{"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：临湘市就业服务局",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",2898679.65,"基本支出",2341172.66,"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",2898679.65,"  301、工资福利支出",2109172.66,"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":232000,"d":"232000.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":780000,"d":"780000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":710000,"d":"710000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",2996839.38]
["其他收入",222493.01,"  309、资本性支出（基本建设）",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":70000,"d":"70000.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",124333.28]
[{"$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":3121172.66,"d":"3,121,172.66"},"本年支出合计",{"v":3121172.66,"d":"3,121,172.66"},"本年支出合计",{"v":3121172.66,"d":"3,121,172.66"}]

{"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"]
["单位临湘市就业服务局",{"$nulls":9},"单位：万元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",{"$f":"C7","v":3121172.66},{"$f":"D7","v":2898679.65},{"$f":"E7","v":{"v":0,"d":"0.00"}},{"$f":"F7","v":{"v":0,"d":"0.00"}},{"$f":"G7","v":{"v":0,"d":"0.00"}},{"$f":"H7","v":{"v":0,"d":"0.00"}},{"$f":"I7","v":{"v":0,"d":"0.00"}},{"$f":"J7","v":222493.01},{"$f":"K7","v":{"v":0,"d":"0.00"}}]
["502002","社保股",3121172.66,2898679.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},222493.01,{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":11,"n_cols":11,"rows_kept":11,"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:临湘市就业服务局",{"$nulls":9},"单位：万元"]
["功能科目",{"$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:E11)","v":3121172.66},{"$f":"SUM(F7:F11)","v":2898679.65},{"$f":"SUM(G7:G11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H7:H11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I7:I11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J7:J11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K7:K11)","v":{"v":222493.00999999998,"d":"222493.01"}}]
["208","01","09","社会保险经办机构",1894957.62,1722183.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},172774.49]
["208","05","06","机关事业单位职业年金缴费支出",11048.56,{"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"},11048.56]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":310833.2,"d":"310833.20"},{"v":283211.8,"d":"283211.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27621.4,"d":"27621.40"}]
["208","01","06","就业管理事务",{"v":780000,"d":"780000.00"},{"v":780000,"d":"780000.00"},{"v":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",124333.28,113284.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11048.56]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":12,"n_cols":17,"rows_kept":12,"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"]
["单位临湘市就业服务局",{"$nulls":15},"单位：万元"]
["功能科目",{"$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",{"$f":"SUM(E8:E12)","v":3121172.66},{"$f":"SUM(F8:F12)","v":2341172.66},{"$f":"SUM(G8:G12)","v":2109172.66},{"$f":"SUM(H8:H12)","v":{"v":232000,"d":"232000.00"}},{"$f":"SUM(I8:I12)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J8:J12)","v":{"v":780000,"d":"780000.00"}},{"$f":"SUM(K8:K12)","v":{"v":710000,"d":"710000.00"}},{"$f":"SUM(L8:L12)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M8:M12)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N8:N12)","v":{"v":70000,"d":"70000.00"}},{"$f":"SUM(O8:O12)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P8:P12)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q8:Q12)","v":{"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":310833.2,"d":"310833.20"},{"v":310833.2,"d":"310833.20"},{"v":310833.2,"d":"310833.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","社会保险经办机构",1894957.62,1894957.62,1662957.62,{"v":232000,"d":"232000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",11048.56,11048.56,11048.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","06","就业管理事务",{"v":780000,"d":"780000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780000,"d":"780000.00"},{"v":710000,"d":"710000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",124333.28,124333.28,124333.28,{"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"},{"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"]
["单位临湘市就业服务局"]
["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","v":{"v":2109172.66,"d":"2,109,172.66"}},{"$f":"F7","v":{"v":1554166,"d":"1,554,166.00"}},{"$f":"G7","v":{"v":887304,"d":"887,304.00"}},{"$f":"H7","v":{"v":592920,"d":"592,920.00"}},{"$f":"I7","v":{"v":73942,"d":"73,942.00"}},{"$f":"J7","v":{"v":0,"d":"0.00"}},{"$f":"K7","v":{"v":555006.66,"d":"555,006.66"}},{"$f":"L7","v":{"v":108791.62,"d":"108,791.62"}},{"$f":"M7","v":{"v":0,"d":"0.00"}},{"$f":"N7","v":{"v":0,"d":"0.00"}},{"$f":"O7","v":{"v":310833.2,"d":"310,833.20"}},{"$f":"P7","v":{"v":11048.56,"d":"11,048.56"}},{"$f":"Q7","v":{"v":124333.28,"d":"124,333.28"}},{"$f":"R7","v":{"v":0,"d":"0.00"}},{"$f":"S7","v":{"v":0,"d":"0.00"}},{"$f":"T7","v":{"v":0,"d":"0.00"}},{"$f":"U7","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},{"$f":"SUM(E8:E11)","v":{"v":2109172.66,"d":"2,109,172.66"}},{"$f":"SUM(F8:F11)","v":{"v":1554166,"d":"1,554,166.00"}},{"$f":"SUM(G8:G11)","v":{"v":887304,"d":"887,304.00"}},{"$f":"SUM(H8:H11)","v":{"v":592920,"d":"592,920.00"}},{"$f":"SUM(I8:I11)","v":{"v":73942,"d":"73,942.00"}},{"$f":"SUM(J8:J11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K8:K11)","v":{"v":555006.66,"d":"555,006.66"}},{"$f":"SUM(L8:L11)","v":{"v":108791.62,"d":"108,791.62"}},{"$f":"SUM(M8:M11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N8:N11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O8:O11)","v":{"v":310833.2,"d":"310,833.20"}},{"$f":"SUM(P8:P11)","v":{"v":11048.56,"d":"11,048.56"}},{"$f":"SUM(Q8:Q11)","v":{"v":124333.28,"d":"124,333.28"}},{"$f":"SUM(R8:R11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(S8:S11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(T8:T11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U8:U11)","v":{"v":0,"d":"0.00"}}]
["208","05","06","机关事业单位职业年金缴费支出",{"v":11048.56,"d":"11,048.56"},{"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":11048.56,"d":"11,048.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11048.56,"d":"11,048.56"},{"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"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":310833.2,"d":"310,833.20"},{"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":310833.2,"d":"310,833.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":310833.2,"d":"310,833.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","社会保险经办机构",{"v":1662957.62,"d":"1,662,957.62"},{"v":1554166,"d":"1,554,166.00"},{"v":887304,"d":"887,304.00"},{"v":592920,"d":"592,920.00"},{"v":73942,"d":"73,942.00"},{"v":0,"d":"0.00"},{"v":108791.62,"d":"108,791.62"},{"v":108791.62,"d":"108,791.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":124333.28,"d":"124,333.28"},{"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":124333.28,"d":"124,333.28"},{"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":124333.28,"d":"124,333.28"},{"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"]
["单位临湘市就业服务局",{"$nulls":21},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E7","v":{"v":232000,"d":"232,000.00"}},{"$f":"F7","v":{"v":16800,"d":"16,800.00"}},{"$f":"G7","v":{"v":17450,"d":"17,450.00"}},{"$f":"H7","v":{"v":15600,"d":"15,600.00"}},{"$f":"I7","v":{"v":21200,"d":"21,200.00"}},{"$f":"J7","v":{"v":20250,"d":"20,250.00"}},{"$f":"K7","v":{"v":0,"d":"0.00"}},{"$f":"L7","v":{"v":0,"d":"0.00"}},{"$f":"M7","v":{"v":42000,"d":"42,000.00"}},{"$f":"N7","v":{"v":14000,"d":"14,000.00"}},{"$f":"O7","v":{"v":0,"d":"0.00"}},{"$f":"P7","v":{"v":16800,"d":"16,800.00"}},{"$f":"Q7","v":{"v":28400,"d":"28,400.00"}},{"$f":"R7","v":{"v":28000,"d":"28,000.00"}},{"$f":"S7","v":{"v":0,"d":"0.00"}},{"$f":"T7","v":{"v":1700,"d":"1,700.00"}},{"$f":"U7","v":{"v":1800,"d":"1,800.00"}},{"$f":"V7","v":{"v":0,"d":"0.00"}},{"$f":"W7","v":{"v":0,"d":"0.00"}},{"$f":"X7","v":{"v":8000,"d":"8,000.00"}}]
["208","01","09","社会保险经办机构",{"v":232000,"d":"232,000.00"},{"v":16800,"d":"16,800.00"},{"v":17450,"d":"17,450.00"},{"v":15600,"d":"15,600.00"},{"v":21200,"d":"21,200.00"},{"v":20250,"d":"20,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42000,"d":"42,000.00"},{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":16800,"d":"16,800.00"},{"v":28400,"d":"28,400.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":1700,"d":"1,700.00"},{"v":1800,"d":"1,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]

{"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"]
["单位临湘市就业服务局",{"$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"]

{"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：临湘市就业服务局",{"$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）",2898679.65,"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",2898679.65,"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",2996839.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他收入",222493.01,"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",124333.28,{"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":3121172.66,"d":"3,121,172.66"},"本年支出合计",{"v":3121172.66,"d":"3,121,172.66"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":8,"n_rows":11,"n_cols":17,"rows_kept":11,"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"]
["单位临湘市就业服务局",{"$nulls":14},"单位：元"]
["功能科目",{"$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",{"$f":"SUM(E8:E11)","v":{"v":2898679.65,"d":"2,898,679.65"}},{"$f":"SUM(F8:F11)","v":{"v":2118679.65,"d":"2,118,679.65"}},{"$f":"SUM(G8:G11)","v":{"v":1911679.65,"d":"1,911,679.65"}},{"$f":"SUM(H8:H11)","v":{"v":207000,"d":"207,000.00"}},{"$f":"SUM(I8:I11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J8:J11)","v":{"v":780000,"d":"780,000.00"}},{"$f":"SUM(K8:K11)","v":{"v":710000,"d":"710,000.00"}},{"$f":"SUM(L8:L11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M8:M11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N8:N11)","v":{"v":70000,"d":"70,000.00"}},{"$f":"SUM(O8:O11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P8:P11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q8:Q11)","v":{"v":0,"d":"0.00"}}]
["208","01","09","社会保险经办机构",{"v":1722183.13,"d":"1,722,183.13"},{"v":1722183.13,"d":"1,722,183.13"},{"v":1515183.13,"d":"1,515,183.13"},{"v":207000,"d":"207,000.00"},{"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","01","06","就业管理事务",{"v":780000,"d":"780,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780000,"d":"780,000.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"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":283211.8,"d":"283,211.80"},{"v":283211.8,"d":"283,211.80"},{"v":283211.8,"d":"283,211.80"},{"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":113284.72,"d":"113,284.72"},{"v":113284.72,"d":"113,284.72"},{"v":113284.72,"d":"113,284.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":10,"n_cols":9,"rows_kept":10,"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"]
["单位临湘市就业服务局",{"$nulls":7},"单位：元"]
["功能科目",{"$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:E10)","v":{"v":2118679.65,"d":"2,118,679.65"}},{"$f":"SUM(F8:F10)","v":{"v":2118679.65,"d":"2,118,679.65"}},{"$f":"SUM(G8:G10)","v":{"v":1911679.65,"d":"1,911,679.65"}},{"$f":"SUM(H8:H10)","v":{"v":207000,"d":"207,000.00"}},{"$f":"SUM(I8:I10)","v":{"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":283211.8,"d":"283,211.80"},{"v":283211.8,"d":"283,211.80"},{"v":283211.8,"d":"283,211.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","社会保险经办机构",{"v":1722183.13,"d":"1,722,183.13"},{"v":1722183.13,"d":"1,722,183.13"},{"v":1515183.13,"d":"1,515,183.13"},{"v":207000,"d":"207,000.00"},{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",{"v":113284.72,"d":"113,284.72"},{"v":113284.72,"d":"113,284.72"},{"v":113284.72,"d":"113,284.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":10,"n_rows":9,"n_cols":21,"rows_kept":9,"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"]
["单位临湘市就业服务局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$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",{"$f":"SUM(E7:E9)","v":{"v":1911679.65,"d":"1,911,679.65"}},{"$f":"SUM(F7:F9)","v":{"v":1416059,"d":"1,416,059.00"}},{"$f":"SUM(G7:G9)","v":{"v":816756,"d":"816,756.00"}},{"$f":"SUM(H7:H9)","v":{"v":531240,"d":"531,240.00"}},{"$f":"SUM(I7:I9)","v":{"v":68063,"d":"68,063.00"}},{"$f":"SUM(J7:J9)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K7:K9)","v":{"v":495620.65,"d":"495,620.65"}},{"$f":"SUM(L7:L9)","v":{"v":99124.13,"d":"99,124.13"}},{"$f":"SUM(M7:M9)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N7:N9)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O7:O9)","v":{"v":283211.8,"d":"283,211.80"}},{"$f":"SUM(P7:P9)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q7:Q9)","v":{"v":113284.72,"d":"113,284.72"}},{"$f":"SUM(R7:R9)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(S7:S9)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(T7:T9)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U7:U9)","v":{"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":283211.8,"d":"283,211.80"},{"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":283211.8,"d":"283,211.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":283211.8,"d":"283,211.80"},{"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"}]
[208,1,9,"社会保险经办机构",{"v":1515183.13,"d":"1,515,183.13"},{"v":1416059,"d":"1,416,059.00"},{"v":816756,"d":"816,756.00"},{"v":531240,"d":"531,240.00"},{"v":68063,"d":"68,063.00"},{"v":0,"d":"0.00"},{"v":99124.13,"d":"99,124.13"},{"v":99124.13,"d":"99,124.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":113284.72,"d":"113,284.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":113284.72,"d":"113,284.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":113284.72,"d":"113,284.72"},{"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":8,"n_cols":24,"rows_kept":8,"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",{"$f":"SUM(E7:E8)","v":{"v":917000,"d":"917,000.00"}},{"$f":"SUM(F7:F8)","v":{"v":262000,"d":"262,000.00"}},{"$f":"SUM(G7:G8)","v":{"v":73750,"d":"73,750.00"}},{"$f":"SUM(H7:H8)","v":{"v":55000,"d":"55,000.00"}},{"$f":"SUM(I7:I8)","v":{"v":120000,"d":"120,000.00"}},{"$f":"SUM(J7:J8)","v":{"v":58750,"d":"58,750.00"}},{"$f":"SUM(K7:K8)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L7:L8)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M7:M8)","v":{"v":67500,"d":"67,500.00"}},{"$f":"SUM(N7:N8)","v":{"v":72500,"d":"72,500.00"}},{"$f":"SUM(O7:O8)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P7:P8)","v":{"v":45000,"d":"45,000.00"}},{"$f":"SUM(Q7:Q8)","v":{"v":47500,"d":"47,500.00"}},{"$f":"SUM(R7:R8)","v":{"v":108000,"d":"108,000.00"}},{"$f":"SUM(S7:S8)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(T7:T8)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U7:U8)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(V7:V8)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(W7:W8)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X7:X8)","v":{"v":7000,"d":"7,000.0000"}}]
[208,1,6,"就业管理事务",{"v":710000,"d":"710,000.00"},{"v":247000,"d":"247,000.00"},{"v":60000,"d":"60,000.00"},{"v":40000,"d":"40,000.00"},{"v":100000,"d":"100,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":20000,"d":"20,000.00"},{"v":83000,"d":"83,000.00"},{"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":"0.0000"}]
[208,1,9,"社会保险经办机构",{"v":207000,"d":"207,000.00"},{"v":15000,"d":"15,000.00"},{"v":13750,"d":"13,750.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":18750,"d":"18,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37500,"d":"37,500.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":27500,"d":"27,500.00"},{"v":25000,"d":"25,000.00"},{"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":7000,"d":"7,000.0000"}]

{"sheet":"一般-个人家庭","index":12,"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]]}
[]
["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"]

{"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"]
["单位临湘市就业服务局",{"$nulls":15},"单位：元"]
["功能科目",{"$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"]
["单位临湘市就业服务局",{"$nulls":15},"单位：元"]
["功能科目",{"$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":11,"n_cols":17,"rows_kept":11,"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"]
["单位临湘市就业服务局",{"$nulls":15},"单位：元"]
["功能科目",{"$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",{"$f":"SUM(E8:E11)","v":{"v":2898679.65,"d":"2,898,679.65"}},{"$f":"SUM(F8:F11)","v":{"v":2118679.65,"d":"2,118,679.65"}},{"$f":"SUM(G8:G11)","v":{"v":1911679.65,"d":"1,911,679.65"}},{"$f":"SUM(H8:H11)","v":{"v":207000,"d":"207,000.00"}},{"$f":"SUM(I8:I11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J8:J11)","v":{"v":780000,"d":"780,000.00"}},{"$f":"SUM(K8:K11)","v":{"v":710000,"d":"710,000.00"}},{"$f":"SUM(L8:L11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(M8:M11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N8:N11)","v":{"v":70000,"d":"70,000.00"}},{"$f":"SUM(O8:O11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(P8:P11)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Q8:Q11)","v":{"v":0,"d":"0.00"}}]
[208,1,9,"社会保险经办机构",{"v":1722183.13,"d":"1,722,183.13"},{"v":1722183.13,"d":"1,722,183.13"},{"v":1515183.13,"d":"1,515,183.13"},{"v":207000,"d":"207,000.00"},{"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"}]
[208,1,6,"就业管理事务",{"v":780000,"d":"780,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":780000,"d":"780,000.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":283211.8,"d":"283,211.80"},{"v":283211.8,"d":"283,211.80"},{"v":283211.8,"d":"283,211.80"},{"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"}]
[221,2,1,"住房公积金",{"v":113284.72,"d":"113,284.72"},{"v":113284.72,"d":"113,284.72"},{"v":113284.72,"d":"113,284.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":7,"n_cols":8,"rows_kept":7,"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":"B7","v":{"v":780000,"d":"780000.00"}},{"$f":"C7","v":{"v":780000,"d":"780000.00"}},{"$f":"D7","v":{"v":0,"d":"0.00"}},{"$f":"E7","v":{"v":0,"d":"0.00"}},{"$f":"F7","v":{"v":0,"d":"0.00"}},{"$f":"G7","v":{"v":0,"d":"0.00"}},{"$f":"H7","v":{"v":0,"d":"0.00"}}]
["专项工作经费",{"v":780000,"d":"780000.00"},{"v":780000,"d":"780000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":17,"n_rows":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：临湘市就业服务局",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"$f":"B7","v":{"v":111000,"d":"111,000.00"}},{"$f":"C7","v":{"v":111000,"d":"111,000.00"}},{"$f":"D7","v":{"v":0,"d":"0.00"}},{"$f":"E7","v":{"v":0,"d":"0.00"}},{"$f":"F7","v":{"v":0,"d":"0.00"}},{"$f":"G7","v":{"v":0,"d":"0.00"}}]
["临湘市就业服务局",{"v":111000,"d":"111,000.00"},{"v":111000,"d":"111,000.00"},{"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":8,"n_cols":11,"rows_kept":8,"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：临湘市就业服务局",{"$nulls":9},"单位：万元"]
["单位编码","单位名称","申报金额","项目实施产出成果目标",{"$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":"C8","v":{"v":78,"d":"78.00"}}]
["502002","临湘市就业服务局",{"v":78,"d":"78.00"}]

{"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：临湘市就业服务局",{"$nulls":22},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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,{"$f":"E7","v":28},{"$f":"F7","v":28},null,{"$f":"H7","v":312.12},{"$f":"I7","v":289.87},{"$f":"J7","v":{"v":0,"d":"0.00"}},{"$f":"K7","v":{"v":0,"d":"0.00"}},{"$f":"L7","v":22.25},{"$f":"M7","v":312.12},{"$f":"N7","v":234.12},{"$f":"O7","v":{"v":78,"d":"78.00"}},{"$f":"P7","v":{"v":11.1,"d":"11.10"}},{"$f":"Q7","v":{"v":0,"d":"0.00"}},{"$f":"R7","v":{"v":11.1,"d":"11.10"}},{"$f":"S7","v":{"v":0,"d":"0.00"}}]
["502002","临湘市就业服务局","李超峦","15197020818",28,28,"负责劳动力市场的发展，规划和管理以及监督实施。执行促进劳动就业服务企业发展的政策，负责职业介绍机构管理和组织实施以及对区域劳动力流动，农村剩余劳动力开发就业，农村劳动力跨地区有序流动的管理。",312.12,289.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.25,312.12,234.12,{"v":78,"d":"78.00"},{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},"城镇新增就业，城镇“零就业”家庭动态援助，新增农村劳动力转移就业，失业保险基金征缴，开展创业培训，开展创新创业贷款。","培训开班5期，学员135人；劳动力转移就业近5000人；放贷410万元；新增就业近5011人；征缴失业基金200多万元。","经济效益和环境效益等"]