v":1611416.28,"d":"1,611,416.28"}},{"v":1187204,"d":"1,187,204.00"},{"v":689352,"d":"689,352.00"},{"v":227100,"d":"227,100.00"},{"v":30920,"d":"30,920.00"},{"v":239832,"d":"239,832.00"},{"v":424212.27999999997,"d":"424,212.28"},{"v":83104.28,"d":"83,104.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":237440.8,"d":"237,440.80"},{"v":8690.88,"d":"8,690.88"},{"v":94976.32,"d":"94,976.32"},{"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":1611416.28,"d":"1,611,416.28"}},{"v":1187204,"d":"1,187,204.00"},{"v":689352,"d":"689,352.00"},{"v":227100,"d":"227,100.00"},{"v":30920,"d":"30,920.00"},{"v":239832,"d":"239,832.00"},{"v":424212.27999999997,"d":"424,212.28"},{"v":83104.28,"d":"83,104.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":237440.8,"d":"237,440.80"},{"v":8690.88,"d":"8,690.88"},{"v":94976.32,"d":"94,976.32"},{"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":237440.8,"d":"237,440.80"},{"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":237440.8,"d":"237,440.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":237440.8,"d":"237,440.80"},{"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","11","02","一般行政管理事务（残疾人事业）",{"v":1270308.28,"d":"1,270,308.28"},{"v":1187204,"d":"1,187,204.00"},{"v":689352,"d":"689,352.00"},{"v":227100,"d":"227,100.00"},{"v":30920,"d":"30,920.00"},{"v":239832,"d":"239,832.00"},{"v":83104.28,"d":"83,104.28"},{"v":83104.28,"d":"83,104.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":8690.88,"d":"8,690.88"},{"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":8690.88,"d":"8,690.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8690.88,"d":"8,690.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":94976.32,"d":"94,976.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94976.32,"d":"94,976.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94976.32,"d":"94,976.32"},{"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":7,"n_cols":24,"rows_kept":7,"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"]
["单位临湘市残疾人联合会",{"$nulls":21},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E7","v":{"v":147000,"d":"147,000.00"}},{"v":16500,"d":"16,500.00"},{"v":2930,"d":"2,930.00"},{"v":2800,"d":"2,800.00"},{"v":19200,"d":"19,200.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"},{"v":19000,"d":"19,000.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":2300,"d":"2,300.00"},{"v":27500,"d":"27,500.00"},{"v":1500,"d":"1,500.00"},{"v":5530,"d":"5,530.00"},{"v":17240,"d":"17,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["208","11","02","一般行政管理事务（残疾人事业）",{"v":147000,"d":"147,000.00"},{"v":16500,"d":"16,500.00"},{"v":2930,"d":"2,930.00"},{"v":2800,"d":"2,800.00"},{"v":19200,"d":"19,200.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"},{"v":19000,"d":"19,000.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":2300,"d":"2,300.00"},{"v":27500,"d":"27,500.00"},{"v":1500,"d":"1,500.00"},{"v":5530,"d":"5,530.00"},{"v":17240,"d":"17,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]

{"sheet":"基本-个人家庭","index":6,"n_rows":5,"n_cols":16,"rows_kept":5,"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"]
["单位临湘市残疾人联合会",{"$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"]

{"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：临湘市残疾人联合会",{"$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":5091066.8,"d":"5091066.80"},"201、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":1591066.8,"d":"1591066.80"},"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":3500000,"d":"3500000.00"},"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",4996090.48,{"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",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",94976.32,{"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":5091066.8,"d":"5,091,066.80"},"本年支出合计",{"v":5091066.8,"d":"5,091,066.80"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":8,"n_rows":15,"n_cols":17,"rows_kept":15,"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"]
["单位临湘市残疾人联合会",{"$nulls":14},"单位：元"]
["功能科目",{"$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:E15)","v":{"v":5091066.8,"d":"5,091,066.80"}},{"v":1758416.28,"d":"1,758,416.28"},{"v":1611416.28,"d":"1,611,416.28"},{"v":147000,"d":"147,000.00"},{"v":0,"d":"0.00"},{"v":3332650.52,"d":"3,332,650.52"},{"v":1307650.52,"d":"1,307,650.52"},{"v":1860000,"d":"1,860,000.00"},{"v":165000,"d":"165,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","04","残疾人康复",{"v":480000,"d":"480,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":480000,"d":"480,000.00"},{"v":0,"d":"0.00"},{"v":480000,"d":"480,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","05","残疾人就业和扶贫",{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"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"}]
["208","11","02","一般行政管理事务（残疾人事业）",{"v":2129958.8,"d":"2,129,958.80"},{"v":1417308.28,"d":"1,417,308.28"},{"v":1270308.28,"d":"1,270,308.28"},{"v":147000,"d":"147,000.00"},{"v":0,"d":"0.00"},{"v":712650.52,"d":"712,650.52"},{"v":667650.52,"d":"667,650.52"},{"v":0,"d":"0.00"},{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":8690.88,"d":"8,690.88"},{"v":8690.88,"d":"8,690.88"},{"v":8690.88,"d":"8,690.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","07","残疾人生活和护理补贴",{"v":1260000,"d":"1,260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1260000,"d":"1,260,000.00"},{"v":370000,"d":"370,000.00"},{"v":890000,"d":"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"}]
["208","11","99","其他残疾人事业支出",{"v":420000,"d":"420,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":420000,"d":"420,000.00"},{"v":270000,"d":"270,000.00"},{"v":30000,"d":"30,000.00"},{"v":120000,"d":"120,000.00"},{"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":237440.8,"d":"237,440.80"},{"v":237440.8,"d":"237,440.80"},{"v":237440.8,"d":"237,440.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":94976.32,"d":"94,976.32"},{"v":94976.32,"d":"94,976.32"},{"v":94976.32,"d":"94,976.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":11,"n_cols":9,"rows_kept":11,"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"]
["单位临湘市残疾人联合会",{"$nulls":7},"单位：元"]
["功能科目",{"$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:E11)","v":{"v":1758416.28,"d":"1,758,416.28"}},{"$f":"SUM(F8:F11)","v":{"v":1758416.28,"d":"1,758,416.28"}},{"$f":"SUM(G8:G11)","v":{"v":1611416.28,"d":"1,611,416.28"}},{"$f":"SUM(H8:H11)","v":{"v":147000,"d":"147,000.00"}},{"$f":"SUM(I8:I11)","v":{"v":0,"d":"0.00"}}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":8690.88,"d":"8,690.88"},{"v":8690.88,"d":"8,690.88"},{"v":8690.88,"d":"8,690.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","11","02","一般行政管理事务（残疾人事业）",{"v":1417308.28,"d":"1,417,308.28"},{"v":1417308.28,"d":"1,417,308.28"},{"v":1270308.28,"d":"1,270,308.28"},{"v":147000,"d":"147,000.00"},{"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":237440.8,"d":"237,440.80"},{"v":237440.8,"d":"237,440.80"},{"v":237440.8,"d":"237,440.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":94976.32,"d":"94,976.32"},{"v":94976.32,"d":"94,976.32"},{"v":94976.32,"d":"94,976.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":10,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[1,0,1,20],[2,0,2,20],[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：临湘市残疾人联合会                                                                                                                                                                         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:E10)","v":{"v":1611416.28,"d":"1,611,416.28"}},{"v":1187204,"d":"1,187,204.00"},{"v":689352,"d":"689,352.00"},{"v":227100,"d":"227,100.00"},{"v":30920,"d":"30,920.00"},{"v":239832,"d":"239,832.00"},{"v":424212.27999999997,"d":"424,212.28"},{"v":83104.28,"d":"83,104.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":237440.8,"d":"237,440.80"},{"v":8690.88,"d":"8,690.88"},{"v":94976.32,"d":"94,976.32"},{"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":8690.88,"d":"8,690.88"},{"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":8690.88,"d":"8,690.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8690.88,"d":"8,690.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":237440.8,"d":"237,440.80"},{"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":237440.8,"d":"237,440.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":237440.8,"d":"237,440.80"},{"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"}]
[208,11,2,"一般行政管理事务（残疾人事业）",{"v":1270308.28,"d":"1,270,308.28"},{"v":1187204,"d":"1,187,204.00"},{"v":689352,"d":"689,352.00"},{"v":227100,"d":"227,100.00"},{"v":30920,"d":"30,920.00"},{"v":239832,"d":"239,832.00"},{"v":83104.28,"d":"83,104.28"},{"v":83104.28,"d":"83,104.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":94976.32,"d":"94,976.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94976.32,"d":"94,976.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94976.32,"d":"94,976.32"},{"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":9,"n_cols":24,"rows_kept":9,"merged":[[1,0,1,23],[2,0,2,23],[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]]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位临湘市残疾人联合会                                                                                                                                                                                            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:E9)","v":{"v":1454650.52,"d":"1,454,650.52"}},{"v":101500,"d":"101,500.00"},{"v":127930,"d":"127,930.00"},{"v":32800,"d":"32,800.00"},{"v":109200,"d":"109,200.00"},{"v":52500,"d":"52,500.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":169000,"d":"169,000.00"},{"v":174000,"d":"174,000.00"},{"v":0,"d":"0.00"},{"v":77000,"d":"77,000.00"},{"v":72300,"d":"72,300.00"},{"v":56000,"d":"56,000.00"},{"v":41500,"d":"41,500.00"},{"v":5530,"d":"5,530.00"},{"v":17240,"d":"17,240.00"},{"v":141500,"d":"141,500.00"},{"v":97650.52,"d":"97,650.52"},{"$f":"SUM(X7:X9)","v":{"v":1000,"d":"1,000.0000"}}]
[208,11,99,"其他残疾人事业支出",{"v":270000,"d":"270,000.00"},{"v":20000,"d":"20,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":6000,"d":"6,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.0000"}]
[208,11,2,"一般行政管理事务（残疾人事业）",{"v":814650.52,"d":"814,650.52"},{"v":66500,"d":"66,500.00"},{"v":37930,"d":"37,930.00"},{"v":22800,"d":"22,800.00"},{"v":79200,"d":"79,200.00"},{"v":17500,"d":"17,500.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":94000,"d":"94,000.00"},{"v":159000,"d":"159,000.00"},{"v":0,"d":"0.00"},{"v":42000,"d":"42,000.00"},{"v":22300,"d":"22,300.00"},{"v":0,"d":"0.00"},{"v":16500,"d":"16,500.00"},{"v":5530,"d":"5,530.00"},{"v":17240,"d":"17,240.00"},{"v":137500,"d":"137,500.00"},{"v":12650.52,"d":"12,650.52"},{"v":1000,"d":"1,000.0000"}]
[208,11,7,"残疾人生活和护理补贴",{"v":370000,"d":"370,000.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":10000,"d":"10,000.00"},{"v":20000,"d":"20,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":30000,"d":"30,000.00"},{"v":50000,"d":"50,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.0000"}]

{"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":1860000,"d":"1,860,000.00"}},{"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":1860000,"d":"1,860,000.00"}]
[208,11,4,"残疾人康复",{"v":480000,"d":"480,000.00"},{"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":480000,"d":"480,000.00"}]
[208,11,5,"残疾人就业和扶贫",{"v":460000,"d":"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"}]
[208,11,99,"其他残疾人事业支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
[208,11,7,"残疾人生活和护理补贴",{"v":890000,"d":"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":890000,"d":"890,000.00"}]

{"sheet":"基金","index":13,"n_rows":6,"n_cols":17,"rows_kept":6,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["政府性基金预算支出情况表"]
["单位临湘市残疾人联合会",{"$nulls":15},"单位：元"]
["功能科目",{"$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"]
["单位临湘市残疾人联合会",{"$nulls":15},"单位：元"]
["功能科目",{"$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":10,"n_cols":17,"rows_kept":10,"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"]
["单位临湘市残疾人联合会",{"$nulls":15},"单位：元"]
["功能科目",{"$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:E10)","v":{"v":1591066.8,"d":"1,591,066.80"}},{"v":1591066.8,"d":"1,591,066.80"},{"v":1456066.8,"d":"1,456,066.80"},{"v":135000,"d":"135,000.00"},{"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"}]
[208,11,2,"一般行政管理事务（残疾人事业）",{"v":1289067.76,"d":"1,289,067.76"},{"v":1289067.76,"d":"1,289,067.76"},{"v":1154067.76,"d":"1,154,067.76"},{"v":135000,"d":"135,000.00"},{"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":215713.6,"d":"215,713.60"},{"v":215713.6,"d":"215,713.60"},{"v":215713.6,"d":"215,713.60"},{"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":86285.44,"d":"86,285.44"},{"v":86285.44,"d":"86,285.44"},{"v":86285.44,"d":"86,285.44"},{"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"}]

{"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":3332650.52},{"v":0,"d":"0.00"},3332650.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["残疾人两项补贴",{"v":890000,"d":"890000.00"},{"v":0,"d":"0.00"},{"v":890000,"d":"890000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["残疾人工作经费",712650.52,{"v":0,"d":"0.00"},712650.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["两项补贴发放工作经费",{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["残疾人基本服务状况和需求信息更新",{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"},{"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"}]
["残疾人就业扶贫",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["残疾人康复（含精神病专科医院康复训练）",{"v":480000,"d":"480000.00"},{"v":0,"d":"0.00"},{"v":480000,"d":"480000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["基层组织和维权保障",{"v":260000,"d":"260000.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260000.00"},{"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":7,"n_cols":7,"rows_kept":7,"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：临湘市残疾人联合会",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"$f":"B7","v":{"v":197500,"d":"197,500.00"}},{"v":56000,"d":"56,000.00"},{"v":141500,"d":"141,500.00"},null,{"v":141500,"d":"141,500.00"},{"$f":"G7","v":{"v":0,"d":"0.00"}}]
["临湘市残疾人联合会",{"v":197500,"d":"197,500.00"},{"v":56000,"d":"56,000.00"},{"v":141500,"d":"141,500.00"},null,{"v":141500,"d":"141,500.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效申报","index":18,"n_rows":12,"n_cols":11,"rows_kept":12,"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：临湘市残疾人联合会",{"$nulls":9},"单位：万元"]
["单位编码","单位名称","申报金额","项目实施产出成果目标",{"$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:C12)","v":291.26}]
["504001","临湘市残疾人联合会",{"v":46,"d":"46.00"},"安排100名残疾人就业，并通过参加社会劳动脱贫。","进行残疾人就业补贴","100人就业","残疾人脱贫","安排就业","100人就业","就业残疾人年收入达到2万元","精准扶贫"]
["504001","临湘市残疾人联合会",{"v":89,"d":"89.00"}]
["504001","临湘市残疾人联合会",{"v":37,"d":"37.00"},"发放残疾人生活补贴和护理补贴工作经费","发放残疾人生活补贴和护理补贴","年发放11000人次","工作经费","11000人次补贴发放","11000人次补贴发放","11000人次补贴发放","保障残疾人基本生活"]
["504001","临湘市残疾人联合会",71.26,"机关事务管理","补贴机关运行支出。","116万元","确保残疾人事业正常运转。","社会效益。","正常运行","116万元","机关运转正常"]
["504001","临湘市残疾人联合会",{"v":48,"d":"48.00"},"残疾人康复及服务","康复15人","人均康复经费2万元","康复服务治疗","社会康复","15人康复并生活处理","15人","康复及服务"]

{"sheet":"绩效目标整体申报","index":19,"n_rows":7,"n_cols":24,"rows_kept":7,"merged":[[0,0,0,23],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,2,21],[2,22,3,22],[2,23,3,23]]}
["整体支出绩效目标申报表"]
["单位：临湘市残疾人联合会",{"$nulls":22},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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,{"$f":"E7","v":21},{"$f":"F7","v":24},null,{"$f":"H7","v":{"v":509.1,"d":"509.10"}},{"v":159.1,"d":"159.10"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":509.1,"d":"509.10"},175.84,333.26,{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"}]
["504001","临湘市残疾人联合会","汪洁","3377166",21,24,"“代表、服务、管理”。代表残疾人共同利益，维护残疾人合法权益；开展各项业务和活动，直接为残疾人服务；承担政府委托的部分行政职能，发展和管理残疾人事业。",{"v":509.1,"d":"509.10"},{"v":159.1,"d":"159.10"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":509.1,"d":"509.10"},175.84,333.26,{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},"   “代表、服务、管理”。代表残疾人共同利益，维护残疾人合法权益；开展各项业务和活动，直接为残疾人服务；承担政府委托的部分行政职能，发展和管理残疾人事业。\r\n    确保我市残疾人事业稳步推进，保证我市经济社会稳定。残疾人生活保障到位，精准脱贫。","纳入非税收入管理的专项支出较17年增长43万元，主要是机关维修经费增长所致。其他指标略有增加。","我市残疾人管理精准到位。经济社会稳定；残疾人全年无上访。","无"]