{"text_format":"3","workbook":"xls","n_sheets":32,"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)","支出分类（政府预算）","基本-工资福利","基本-工资福利（政府预算）","基本-商品和服务支出","基本-商品和服务支出（政府预算）","基本-个人家庭","基本-个人家庭（政府预算）","财政拨款收支总表的","一般预算支出表的","一般预算基本支出表","一般-工资福利","一般-工资福利（政府预算）","一般-商品和服务支出","一般-商品和服务支出（政府预算）","一般-个人家庭","一般-个人家庭（政府预算）","基金","基金（政府预算）","专户","专户（政府预算）","经费拨款","经费拨款（政府预算）","专项","三公","绩效目标整体申报","项目绩效目标申报表","绩效目标-附表","5-政府采购预算表"],"not_rendered":{"external_links":1,"defined_names":62},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"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]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
["填报单位：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":23521388.17,"d":"23,521,388.17"},"基本支出",{"v":26076233.57,"d":"26,076,233.57"},"201、一般公共服务支出"]
["   经费拨款",{"v":22021388.17,"d":"22,021,388.17"},"  301、工资福利支出",{"v":23171153.57,"d":"23,171,153.57"},"202、外交支出"]
["   纳入预算管理的非税收入拨款",{"v":1500000,"d":"1,500,000.00"},"  302、商品和服务支出",{"v":2852400,"d":"2,852,400.00"},"203、国防支出"]
["纳入专户管理的非税收入拨款",null,"  303、对个人和家庭的补助",{"v":52680,"d":"52,680.00"},"204、公共安全支出"]
["政府性基金拨款",null,"项目支出",{"v":1900000,"d":"1,900,000.00"},"205、教育支出"]
["事业单位经营收入",null,"  302、商品和服务支出",{"v":1705000,"d":"1,705,000.00"},"206、科学技术支出"]
["上级补助收入",{"v":1320000,"d":"1,320,000.00"},"  303、对个人和家庭的补助",null,"207、文化体育与传媒支出"]
["附属单位上缴收入",null,"  307、债务利息及费用支出",null,"208、社会保障和就业支出",{"v":2929328.12,"d":"2,929,328.12"}]
["其他收入",{"v":3134845.4,"d":"3,134,845.40"},"  309、资本性支出（基本建设）",null,"209、社保基金支出"]
["上年结转",null,"  310、资本性支出",{"v":45000,"d":"45,000.00"},"210、医疗卫生与计划生育支出"]
[null,null,"  311、对企业补助（基本建设）",null,"211、节能环保支出"]
[null,null,"  312、对企业补助",null,"212、城乡社区支出"]
[null,null,"  313、对社会保障金补助",null,"213、农林水支出",{"v":23908360.25,"d":"23,908,360.25"}]
[null,null,"  399、其他支出",{"v":150000,"d":"150,000.00"},"214、交通运输支出"]
[{"$nulls":4},"215、资源勘探信息等支出"]
[{"$nulls":4},"216、商业服务业等支出"]
[{"$nulls":4},"217、金融支出"]
[{"$nulls":4},"219、援助其他地区支出"]
[{"$nulls":4},"220、国土海洋气象等支出"]
[{"$nulls":4},"221、住房保障支出",{"v":1138545.2,"d":"1,138,545.20"}]
[{"$nulls":4},"222、粮油物资储备支出"]
[{"$nulls":4},"223、国有资本经营预算支出"]
[{"$nulls":4},"227、预备费"]
[{"$nulls":4},"229、其他支出"]
[{"$nulls":4},"230、转移性支出"]
[{"$nulls":4},"231、债务还本支出"]
[{"$nulls":4},"232、债务付息支出"]
[{"$nulls":4},"233、债务发行费用支出"]
[]
["本年收入合计",{"v":27976233.57,"d":"27,976,233.57"},"本年支出合计",{"v":27976233.57,"d":"27,976,233.57"},"本年支出合计",{"v":27976233.57,"d":"27,976,233.57"}]

{"sheet":"部门收入总表","index":1,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门收入总体情况表"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":9},"单位：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",27976233.57,22021388.17,{"v":1500000,"d":"1500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1320000.00"},{"v":0,"d":"0.00"},{"v":3134845.4,"d":"3134845.40"},{"v":0,"d":"0.00"}]
[null,null,27976233.57,22021388.17,{"v":1500000,"d":"1500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1320000.00"},{"v":0,"d":"0.00"},{"v":3134845.4,"d":"3134845.40"},{"v":0,"d":"0.00"}]
["302009","农业股",1508148.08,1508148.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302008","农业股",1398932.02,1058932.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"}]
["302005","农业股",1485624.16,835624.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"}]
["302007","农业股",2234418.64,811573.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1422845.4,"d":"1422845.40"},{"v":0,"d":"0.00"}]
["302004","农业股",3179241.82,2449241.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":530000,"d":"530000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"}]
["302001","农业股",18169868.85,15357868.85,{"v":1500000,"d":"1500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1312000,"d":"1312000.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":31,"n_cols":11,"rows_kept":31,"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]],"flags":["formulas_cached_only"]}
[]
["部门支出总体情况表"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":9},"单位：元"]
["功能科目",{"$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"]
[{"$nulls":3},"合计",{"v":27976233.57,"d":"27,976,233.57"},{"v":22021388.17,"d":"22,021,388.17"},{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":3134845.4,"d":"3,134,845.40"}]
[208,{"$nulls":3},{"v":2929328.12,"d":"2,929,328.12"},{"v":2638950.2,"d":"2,638,950.20"},{"v":54835.2,"d":"54,835.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":235542.72,"d":"235,542.72"}]
[208,5,null,null,{"v":2929328.12,"d":"2,929,328.12"},{"v":2638950.2,"d":"2,638,950.20"},{"v":54835.2,"d":"54,835.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":235542.72,"d":"235,542.72"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":228924,"d":"228,924.00"},{"v":228924,"d":"228,924.00"},{"v":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":2132459,"d":"2,132,459.00"},{"v":2093291,"d":"2,093,291.00"},{"v":39168,"d":"39,168.00"},{"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":311865.12,"d":"311,865.12"},{"v":76322.4,"d":"76,322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":235542.72,"d":"235,542.72"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":124022.4,"d":"124,022.40"},{"v":124022.4,"d":"124,022.40"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":116390.4,"d":"116,390.40"},{"v":116390.4,"d":"116,390.40"},{"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"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":15667.2,"d":"15,667.20"},{"v":0,"d":"0.00"},{"v":15667.2,"d":"15,667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,{"$nulls":3},{"v":23908360.25,"d":"23,908,360.25"},{"v":18326857.89,"d":"18,326,857.89"},{"v":1429497.6,"d":"1,429,497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":2832004.76,"d":"2,832,004.76"}]
[213,2,null,null,{"v":23908360.25,"d":"23,908,360.25"},{"v":18326857.89,"d":"18,326,857.89"},{"v":1429497.6,"d":"1,429,497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":2832004.76,"d":"2,832,004.76"}]
[213,2,1,"行政运行（林业）",{"v":13618759.05,"d":"13,618,759.05"},{"v":11327261.45,"d":"11,327,261.45"},{"v":979497.6,"d":"979,497.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1312000,"d":"1,312,000.00"}]
[213,2,4,"林业事业机构",{"v":1311992.8,"d":"1,311,992.80"},{"v":661992.8,"d":"661,992.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"},{"v":100000,"d":"100,000.00"}]
[213,2,4,"林业事业机构",{"v":2858748.22,"d":"2,858,748.22"},{"v":2128748.22,"d":"2,128,748.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":530000,"d":"530,000.00"},{"v":200000,"d":"200,000.00"}]
[213,2,4,"林业事业机构",{"v":1235985.46,"d":"1,235,985.46"},{"v":895985.46,"d":"895,985.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240,000.00"},{"v":100000,"d":"100,000.00"}]
[213,2,4,"林业事业机构",{"v":1824726.64,"d":"1,824,726.64"},{"v":704721.88,"d":"704,721.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1120004.76,"d":"1,120,004.76"}]
[213,2,11,"动植物保护",{"v":1450000,"d":"1,450,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,2,12,"湿地保护",{"v":1508148.08,"d":"1,508,148.08"},{"v":1508148.08,"d":"1,508,148.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,2,99,"其他林业支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},{"v":1138545.2,"d":"1,138,545.20"},{"v":1055580.08,"d":"1,055,580.08"},{"v":15667.2,"d":"15,667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67297.92,"d":"67,297.92"}]
[221,2,null,null,{"v":1138545.2,"d":"1,138,545.20"},{"v":1055580.08,"d":"1,055,580.08"},{"v":15667.2,"d":"15,667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67297.92,"d":"67,297.92"}]
[221,2,1,"住房公积金",{"v":46556.16,"d":"46,556.16"},{"v":46556.16,"d":"46,556.16"},{"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"}]
[221,2,1,"住房公积金",{"v":91569.6,"d":"91,569.60"},{"v":91569.6,"d":"91,569.60"},{"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"}]
[221,2,1,"住房公积金",{"v":852983.6,"d":"852,983.60"},{"v":837316.4,"d":"837,316.40"},{"v":15667.2,"d":"15,667.20"},{"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":49608.96,"d":"49,608.96"},{"v":49608.96,"d":"49,608.96"},{"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"}]
[221,2,1,"住房公积金",{"v":97826.88,"d":"97,826.88"},{"v":30528.96,"d":"30,528.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67297.92,"d":"67,297.92"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":32,"n_cols":18,"rows_kept":32,"merged":[[1,0,1,17],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[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],[4,17,5,17]],"flags":["formulas_cached_only"]}
[]
["部门支出总表分类"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","对社保基金的补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",27976233.57,26076233.57,23171153.57,{"v":2852400,"d":"2852400.00"},{"v":52680,"d":"52680.00"},{"v":1900000,"d":"1900000.00"},{"v":1705000,"d":"1705000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},2929328.12,2929328.12,2929328.12,{"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"},{"v":0,"d":"0.00"}]
[null,"05",null,null,2929328.12,2929328.12,2929328.12,{"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"},{"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":2132459,"d":"2132459.00"},{"v":2132459,"d":"2132459.00"},{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":116390.4,"d":"116390.40"},{"v":116390.4,"d":"116390.40"},{"v":116390.4,"d":"116390.40"},{"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"},{"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":228924,"d":"228924.00"},{"v":228924,"d":"228924.00"},{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":124022.4,"d":"124022.40"},{"v":124022.4,"d":"124022.40"},{"v":124022.4,"d":"124022.40"},{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",311865.12,311865.12,311865.12,{"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"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":15667.2,"d":"15667.20"},{"v":15667.2,"d":"15667.20"},{"v":15667.2,"d":"15667.20"},{"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"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},23908360.25,22008360.25,19103280.25,{"v":2852400,"d":"2852400.00"},{"v":52680,"d":"52680.00"},{"v":1900000,"d":"1900000.00"},{"v":1705000,"d":"1705000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,23908360.25,22008360.25,19103280.25,{"v":2852400,"d":"2852400.00"},{"v":52680,"d":"52680.00"},{"v":1900000,"d":"1900000.00"},{"v":1705000,"d":"1705000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",13618759.05,13618759.05,11526679.05,{"v":2039400,"d":"2039400.00"},{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",2858748.22,2858748.22,2658748.22,{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":1311992.8,"d":"1311992.80"},{"v":1311992.8,"d":"1311992.80"},{"v":1211992.8,"d":"1211992.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",1824726.64,1574726.64,1322726.64,{"v":252000,"d":"252000.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",1235985.46,1235985.46,1134985.46,{"v":101000,"d":"101000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","动植物保护",{"v":1450000,"d":"1450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1450000,"d":"1450000.00"},{"v":1260000,"d":"1260000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"}]
["  213","  02","12","湿地保护",1508148.08,1408148.08,1248148.08,{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":95000,"d":"95000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","99","其他林业支出",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":1138545.2,"d":"1138545.20"},{"v":1138545.2,"d":"1138545.20"},{"v":1138545.2,"d":"1138545.20"},{"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"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":1138545.2,"d":"1138545.20"},{"v":1138545.2,"d":"1138545.20"},{"v":1138545.2,"d":"1138545.20"},{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",97826.88,97826.88,97826.88,{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",46556.16,46556.16,46556.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",49608.96,49608.96,49608.96,{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":91569.6,"d":"91569.60"},{"v":91569.6,"d":"91569.60"},{"v":91569.6,"d":"91569.60"},{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":852983.6,"d":"852983.60"},{"v":852983.6,"d":"852983.60"},{"v":852983.6,"d":"852983.60"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":32,"n_cols":20,"rows_kept":32,"merged":[[1,0,1,19],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",27976233.57,14527788.85,{"v":3399400,"d":"3399400.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},9801364.72,{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"}]
["208",{"$nulls":3},2929328.12,{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},781201.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,null,2929328.12,{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},781201.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2132459,"d":"2132459.00"},{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":124022.4,"d":"124022.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124022.4,"d":"124022.40"},{"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",311865.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},311865.12,{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":116390.4,"d":"116390.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116390.4,"d":"116390.40"},{"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":15667.2,"d":"15667.20"},{"v":15667.2,"d":"15667.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},23908360.25,11526679.05,{"v":3399400,"d":"3399400.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":8734601.2,"d":"8734601.20"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"}]
["  213","02",null,null,23908360.25,11526679.05,{"v":3399400,"d":"3399400.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":8734601.2,"d":"8734601.20"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"}]
["    213","  02","01","行政运行（林业）",13618759.05,11526679.05,{"v":2039400,"d":"2039400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","04","林业事业机构",2858748.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2858748.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","04","林业事业机构",{"v":1311992.8,"d":"1311992.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1311992.8,"d":"1311992.80"},{"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"}]
["    213","  02","04","林业事业机构",1824726.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1824726.64,{"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"}]
["    213","  02","04","林业事业机构",1235985.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1235985.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","11","动植物保护",{"v":1450000,"d":"1450000.00"},{"v":0,"d":"0.00"},{"v":1260000,"d":"1260000.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"}]
["    213","  02","12","湿地保护",1508148.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1503148.08,{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","  02","99","其他林业支出",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},{"v":1138545.2,"d":"1138545.20"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285561.6,"d":"285561.60"},{"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","02",null,null,{"v":1138545.2,"d":"1138545.20"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285561.6,"d":"285561.60"},{"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","  02","01","住房公积金",{"v":852983.6,"d":"852983.60"},{"v":852983.6,"d":"852983.60"},{"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"},{"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":91569.6,"d":"91569.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91569.6,"d":"91569.60"},{"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","  02","01","住房公积金",49608.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49608.96,{"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",97826.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},97826.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",46556.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46556.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":5,"n_rows":29,"n_cols":21,"rows_kept":29,"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]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",23171153.57,{"v":15148759,"d":"15148759.00"},{"v":8925816,"d":"8925816.00"},{"v":376392,"d":"376392.00"},{"v":54847,"d":"54847.00"},{"v":5791704,"d":"5791704.00"},5553575.85,1060413.13,{"v":0,"d":"0.00"},168545.08,{"v":3029751.8,"d":"3029751.80"},82965.12,1211900.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2468818.72]
["208",null,null,"机关事业单位基本养老保险缴费支出",2929328.12,{"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"},2929328.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2846363,"d":"2846363.00"},82965.12,{"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"}]
["  208","05",null,"  机关事业单位基本养老保险缴费支出",2929328.12,{"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"},2929328.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2846363,"d":"2846363.00"},82965.12,{"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"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":124022.4,"d":"124022.40"},{"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":124022.4,"d":"124022.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124022.4,"d":"124022.40"},{"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","  05","05","    机关事业单位基本养老保险缴费支出",{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":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",311865.12,{"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"},311865.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":244567.2,"d":"244567.20"},67297.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":116390.4,"d":"116390.40"},{"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":116390.4,"d":"116390.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116390.4,"d":"116390.40"},{"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","  05","05","    机关事业单位基本养老保险缴费支出",{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":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":15667.2,"d":"15667.20"},{"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":15667.2,"d":"15667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15667.2,"d":"15667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"行政运行（林业）",19103280.25,{"v":15148759,"d":"15148759.00"},{"v":8925816,"d":"8925816.00"},{"v":376392,"d":"376392.00"},{"v":54847,"d":"54847.00"},{"v":5791704,"d":"5791704.00"},1485702.53,1060413.13,{"v":0,"d":"0.00"},168545.08,{"v":183388.8,"d":"183388.80"},{"v":0,"d":"0.00"},73355.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2468818.72]
["  213","02",null,"  行政运行（林业）",19103280.25,{"v":15148759,"d":"15148759.00"},{"v":8925816,"d":"8925816.00"},{"v":376392,"d":"376392.00"},{"v":54847,"d":"54847.00"},{"v":5791704,"d":"5791704.00"},1485702.53,1060413.13,{"v":0,"d":"0.00"},168545.08,{"v":183388.8,"d":"183388.80"},{"v":0,"d":"0.00"},73355.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2468818.72]
["    213","  02","01","    行政运行（林业）",11526679.05,{"v":10662295,"d":"10662295.00"},{"v":6287136,"d":"6287136.00"},{"v":376392,"d":"376392.00"},{"v":54847,"d":"54847.00"},{"v":3943920,"d":"3943920.00"},864384.05,746360.65,{"v":0,"d":"0.00"},{"v":118023.4,"d":"118023.40"},{"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"}]
["    213","  02","04","    林业事业机构",1134985.46,{"v":581952,"d":"581952.00"},{"v":347856,"d":"347856.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234096,"d":"234096.00"},{"v":47202,"d":"47202.00"},40736.64,{"v":0,"d":"0.00"},6465.36,{"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"},505831.46]
["    213","  02","04","    林业事业机构",{"v":1211992.8,"d":"1211992.80"},{"v":620112,"d":"620112.00"},{"v":381660,"d":"381660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":238452,"d":"238452.00"},{"v":50064,"d":"50064.00"},43407.84,{"v":0,"d":"0.00"},6656.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":541816.8,"d":"541816.80"}]
["    213","  02","04","    林业事业机构",2658748.22,{"v":1144620,"d":"1144620.00"},{"v":675828,"d":"675828.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":468792,"d":"468792.00"},92957.76,{"v":80123.4,"d":"80123.40"},{"v":0,"d":"0.00"},12834.36,{"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"},1421170.46]
["    213","  02","04","    林业事业机构",1322726.64,{"v":1222836,"d":"1222836.00"},{"v":702036,"d":"702036.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":520800,"d":"520800.00"},99890.64,85598.52,{"v":0,"d":"0.00"},14292.12,{"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"}]
["    213","  02","12","    湿地保护",1248148.08,{"v":916944,"d":"916944.00"},{"v":531300,"d":"531300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":385644,"d":"385644.00"},331204.08,64186.08,{"v":0,"d":"0.00"},10273.68,{"v":183388.8,"d":"183388.80"},{"v":0,"d":"0.00"},73355.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",{"v":1138545.2,"d":"1138545.20"},{"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":1138545.2,"d":"1138545.20"},{"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":1138545.2,"d":"1138545.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"  住房公积金",{"v":1138545.2,"d":"1138545.20"},{"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":1138545.2,"d":"1138545.20"},{"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":1138545.2,"d":"1138545.20"},{"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":91569.6,"d":"91569.60"},{"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":91569.6,"d":"91569.60"},{"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":91569.6,"d":"91569.60"},{"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":852983.6,"d":"852983.60"},{"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":852983.6,"d":"852983.60"},{"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":852983.6,"d":"852983.60"},{"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",97826.88,{"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"},97826.88,{"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"},97826.88,{"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",46556.16,{"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"},46556.16,{"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"},46556.16,{"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",49608.96,{"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"},49608.96,{"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"},49608.96,{"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（政府预算）","index":6,"n_rows":29,"n_cols":13,"rows_kept":29,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",23171153.57,14527788.85,{"v":10662295,"d":"10662295.00"},3012510.25,{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},8643364.72,8643364.72,{"v":0,"d":"0.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",2929328.12,{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},781201.92,781201.92,{"v":0,"d":"0.00"}]
["  208",null,null,5,2929328.12,{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},781201.92,781201.92,{"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":2132459,"d":"2132459.00"},{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":2132459,"d":"2132459.00"},{"v":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":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228924,"d":"228924.00"},{"v":228924,"d":"228924.00"},{"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":124022.4,"d":"124022.40"},{"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":124022.4,"d":"124022.40"},{"v":124022.4,"d":"124022.40"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",311865.12,{"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"},311865.12,311865.12,{"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":116390.4,"d":"116390.40"},{"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":116390.4,"d":"116390.40"},{"v":116390.4,"d":"116390.40"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":15667.2,"d":"15667.20"},{"v":15667.2,"d":"15667.20"},{"v":0,"d":"0.00"},{"v":15667.2,"d":"15667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",null,null,"行政运行（林业）",19103280.25,11526679.05,{"v":10662295,"d":"10662295.00"},864384.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7576601.2,"d":"7576601.20"},{"v":7576601.2,"d":"7576601.20"},{"v":0,"d":"0.00"}]
["  213",null,null,2,19103280.25,11526679.05,{"v":10662295,"d":"10662295.00"},864384.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7576601.2,"d":"7576601.20"},{"v":7576601.2,"d":"7576601.20"},{"v":0,"d":"0.00"}]
["    213","02","01","    行政运行（林业）",11526679.05,11526679.05,{"v":10662295,"d":"10662295.00"},864384.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    213","02","04","    林业事业机构",2658748.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2658748.22,2658748.22,{"v":0,"d":"0.00"}]
["    213","02","04","    林业事业机构",{"v":1211992.8,"d":"1211992.80"},{"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":1211992.8,"d":"1211992.80"},{"v":1211992.8,"d":"1211992.80"},{"v":0,"d":"0.00"}]
["    213","02","04","    林业事业机构",1322726.64,{"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"},1322726.64,1322726.64,{"v":0,"d":"0.00"}]
["    213","02","04","    林业事业机构",1134985.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1134985.46,1134985.46,{"v":0,"d":"0.00"}]
["    213","02","12","    湿地保护",1248148.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1248148.08,1248148.08,{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",{"v":1138545.2,"d":"1138545.20"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":285561.6,"d":"285561.60"},{"v":285561.6,"d":"285561.60"},{"v":0,"d":"0.00"}]
["  221",null,null,2,{"v":1138545.2,"d":"1138545.20"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":285561.6,"d":"285561.60"},{"v":285561.6,"d":"285561.60"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",{"v":852983.6,"d":"852983.60"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":852983.6,"d":"852983.60"},{"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":91569.6,"d":"91569.60"},{"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":91569.6,"d":"91569.60"},{"v":91569.6,"d":"91569.60"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",49608.96,{"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"},49608.96,49608.96,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",97826.88,{"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"},97826.88,97826.88,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",46556.16,{"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"},46556.16,46556.16,{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":14,"n_cols":32,"rows_kept":14,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":2852400,"d":"2,852,400.00"},{"v":93000,"d":"93,000.00"},{"v":124000,"d":"124,000.00"},{"v":33000,"d":"33,000.00"},{"v":153200,"d":"153,200.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173000,"d":"173,000.00"},{"v":126000,"d":"126,000.00"},{"v":20000,"d":"20,000.00"},{"v":124500,"d":"124,500.00"},{"v":54100,"d":"54,100.00"},{"v":550000,"d":"550,000.00"},{"v":73500,"d":"73,500.00"},{"v":85547.6,"d":"85,547.60"},{"v":182661.3,"d":"182,661.30"},{"v":443000,"d":"443,000.00"},{"v":315300,"d":"315,300.00"},{"v":211591.1,"d":"211,591.10"},{"v":15000,"d":"15,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":52000,"d":"52,000.00"},{"v":9000,"d":"9,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"v":2852400,"d":"2,852,400.00"},{"v":93000,"d":"93,000.00"},{"v":124000,"d":"124,000.00"},{"v":33000,"d":"33,000.00"},{"v":153200,"d":"153,200.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173000,"d":"173,000.00"},{"v":126000,"d":"126,000.00"},{"v":20000,"d":"20,000.00"},{"v":124500,"d":"124,500.00"},{"v":54100,"d":"54,100.00"},{"v":550000,"d":"550,000.00"},{"v":73500,"d":"73,500.00"},{"v":85547.6,"d":"85,547.60"},{"v":182661.3,"d":"182,661.30"},{"v":443000,"d":"443,000.00"},{"v":315300,"d":"315,300.00"},{"v":211591.1,"d":"211,591.10"},{"v":15000,"d":"15,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":52000,"d":"52,000.00"},{"v":9000,"d":"9,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":2852400,"d":"2,852,400.00"},{"v":93000,"d":"93,000.00"},{"v":124000,"d":"124,000.00"},{"v":33000,"d":"33,000.00"},{"v":153200,"d":"153,200.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173000,"d":"173,000.00"},{"v":126000,"d":"126,000.00"},{"v":20000,"d":"20,000.00"},{"v":124500,"d":"124,500.00"},{"v":54100,"d":"54,100.00"},{"v":550000,"d":"550,000.00"},{"v":73500,"d":"73,500.00"},{"v":85547.6,"d":"85,547.60"},{"v":182661.3,"d":"182,661.30"},{"v":443000,"d":"443,000.00"},{"v":315300,"d":"315,300.00"},{"v":211591.1,"d":"211,591.10"},{"v":15000,"d":"15,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":52000,"d":"52,000.00"},{"v":9000,"d":"9,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",{"v":2039400,"d":"2,039,400.00"},{"v":55000,"d":"55,000.00"},{"v":100000,"d":"100,000.00"},{"v":15000,"d":"15,000.00"},{"v":120000,"d":"120,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160,000.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":115000,"d":"115,000.00"},{"v":50000,"d":"50,000.00"},{"v":320000,"d":"320,000.00"},{"v":50000,"d":"50,000.00"},{"v":50297.2,"d":"50,297.20"},{"v":157178.8,"d":"157,178.80"},{"v":230000,"d":"230,000.00"},{"v":292800,"d":"292,800.00"},{"v":174124,"d":"174,124.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":200000,"d":"200,000.00"},{"v":10000,"d":"10,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":80000,"d":"80,000.00"},{"v":5000,"d":"5,000.00"},{"v":9500,"d":"9,500.00"},{"v":10000,"d":"10,000.00"},{"v":53500,"d":"53,500.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":100000,"d":"100,000.00"},{"v":5000,"d":"5,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":50000,"d":"50,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":200,"d":"200.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":252000,"d":"252,000.00"},{"v":15000,"d":"15,000.00"},{"v":4000,"d":"4,000.00"},{"v":13000,"d":"13,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49000,"d":"49,000.00"},{"v":13000,"d":"13,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":58000,"d":"58,000.00"},{"v":0,"d":"0.00"},{"v":22000,"d":"22,000.00"},{"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"}]
["  213","  02","04","林业事业机构",{"v":101000,"d":"101,000.00"},{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"},{"v":1500,"d":"1,500.00"},{"v":31000,"d":"31,000.00"},{"v":5000,"d":"5,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":31500,"d":"31,500.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","12","湿地保护",{"v":160000,"d":"160,000.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"},{"v":5000,"d":"5,000.00"},{"v":8000,"d":"8,000.00"},{"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":20000,"d":"20,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":4250.4,"d":"4,250.40"},{"v":13282.5,"d":"13,282.50"},{"v":30000,"d":"30,000.00"},{"v":20000,"d":"20,000.00"},{"v":14467.1,"d":"14,467.10"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":14,"n_cols":19,"rows_kept":14,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":2852400,"d":"2852400.00"},{"v":2039400,"d":"2039400.00"},{"v":955276,"d":"955276.00"},{"v":115000,"d":"115000.00"},{"v":50000,"d":"50000.00"},{"v":60000,"d":"60000.00"},{"v":320000,"d":"320000.00"},{"v":230000,"d":"230000.00"},{"v":85000,"d":"85000.00"},{"v":174124,"d":"174124.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":813000,"d":"813000.00"},{"v":813000,"d":"813000.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"v":2852400,"d":"2852400.00"},{"v":2039400,"d":"2039400.00"},{"v":955276,"d":"955276.00"},{"v":115000,"d":"115000.00"},{"v":50000,"d":"50000.00"},{"v":60000,"d":"60000.00"},{"v":320000,"d":"320000.00"},{"v":230000,"d":"230000.00"},{"v":85000,"d":"85000.00"},{"v":174124,"d":"174124.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":813000,"d":"813000.00"},{"v":813000,"d":"813000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":2852400,"d":"2852400.00"},{"v":2039400,"d":"2039400.00"},{"v":955276,"d":"955276.00"},{"v":115000,"d":"115000.00"},{"v":50000,"d":"50000.00"},{"v":60000,"d":"60000.00"},{"v":320000,"d":"320000.00"},{"v":230000,"d":"230000.00"},{"v":85000,"d":"85000.00"},{"v":174124,"d":"174124.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":813000,"d":"813000.00"},{"v":813000,"d":"813000.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",{"v":2039400,"d":"2039400.00"},{"v":2039400,"d":"2039400.00"},{"v":955276,"d":"955276.00"},{"v":115000,"d":"115000.00"},{"v":50000,"d":"50000.00"},{"v":60000,"d":"60000.00"},{"v":320000,"d":"320000.00"},{"v":230000,"d":"230000.00"},{"v":85000,"d":"85000.00"},{"v":174124,"d":"174124.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":252000,"d":"252000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":252000,"d":"252000.00"},{"v":252000,"d":"252000.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":101000,"d":"101000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101000,"d":"101000.00"},{"v":101000,"d":"101000.00"},{"v":0,"d":"0.00"}]
["  213","  02","12","湿地保护",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160000.00"},{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"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]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[{"v":213,"d":"213.00"},{"$nulls":3},{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[null,{"v":2,"d":"2.00"},null,null,{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[null,null,{"v":1,"d":"1.00"},null,{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[{"v":213,"d":"213.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},"行政运行（林业）",{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":52680,"d":"￥52,680.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":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-个人家庭（政府预算）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[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]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":52680,"d":"52,680.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"v":52680,"d":"52,680.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":52680,"d":"52,680.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",{"v":52680,"d":"52,680.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
["填报单位：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$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）","一般预算拨款","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":22021388.17,"d":"22,021,388.17"},"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":1500000,"d":"1,500,000.00"},"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":1320000,"d":"1,320,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":2929328.12,"d":"2,929,328.12"},{"v":2693785.4,"d":"2693785.40"},{"v":0,"d":"0.00"}]
["其他收入",{"v":3134845.4,"d":"3,134,845.40"},"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":23908360.25,"d":"23,908,360.25"},19756355.49,{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":1138545.2,"d":"1,138,545.20"},1071247.28,{"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":27976233.57,"d":"27,976,233.57"},"本年支出合计",{"v":27976233.57,"d":"27,976,233.57"},23521388.17,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":31,"n_cols":19,"rows_kept":31,"merged":[[1,0,1,18],[2,0,2,4],[2,17,2,18],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,18],[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],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":23521388.17,"d":"23,521,388.17"},{"v":21621388.17,"d":"21,621,388.17"},{"v":20038308.17,"d":"20,038,308.17"},{"v":1530400,"d":"1,530,400.00"},{"v":52680,"d":"52,680.00"},{"v":1900000,"d":"1,900,000.00"},{"v":1705000,"d":"1,705,000.00"},{"v":0,"d":"0.00"},{"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":150000,"d":"150,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":20827602.77,"d":"20,827,602.77"},{"v":18927602.77,"d":"18,927,602.77"},{"v":17344522.77,"d":"17,344,522.77"},{"v":1530400,"d":"1,530,400.00"},{"v":52680,"d":"52,680.00"},{"v":1900000,"d":"1,900,000.00"},{"v":1705000,"d":"1,705,000.00"},{"v":0,"d":"0.00"},{"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":150000,"d":"150,000.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"v":19756355.49,"d":"19,756,355.49"},{"v":17856355.49,"d":"17,856,355.49"},{"v":16273275.49,"d":"16,273,275.49"},{"v":1530400,"d":"1,530,400.00"},{"v":52680,"d":"52,680.00"},{"v":1900000,"d":"1,900,000.00"},{"v":1705000,"d":"1,705,000.00"},{"v":0,"d":"0.00"},{"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":150000,"d":"150,000.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",{"v":12306759.05,"d":"12,306,759.05"},{"v":12306759.05,"d":"12,306,759.05"},{"v":10926679.05,"d":"10,926,679.05"},{"v":1327400,"d":"1,327,400.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":2128748.22,"d":"2,128,748.22"},{"v":2128748.22,"d":"2,128,748.22"},{"v":2128748.22,"d":"2,128,748.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":704721.88,"d":"704,721.88"},{"v":454721.88,"d":"454,721.88"},{"v":412721.88,"d":"412,721.88"},{"v":42000,"d":"42,000.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"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"}]
["  213","  02","04","林业事业机构",{"v":895985.46,"d":"895,985.46"},{"v":895985.46,"d":"895,985.46"},{"v":894985.46,"d":"894,985.46"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":661992.8,"d":"661,992.80"},{"v":661992.8,"d":"661,992.80"},{"v":661992.8,"d":"661,992.80"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","动植物保护",{"v":1450000,"d":"1,450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1450000,"d":"1,450,000.00"},{"v":1260000,"d":"1,260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"}]
["  213","  02","12","湿地保护",{"v":1508148.08,"d":"1,508,148.08"},{"v":1408148.08,"d":"1,408,148.08"},{"v":1248148.08,"d":"1,248,148.08"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","99","其他林业支出",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":1071247.28,"d":"1,071,247.28"},{"v":1071247.28,"d":"1,071,247.28"},{"v":1071247.28,"d":"1,071,247.28"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":46556.16,"d":"46,556.16"},{"v":46556.16,"d":"46,556.16"},{"v":46556.16,"d":"46,556.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":91569.6,"d":"91,569.60"},{"v":91569.6,"d":"91,569.60"},{"v":91569.6,"d":"91,569.60"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":30528.96,"d":"30,528.96"},{"v":30528.96,"d":"30,528.96"},{"v":30528.96,"d":"30,528.96"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":852983.6,"d":"852,983.60"},{"v":852983.6,"d":"852,983.60"},{"v":852983.6,"d":"852,983.60"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":49608.96,"d":"49,608.96"},{"v":49608.96,"d":"49,608.96"},{"v":49608.96,"d":"49,608.96"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":2693785.4,"d":"2,693,785.40"},{"v":2693785.4,"d":"2,693,785.40"},{"v":2693785.4,"d":"2,693,785.40"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2693785.4,"d":"2,693,785.40"},{"v":2693785.4,"d":"2,693,785.40"},{"v":2693785.4,"d":"2,693,785.40"},{"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"},{"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":76322.4,"d":"76,322.40"},{"v":76322.4,"d":"76,322.40"},{"v":76322.4,"d":"76,322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":228924,"d":"228,924.00"},{"v":228924,"d":"228,924.00"},{"v":228924,"d":"228,924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":2132459,"d":"2,132,459.00"},{"v":2132459,"d":"2,132,459.00"},{"v":2132459,"d":"2,132,459.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":116390.4,"d":"116,390.40"},{"v":116390.4,"d":"116,390.40"},{"v":116390.4,"d":"116,390.40"},{"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"},{"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":124022.4,"d":"124,022.40"},{"v":124022.4,"d":"124,022.40"},{"v":124022.4,"d":"124,022.40"},{"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"},{"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":15667.2,"d":"15,667.20"},{"v":15667.2,"d":"15,667.20"},{"v":15667.2,"d":"15,667.20"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":13,"n_rows":29,"n_cols":9,"rows_kept":29,"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]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出情况表"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":21621388.17,"d":"21,621,388.17"},{"v":21621388.17,"d":"21,621,388.17"},{"v":20038308.17,"d":"20,038,308.17"},{"v":1530400,"d":"1,530,400.00"},{"v":52680,"d":"52,680.00"}]
[null,"02",null,null,{"v":18927602.77,"d":"18,927,602.77"},{"v":18927602.77,"d":"18,927,602.77"},{"v":17344522.77,"d":"17,344,522.77"},{"v":1530400,"d":"1,530,400.00"},{"v":52680,"d":"52,680.00"}]
["213",{"$nulls":3},{"v":17856355.49,"d":"17,856,355.49"},{"v":17856355.49,"d":"17,856,355.49"},{"v":16273275.49,"d":"16,273,275.49"},{"v":1530400,"d":"1,530,400.00"},{"v":52680,"d":"52,680.00"}]
["  213","  02","01","行政运行（林业）",{"v":12306759.05,"d":"12,306,759.05"},{"v":12306759.05,"d":"12,306,759.05"},{"v":10926679.05,"d":"10,926,679.05"},{"v":1327400,"d":"1,327,400.00"},{"v":52680,"d":"52,680.00"}]
["  213","  02","04","林业事业机构",{"v":2128748.22,"d":"2,128,748.22"},{"v":2128748.22,"d":"2,128,748.22"},{"v":2128748.22,"d":"2,128,748.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":661992.8,"d":"661,992.80"},{"v":661992.8,"d":"661,992.80"},{"v":661992.8,"d":"661,992.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":454721.88,"d":"454,721.88"},{"v":454721.88,"d":"454,721.88"},{"v":412721.88,"d":"412,721.88"},{"v":42000,"d":"42,000.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":895985.46,"d":"895,985.46"},{"v":895985.46,"d":"895,985.46"},{"v":894985.46,"d":"894,985.46"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["  213","  02","12","湿地保护",{"v":1408148.08,"d":"1,408,148.08"},{"v":1408148.08,"d":"1,408,148.08"},{"v":1248148.08,"d":"1,248,148.08"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":1071247.28,"d":"1,071,247.28"},{"v":1071247.28,"d":"1,071,247.28"},{"v":1071247.28,"d":"1,071,247.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":46556.16,"d":"46,556.16"},{"v":46556.16,"d":"46,556.16"},{"v":46556.16,"d":"46,556.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":49608.96,"d":"49,608.96"},{"v":49608.96,"d":"49,608.96"},{"v":49608.96,"d":"49,608.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":30528.96,"d":"30,528.96"},{"v":30528.96,"d":"30,528.96"},{"v":30528.96,"d":"30,528.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":852983.6,"d":"852,983.60"},{"v":852983.6,"d":"852,983.60"},{"v":852983.6,"d":"852,983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":91569.6,"d":"91,569.60"},{"v":91569.6,"d":"91,569.60"},{"v":91569.6,"d":"91,569.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":2693785.4,"d":"2,693,785.40"},{"v":2693785.4,"d":"2,693,785.40"},{"v":2693785.4,"d":"2,693,785.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2693785.4,"d":"2,693,785.40"},{"v":2693785.4,"d":"2,693,785.40"},{"v":2693785.4,"d":"2,693,785.40"},{"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":116390.4,"d":"116,390.40"},{"v":116390.4,"d":"116,390.40"},{"v":116390.4,"d":"116,390.40"},{"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":76322.4,"d":"76,322.40"},{"v":76322.4,"d":"76,322.40"},{"v":76322.4,"d":"76,322.40"},{"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":228924,"d":"228,924.00"},{"v":228924,"d":"228,924.00"},{"v":228924,"d":"228,924.00"},{"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":2132459,"d":"2,132,459.00"},{"v":2132459,"d":"2,132,459.00"},{"v":2132459,"d":"2,132,459.00"},{"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":124022.4,"d":"124,022.40"},{"v":124022.4,"d":"124,022.40"},{"v":124022.4,"d":"124,022.40"},{"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":15667.2,"d":"15,667.20"},{"v":15667.2,"d":"15,667.20"},{"v":15667.2,"d":"15,667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":28,"n_cols":21,"rows_kept":28,"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],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位名称：临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",20038308.17,{"v":13089083,"d":"13089083.00"},{"v":8444568,"d":"8444568.00"},{"v":376392,"d":"376392.00"},{"v":54847,"d":"54847.00"},{"v":4213276,"d":"4213276.00"},3987287.65,958119.61,{"v":0,"d":"0.00"},151993.84,{"v":2861507,"d":"2861507.00"},{"v":15667.2,"d":"15667.20"},{"v":1144602.8,"d":"1144602.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1817334.72]
[null,"02",null,null,17344522.77,{"v":13089083,"d":"13089083.00"},{"v":8444568,"d":"8444568.00"},{"v":376392,"d":"376392.00"},{"v":54847,"d":"54847.00"},{"v":4213276,"d":"4213276.00"},1293502.25,958119.61,{"v":0,"d":"0.00"},151993.84,{"v":183388.8,"d":"183388.80"},{"v":0,"d":"0.00"},{"v":1144602.8,"d":"1144602.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1817334.72]
["213",{"$nulls":3},16273275.49,{"v":13089083,"d":"13089083.00"},{"v":8444568,"d":"8444568.00"},{"v":376392,"d":"376392.00"},{"v":54847,"d":"54847.00"},{"v":4213276,"d":"4213276.00"},1293502.25,958119.61,{"v":0,"d":"0.00"},151993.84,{"v":183388.8,"d":"183388.80"},{"v":0,"d":"0.00"},73355.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1817334.72]
["  213","  02","01","行政运行（林业）",10926679.05,{"v":10062295,"d":"10062295.00"},{"v":6287136,"d":"6287136.00"},{"v":376392,"d":"376392.00"},{"v":54847,"d":"54847.00"},{"v":3343920,"d":"3343920.00"},864384.05,746360.65,{"v":0,"d":"0.00"},{"v":118023.4,"d":"118023.40"},{"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"}]
["  213","  02","04","林业事业机构",412721.88,{"v":381612,"d":"381612.00"},{"v":220788,"d":"220788.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160824,"d":"160824.00"},31109.88,26712.84,{"v":0,"d":"0.00"},4397.04,{"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"}]
["  213","  02","04","林业事业机构",894985.46,{"v":421952,"d":"421952.00"},{"v":347856,"d":"347856.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74096,"d":"74096.00"},{"v":47202,"d":"47202.00"},40736.64,{"v":0,"d":"0.00"},6465.36,{"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"},425831.46]
["  213","  02","04","林业事业机构",{"v":661992.8,"d":"661992.80"},{"v":381660,"d":"381660.00"},{"v":381660,"d":"381660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280332.8,"d":"280332.80"}]
["  213","  02","04","林业事业机构",2128748.22,{"v":924620,"d":"924620.00"},{"v":675828,"d":"675828.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":248792,"d":"248792.00"},92957.76,{"v":80123.4,"d":"80123.40"},{"v":0,"d":"0.00"},12834.36,{"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"},1111170.46]
["  213","  02","12","湿地保护",1248148.08,{"v":916944,"d":"916944.00"},{"v":531300,"d":"531300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":385644,"d":"385644.00"},257848.56,64186.08,{"v":0,"d":"0.00"},10273.68,{"v":183388.8,"d":"183388.80"},{"v":0,"d":"0.00"},73355.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},1071247.28,{"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"},{"v":0,"d":"0.00"},1071247.28,{"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":852983.6,"d":"852983.60"},{"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"},{"v":0,"d":"0.00"},{"v":852983.6,"d":"852983.60"},{"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":91569.6,"d":"91569.60"},{"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"},{"v":0,"d":"0.00"},{"v":91569.6,"d":"91569.60"},{"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",30528.96,{"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"},{"v":0,"d":"0.00"},30528.96,{"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",46556.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46556.16,{"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",49608.96,{"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"},{"v":0,"d":"0.00"},49608.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":2693785.4,"d":"2693785.40"},{"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":2693785.4,"d":"2693785.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2678118.2,"d":"2678118.20"},{"v":15667.2,"d":"15667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2693785.4,"d":"2693785.40"},{"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":2693785.4,"d":"2693785.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2678118.2,"d":"2678118.20"},{"v":15667.2,"d":"15667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":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":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":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":76322.4,"d":"76322.40"},{"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":76322.4,"d":"76322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76322.4,"d":"76322.40"},{"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","  05","05","机关事业单位基本养老保险缴费支出",{"v":116390.4,"d":"116390.40"},{"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":116390.4,"d":"116390.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116390.4,"d":"116390.40"},{"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","  05","05","机关事业单位基本养老保险缴费支出",{"v":124022.4,"d":"124022.40"},{"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":124022.4,"d":"124022.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124022.4,"d":"124022.40"},{"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","  05","06","机关事业单位职业年金缴费支出",{"v":15667.2,"d":"15667.20"},{"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":15667.2,"d":"15667.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15667.2,"d":"15667.20"},{"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"}]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":28,"n_cols":13,"rows_kept":28,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",20038308.17,13927788.85,{"v":10062295,"d":"10062295.00"},3012510.25,{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},6110519.32,6110519.32,{"v":0,"d":"0.00"}]
[null,"02",null,null,17344522.77,11779662.65,{"v":10062295,"d":"10062295.00"},864384.05,{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},5564860.12,5564860.12,{"v":0,"d":"0.00"}]
["213",{"$nulls":3},16273275.49,10926679.05,{"v":10062295,"d":"10062295.00"},864384.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5346596.44,5346596.44,{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",10926679.05,10926679.05,{"v":10062295,"d":"10062295.00"},864384.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",894985.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},894985.46,894985.46,{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":661992.8,"d":"661992.80"},{"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":661992.8,"d":"661992.80"},{"v":661992.8,"d":"661992.80"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",2128748.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2128748.22,2128748.22,{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",412721.88,{"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"},412721.88,412721.88,{"v":0,"d":"0.00"}]
["  213","  02","12","湿地保护",1248148.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1248148.08,1248148.08,{"v":0,"d":"0.00"}]
["221",{"$nulls":3},1071247.28,{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},218263.68,218263.68,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",49608.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49608.96,49608.96,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",30528.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30528.96,30528.96,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",46556.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46556.16,46556.16,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":852983.6,"d":"852983.60"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":852983.6,"d":"852983.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":91569.6,"d":"91569.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91569.6,"d":"91569.60"},{"v":91569.6,"d":"91569.60"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":2693785.4,"d":"2693785.40"},{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":545659.2,"d":"545659.20"},{"v":545659.2,"d":"545659.20"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2693785.4,"d":"2693785.40"},{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":2148126.2,"d":"2148126.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":545659.2,"d":"545659.20"},{"v":545659.2,"d":"545659.20"},{"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":116390.4,"d":"116390.40"},{"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":116390.4,"d":"116390.40"},{"v":116390.4,"d":"116390.40"},{"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":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228924,"d":"228924.00"},{"v":228924,"d":"228924.00"},{"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":76322.4,"d":"76322.40"},{"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":76322.4,"d":"76322.40"},{"v":76322.4,"d":"76322.40"},{"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":124022.4,"d":"124022.40"},{"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":124022.4,"d":"124022.40"},{"v":124022.4,"d":"124022.40"},{"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":2132459,"d":"2132459.00"},{"v":2132459,"d":"2132459.00"},{"v":0,"d":"0.00"},{"v":2132459,"d":"2132459.00"},{"v":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":15667.2,"d":"15667.20"},{"v":15667.2,"d":"15667.20"},{"v":0,"d":"0.00"},{"v":15667.2,"d":"15667.20"},{"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"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":14,"n_cols":32,"rows_kept":14,"merged":[[1,0,1,24],[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],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":3235400,"d":"3,235,400.00"},{"v":237000,"d":"237,000.00"},{"v":216000,"d":"216,000.00"},{"v":26000,"d":"26,000.00"},{"v":25500,"d":"25,500.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":167000,"d":"167,000.00"},{"v":8000,"d":"8,000.00"},{"v":21000,"d":"21,000.00"},{"v":20000,"d":"20,000.00"},{"v":50000,"d":"50,000.00"},{"v":224000,"d":"224,000.00"},{"v":113500,"d":"113,500.00"},{"v":55547.6,"d":"55,547.60"},{"v":170461.3,"d":"170,461.30"},{"v":314000,"d":"314,000.00"},{"v":394800,"d":"394,800.00"},{"v":872591.1,"d":"872,591.10"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":200000,"d":"200,000.0000"},{"v":0,"d":"0.0000"},{"v":115000,"d":"115,000.0000"}]
[null,"02",null,null,{"v":3235400,"d":"3,235,400.00"},{"v":237000,"d":"237,000.00"},{"v":216000,"d":"216,000.00"},{"v":26000,"d":"26,000.00"},{"v":25500,"d":"25,500.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":167000,"d":"167,000.00"},{"v":8000,"d":"8,000.00"},{"v":21000,"d":"21,000.00"},{"v":20000,"d":"20,000.00"},{"v":50000,"d":"50,000.00"},{"v":224000,"d":"224,000.00"},{"v":113500,"d":"113,500.00"},{"v":55547.6,"d":"55,547.60"},{"v":170461.3,"d":"170,461.30"},{"v":314000,"d":"314,000.00"},{"v":394800,"d":"394,800.00"},{"v":872591.1,"d":"872,591.10"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":200000,"d":"200,000.0000"},{"v":0,"d":"0.0000"},{"v":115000,"d":"115,000.0000"}]
["213",{"$nulls":3},{"v":3235400,"d":"3,235,400.00"},{"v":237000,"d":"237,000.00"},{"v":216000,"d":"216,000.00"},{"v":26000,"d":"26,000.00"},{"v":25500,"d":"25,500.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":167000,"d":"167,000.00"},{"v":8000,"d":"8,000.00"},{"v":21000,"d":"21,000.00"},{"v":20000,"d":"20,000.00"},{"v":50000,"d":"50,000.00"},{"v":224000,"d":"224,000.00"},{"v":113500,"d":"113,500.00"},{"v":55547.6,"d":"55,547.60"},{"v":170461.3,"d":"170,461.30"},{"v":314000,"d":"314,000.00"},{"v":394800,"d":"394,800.00"},{"v":872591.1,"d":"872,591.10"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":200000,"d":"200,000.0000"},{"v":0,"d":"0.0000"},{"v":115000,"d":"115,000.0000"}]
["  213","  02","01","行政运行（林业）",{"v":1327400,"d":"1,327,400.00"},{"v":5000,"d":"5,000.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":50000,"d":"50,000.00"},{"v":13000,"d":"13,000.00"},{"v":50000,"d":"50,000.00"},{"v":50297.2,"d":"50,297.20"},{"v":157178.8,"d":"157,178.80"},{"v":230000,"d":"230,000.00"},{"v":292800,"d":"292,800.00"},{"v":174124,"d":"174,124.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":50000,"d":"50,000.0000"},{"v":0,"d":"0.0000"},{"v":10000,"d":"10,000.0000"}]
["  213","  02","04","林业事业机构",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  213","  02","04","林业事业机构",{"v":292000,"d":"292,000.00"},{"v":5000,"d":"5,000.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21000,"d":"21,000.00"},{"v":63500,"d":"63,500.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":150000,"d":"150,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  213","  02","11","动植物保护",{"v":1260000,"d":"1,260,000.00"},{"v":217000,"d":"217,000.00"},{"v":150000,"d":"150,000.00"},{"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":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":663000,"d":"663,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100,000.0000"}]
["  213","  02","12","湿地保护",{"v":255000,"d":"255,000.00"},{"v":10000,"d":"10,000.00"},{"v":15000,"d":"15,000.00"},{"v":9000,"d":"9,000.00"},{"v":16000,"d":"16,000.00"},{"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":21000,"d":"21,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":4250.4,"d":"4,250.40"},{"v":13282.5,"d":"13,282.50"},{"v":60000,"d":"60,000.00"},{"v":22000,"d":"22,000.00"},{"v":14467.1,"d":"14,467.10"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":5000,"d":"5,000.0000"}]
["  213","  02","99","其他林业支出",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":14,"n_cols":19,"rows_kept":14,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":3235400,"d":"3,235,400.00"},{"v":2687400,"d":"2,687,400.00"},{"v":1182276,"d":"1,182,276.00"},{"v":15000,"d":"15,000.00"},{"v":50000,"d":"50,000.00"},{"v":160000,"d":"160,000.00"},{"v":143000,"d":"143,000.00"},{"v":230000,"d":"230,000.00"},{"v":0,"d":"0.00"},{"v":857124,"d":"857,124.00"},{"v":0,"d":"0.0000"},{"v":50000,"d":"50,000.0000"},{"v":548000,"d":"548,000.00"},{"v":548000,"d":"548,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":3235400,"d":"3,235,400.00"},{"v":2687400,"d":"2,687,400.00"},{"v":1182276,"d":"1,182,276.00"},{"v":15000,"d":"15,000.00"},{"v":50000,"d":"50,000.00"},{"v":160000,"d":"160,000.00"},{"v":143000,"d":"143,000.00"},{"v":230000,"d":"230,000.00"},{"v":0,"d":"0.00"},{"v":857124,"d":"857,124.00"},{"v":0,"d":"0.0000"},{"v":50000,"d":"50,000.0000"},{"v":548000,"d":"548,000.00"},{"v":548000,"d":"548,000.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"v":3235400,"d":"3,235,400.00"},{"v":2687400,"d":"2,687,400.00"},{"v":1182276,"d":"1,182,276.00"},{"v":15000,"d":"15,000.00"},{"v":50000,"d":"50,000.00"},{"v":160000,"d":"160,000.00"},{"v":143000,"d":"143,000.00"},{"v":230000,"d":"230,000.00"},{"v":0,"d":"0.00"},{"v":857124,"d":"857,124.00"},{"v":0,"d":"0.0000"},{"v":50000,"d":"50,000.0000"},{"v":548000,"d":"548,000.00"},{"v":548000,"d":"548,000.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",{"v":1327400,"d":"1,327,400.00"},{"v":1327400,"d":"1,327,400.00"},{"v":735276,"d":"735,276.00"},{"v":15000,"d":"15,000.00"},{"v":50000,"d":"50,000.00"},{"v":60000,"d":"60,000.00"},{"v":13000,"d":"13,000.00"},{"v":230000,"d":"230,000.00"},{"v":0,"d":"0.00"},{"v":174124,"d":"174,124.00"},{"v":0,"d":"0.0000"},{"v":50000,"d":"50,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",{"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"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["  213","  02","11","动植物保护",{"v":1260000,"d":"1,260,000.00"},{"v":1260000,"d":"1,260,000.00"},{"v":397000,"d":"397,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":663000,"d":"663,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","12","湿地保护",{"v":255000,"d":"255,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":255000,"d":"255,000.00"},{"v":255000,"d":"255,000.00"},{"v":0,"d":"0.00"}]
["  213","  02","99","其他林业支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":9,"n_cols":16,"rows_kept":9,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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-个人家庭（政府预算）","index":19,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[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]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":52680,"d":"52,680.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":52680,"d":"52,680.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},{"v":52680,"d":"52,680.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","01","行政运行（林业）",{"v":52680,"d":"52,680.00"},{"v":52680,"d":"52,680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金","index":20,"n_rows":7,"n_cols":17,"rows_kept":7,"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]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":15},"单位：元"]
["功能科目",{"$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":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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（政府预算）","index":21,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"专户","index":22,"n_rows":7,"n_cols":17,"rows_kept":7,"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]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":15},"单位：元"]
["功能科目",{"$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":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"专户（政府预算）","index":23,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"经费拨款","index":24,"n_rows":31,"n_cols":17,"rows_kept":31,"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]],"flags":["formulas_cached_only"]}
[]
["一般预算拨款-经费拨款"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":15},"单位：元"]
["功能科目",{"$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",22021388.17,20571388.17,19755855.53,762852.64,{"v":52680,"d":"52680.00"},{"v":1450000,"d":"1450000.00"},{"v":1255000,"d":"1255000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},{"v":2638950.2,"d":"2638950.20"},{"v":2638950.2,"d":"2638950.20"},{"v":2638950.2,"d":"2638950.20"},{"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"}]
[null,5,null,null,{"v":2638950.2,"d":"2638950.20"},{"v":2638950.2,"d":"2638950.20"},{"v":2638950.2,"d":"2638950.20"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":76322.4,"d":"76322.40"},{"v":76322.4,"d":"76322.40"},{"v":76322.4,"d":"76322.40"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":228924,"d":"228924.00"},{"v":228924,"d":"228924.00"},{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":2093291,"d":"2093291.00"},{"v":2093291,"d":"2093291.00"},{"v":2093291,"d":"2093291.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":124022.4,"d":"124022.40"},{"v":124022.4,"d":"124022.40"},{"v":124022.4,"d":"124022.40"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":116390.4,"d":"116390.40"},{"v":116390.4,"d":"116390.40"},{"v":116390.4,"d":"116390.40"},{"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"}]
[213,{"$nulls":3},18326857.89,16876857.89,16061325.25,762852.64,{"v":52680,"d":"52680.00"},{"v":1450000,"d":"1450000.00"},{"v":1255000,"d":"1255000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,18326857.89,16876857.89,16061325.25,762852.64,{"v":52680,"d":"52680.00"},{"v":1450000,"d":"1450000.00"},{"v":1255000,"d":"1255000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"}]
[213,2,1,"行政运行（林业）",11327261.45,11327261.45,10714728.81,559852.64,{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,2,4,"林业事业机构",2128748.22,2128748.22,2128748.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,2,4,"林业事业机构",{"v":661992.8,"d":"661992.80"},{"v":661992.8,"d":"661992.80"},{"v":661992.8,"d":"661992.80"},{"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"}]
[213,2,4,"林业事业机构",704721.88,454721.88,412721.88,{"v":42000,"d":"42000.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,2,4,"林业事业机构",895985.46,895985.46,894985.46,{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,2,11,"动植物保护",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":810000,"d":"810000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"}]
[213,2,12,"湿地保护",1508148.08,1408148.08,1248148.08,{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":95000,"d":"95000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[213,2,99,"其他林业支出",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},1055580.08,1055580.08,1055580.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,1055580.08,1055580.08,1055580.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",30528.96,30528.96,30528.96,{"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"}]
[221,2,1,"住房公积金",49608.96,49608.96,49608.96,{"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"}]
[221,2,1,"住房公积金",46556.16,46556.16,46556.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":91569.6,"d":"91569.60"},{"v":91569.6,"d":"91569.60"},{"v":91569.6,"d":"91569.60"},{"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":837316.4,"d":"837316.40"},{"v":837316.4,"d":"837316.40"},{"v":837316.4,"d":"837316.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":31,"n_cols":17,"rows_kept":31,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",22021388.17,13645336.21,1469852.64,{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},6658519.32,{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"}]
["208",{"$nulls":3},{"v":2638950.2,"d":"2638950.20"},{"v":2093291,"d":"2093291.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":545659.2,"d":"545659.20"},{"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"}]
[null,"05",null,null,{"v":2638950.2,"d":"2638950.20"},{"v":2093291,"d":"2093291.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":545659.2,"d":"545659.20"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":124022.4,"d":"124022.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124022.4,"d":"124022.40"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228924,"d":"228924.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":2093291,"d":"2093291.00"},{"v":2093291,"d":"2093291.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":76322.4,"d":"76322.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76322.4,"d":"76322.40"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":116390.4,"d":"116390.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116390.4,"d":"116390.40"},{"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"}]
["213",{"$nulls":3},18326857.89,10714728.81,1469852.64,{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},5894596.44,{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"}]
[null,"02",null,null,18326857.89,10714728.81,1469852.64,{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},5894596.44,{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"}]
["  213","  02","01","行政运行（林业）",11327261.45,10714728.81,559852.64,{"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":52680,"d":"52680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",895985.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},895985.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",2128748.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2128748.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","04","林业事业机构",704721.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},704721.88,{"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"}]
["  213","  02","04","林业事业机构",{"v":661992.8,"d":"661992.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":661992.8,"d":"661992.80"},{"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"}]
["  213","  02","11","动植物保护",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":810000,"d":"810000.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"}]
["  213","  02","12","湿地保护",1508148.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1503148.08,{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  213","  02","99","其他林业支出",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},1055580.08,{"v":837316.4,"d":"837316.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218263.68,{"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"}]
[null,"02",null,null,1055580.08,{"v":837316.4,"d":"837316.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218263.68,{"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"}]
["  221","  02","01","住房公积金",46556.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46556.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",49608.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49608.96,{"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"}]
["  221","  02","01","住房公积金",30528.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30528.96,{"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"}]
["  221","  02","01","住房公积金",{"v":837316.4,"d":"837316.40"},{"v":837316.4,"d":"837316.40"},{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":91569.6,"d":"91569.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91569.6,"d":"91569.60"},{"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"}]

{"sheet":"专项","index":26,"n_rows":10,"n_cols":8,"rows_kept":10,"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]],"flags":["formulas_cached_only"]}
[]
["专项资金预算汇总表"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":6},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":1900000,"d":"1900000.00"},{"v":1450000,"d":"1450000.00"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["林业发展专项资金",{"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"}]
["林业技术推广",{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["黄盖湖保护区巡护经费",{"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"}]
["松材线虫病防治经费",{"v":1450000,"d":"1450000.00"},{"v":1000000,"d":"1000000.00"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":27,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[0,0,0,6],[1,0,1,2],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":1203000,"d":"1203000.00"},{"v":726000,"d":"726000.00"},{"v":477000,"d":"477000.00"},{"v":0,"d":"0.00"},{"v":477000,"d":"477000.00"},{"v":0,"d":"0.00"}]
[null,{"v":1203000,"d":"1203000.00"},{"v":726000,"d":"726000.00"},{"v":477000,"d":"477000.00"},{"v":0,"d":"0.00"},{"v":477000,"d":"477000.00"},{"v":0,"d":"0.00"}]
["临湘市林业科学技术研究所",{"v":117000,"d":"117000.00"},{"v":55000,"d":"55000.00"},{"v":62000,"d":"62000.00"},{"v":0,"d":"0.00"},{"v":62000,"d":"62000.00"},{"v":0,"d":"0.00"}]
["临湘市黄盖湖自然保护区管理中心",{"v":120000,"d":"120000.00"},{"v":60000,"d":"60000.00"},{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"}]
["临湘市白石园国有林场",{"v":62500,"d":"62500.00"},{"v":31000,"d":"31000.00"},{"v":31500,"d":"31500.00"},{"v":0,"d":"0.00"},{"v":31500,"d":"31500.00"},{"v":0,"d":"0.00"}]
["临湘市药菇山国有林场",{"v":90000,"d":"90000.00"},{"v":50000,"d":"50000.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"}]
["临湘市林业局",{"v":680000,"d":"680000.00"},{"v":450000,"d":"450000.00"},{"v":230000,"d":"230000.00"},{"v":0,"d":"0.00"},{"v":230000,"d":"230000.00"},{"v":0,"d":"0.00"}]
["临湘市荆竹山国有林场",{"v":133500,"d":"133500.00"},{"v":80000,"d":"80000.00"},{"v":53500,"d":"53500.00"},{"v":0,"d":"0.00"},{"v":53500,"d":"53500.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":11,"n_cols":22,"rows_kept":11,"merged":[[0,0,0,21],[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],[2,20,3,20],[2,21,3,21]],"flags":["formulas_cached_only"]}
["整体支出绩效目标申报表"]
["单位名称临湘市林业局 和 临湘市荆竹山国有林场 和 临湘市药菇山国有林场 和 临湘市林业科学技术研究所 和 临湘市白石园国有林场 和 临湘市黄盖湖自然保护区管理中心",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","其他说明的问题","财政部门审核意见"]
[{"$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"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["302001","临湘市林业局","易晴洲","3066201",184,182,"负责人市林业及其生态建设的监督管理；组织、协调、指导和监督全市造林绿化、湿地保护、石漠化防治等工作；承担森林资源保护和发展监督管理责任；组织和指导陆生野生动植物资源的保护和合理开发利用；负责林业系统自然保护区的监督管理；承担推进林业改革，维护农民经营林业的合法权益的责任；制定人全市林业产业发展政策，合理调整林业产业发展布局，促使林业产业化协调发展；承担组织、协调、指导、监督全市森林防火工作的责任；参与拟订林业及其生态建设的财政、金融、价格、贸易等经济调节政策，组织、指导林业及其生态建设的生态补偿制度的建立和实施；组织、指导林业及其生态建设的科技和外事工作，指导全市林业队伍建设；承办市人民政府交办的其他事项",{"v":1760.35,"d":"1,760.35"},{"v":1479.15,"d":"1,479.15"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":131.2,"d":"131.20"},{"v":1760.35,"d":"1,760.35"},{"v":1650.35,"d":"1,650.35"},{"v":110,"d":"110.00"},{"v":68,"d":"68.00"},{"v":23,"d":"23.00"},{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},"经济效益职能：林业投入增长率≥10%，\r\n环境效益：保护环境提升空气质量，维持生态平衡；增强森林防护能力，改善环境，提高生态质量。"]
["302009","临湘市黄盖湖自然保护区管理中心","易晴洲","3066201",16,16,"贯彻执行国家有关自然保护的法律、法规和方针、政策；制定自然保护区的各项管理制度，统一管理自然保护区；调查自然资源并建立档案，组织环境监测，保护自然区内的自然环境和自然资源；组织或协助有关部门开展自然保护区的科学研究工作；进行自然保护的宣传教育；在不影响保护自然保护区的自然环境和自然资源的前提下，组织开展参观、旅游等活动。",150.81,150.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},150.81,140.81,{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},"减少对保护区森林资源破坏，有效遏制破坏林湿地等违法行为，维护保护区和谐稳定，美化绿化保护区环境，进而提升保护区生态环境质量。"]
["302004","临湘市荆竹山国有林场",null,null,20,20,"管理本场范围内的自然环境和自然资源，对森林资源、珍稀动植物的生态进行观察、研究、引种、驯化、保护和发展。积极开展育苗、造林、林相改造、抚育、义务植树、科技推广、森林旅游、林下经济建设，为科学实验，教育实习提供服务。",317.92,244.92,{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":53,"d":"53.00"},317.92,317.92,{"v":0,"d":"0.00"},13.35,5.35,{"v":8,"d":"8.00"},{"v":0,"d":"0.00"}]
["302008","临湘市白石园国有林场","周路平",null,10,10,"管理本场范围内的自然环境和自然资源，对森林资源、珍稀动物的生态进行观察、研究、引种、驯化、保护和发展、积极开展育苗、造林、林相改造、抚育、义务植树、科技推广、森林旅游，林下经济建设。为科学实验，教育实习提供服务。",139.89,105.89,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":24,"d":"24.00"},139.89,139.89,{"v":0,"d":"0.00"},6.25,3.15,{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"}]
["302007","临湘市林业科学技术研究所",null,null,24,23,null,223.44,81.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},142.29,223.44,198.44,{"v":25,"d":"25.00"},{"v":11.7,"d":"11.70"},{"v":6.2,"d":"6.20"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"}]
["302005","临湘市药菇山国有林场",null,null,10,10,"管理本场范围内的自然环境和自然资源，对森林资源、珍稀动植物的生态进行观察、研究、引种、驯化、保护和发展。积极开展育苗、造林、林相改造、抚育、义务植树、科技推广、森林旅游、林下经济建设，为科学实验，教育实习提供服务。",148.56,83.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},148.56,148.56,{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":4,"d":"4.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":19,"n_cols":55,"rows_kept":19,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]],"flags":["formulas_cached_only"]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"v":130,"d":"130.00"},{"v":124.2,"d":"124.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":124.2,"d":"124.20"}]
["302001","临湘市林业局","农业股","2017-2019","延续项目","其他专项类","尹建新","13974089816","7台执法车辆运行费",null,{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"}]
["302001","临湘市林业局","农业股","2007-2019","延续项目","其他专项类","尹建新","13974089816","据2018年秋季普查显示，全市松材线虫病发生面积3280亩，枯死松树15468株，衰弱松树23058株，分布在9个乡级疫点，69个村，需清理枯死、感病、衰弱松树约46000株。","国办发[2014]26号",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},null,null,"控制疫区扩散，减少发生面积，完在年度除治任务。","拔除临湘市松材线虫病疫区","枯死松树占总株数比例","万分之四以下。",null,"临湘市2018年度松材线虫病除治实施方案","100%",null,"临湘市2018年度松材线虫病除治实施方案","100%",{"$nulls":4},"属于公益事业",null,null,"预防和控制外来有害生物","达到预期目标。",null,"保护20.075万亩松林","良好",null,"控制疫情范围不扩散","可控",null,"群众参与度高","满意"]
["302009","临湘市黄盖湖自然保护区管理中心","农业股","2017-2019","延续项目","其他专项类","尹建新","13974089816","负责所辖区域的湿地管理工作，贯彻执行自然保护区有关法律、法规和方针、政策，做好保护区内自然资源的调查、管理、保护等工作，负责保护区生态环境监测和野生动植物保护工作。","《中华人民共和国自然保护区条例》、《湖南省湿地保护条例》",{"v":20,"d":"20.00"},{"v":10.2,"d":"10.20"},{"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":20,"d":"20.00"},{"v":10.2,"d":"10.20"},"\r\n",null,"深入开展保护、监测、宣教活动，建成具有较高管理水平的自然保护区管理网络，使保护区的资源得到全面有效的保护，完善信息管理系统和监测系统，形成较为完备的动态监测体系。","维护保护区湿地生态系统的完整和稳定，保护丰富的生物多样性，加强栖息地保护，在全面保护的前提下，积极开展科研监测和宣传教育活动。","属于公益事业",{"$nulls":5},"按年初安排的工作计划","至2019年12月底完成工作任务",{"$nulls":4},"公益类事业",null,null,"民生改善，社会和谐","达到预期目标。",null,"生态良好，提升功能。","达到预期目标。",null,"自然资源可持续利用","达到预期目标",null,"群众参与度高","满意。"]
[]
[]
[]
[]
[]
[{"$nulls":53},0,0]

{"sheet":"绩效目标-附表","index":30,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["临湘市黄盖湖自然保护区管理中心","黄盖湖保护区巡护经费","《中华人民共和国自然保护区条例》、《湖南省湿地保护条例》","临湘市黄盖湖自然保护区管理中心全额编16人。",150.81]
["临湘市林业局","临湘市林业局",null,"全额编制179人，其中行政16人，事业163人；自筹编制5人。",{"v":1760.35,"d":"1,760.35"}]

{"sheet":"5-政府采购预算表","index":31,"n_rows":36,"n_cols":15,"rows_kept":36,"merged":[[0,11,0,13],[1,0,1,14],[2,0,2,10],[2,11,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"录入05表"]
["2019年部门预算政府采购预算表"]
[{"$nulls":14},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
[null,"合计",{"$nulls":3},{"v":11515,"d":"11,515"},null,{"v":386000,"d":"386,000.00"},{"v":386000,"d":"386,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市黄盖湖自然保护区管理中心",{"$nulls":3},707,null,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302009","  临湘市黄盖湖自然保护区管理中心","货物类","黄盖湖保护区巡护经费","多功能一体机",1,"台",{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302009","  临湘市黄盖湖自然保护区管理中心","货物类","黄盖湖保护区巡护经费","卫星定位导航设备",4,"个",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302009","  临湘市黄盖湖自然保护区管理中心","服务类","黄盖湖保护区巡护经费","其他印刷服务",500,"条块册",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302009","  临湘市黄盖湖自然保护区管理中心","服务类","黄盖湖保护区巡护经费","其他租赁服务",200,"次",{"v":48000,"d":"48,000.00"},{"v":48000,"d":"48,000.00"},{"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"}]
["302009","  临湘市黄盖湖自然保护区管理中心","货物类","黄盖湖保护区巡护经费","台式计算机",1,"台",{"v":3800,"d":"3,800.00"},{"v":3800,"d":"3,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302009","  临湘市黄盖湖自然保护区管理中心","货物类","黄盖湖保护区巡护经费","便携式计算机",1,"台",{"v":6600,"d":"6,600.00"},{"v":6600,"d":"6,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市林业局",{"$nulls":3},{"v":10458,"d":"10,458"},null,{"v":216000,"d":"216,000.00"},{"v":216000,"d":"216,000.00"},{"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"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","复印纸",50,"件",{"v":13000,"d":"13,000.00"},{"v":13000,"d":"13,000.00"},{"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"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","条码打印机",3,"台",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","以太网交换机",1,"台",{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"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"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","多功能一体机",3,"台",{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","服务类","松材线虫病防治经费","其他印刷服务",{"v":10000,"d":"10,000"},"张",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","碎纸机",3,"台",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","粉盒",150,"支",{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"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"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","通用应用软件",5,"套",{"v":1000,"d":"1,000.00"},{"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"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","其他制冷空调设备",5,"台",{"v":14000,"d":"14,000.00"},{"v":14000,"d":"14,000.00"},{"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"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","专业摄像机和信号源设备",5,"台",{"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"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","台式计算机",2,"台",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"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"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","数字照相机",2,"台",{"v":9800,"d":"9,800.00"},{"v":9800,"d":"9,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","林业生物质工程设备",200,"个",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","木制台、桌类",10,"张",{"v":6500,"d":"6,500.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","防火墙",1,"套",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","服务器",1,"台",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","便携式计算机",2,"台",{"v":11800,"d":"11,800.00"},{"v":11800,"d":"11,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","其他柜类",10,"个",{"v":6800,"d":"6,800.00"},{"v":6800,"d":"6,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","货物类","松材线虫病防治经费","喷墨打印机",1,"台",{"v":4700,"d":"4,700.00"},{"v":4700,"d":"4,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302001","  临湘市林业局","服务类","松材线虫病防治经费","一般会议服务",4,"次",{"v":12500,"d":"12,500.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市林业科学技术研究所",{"$nulls":3},350,null,{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"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"}]
["302007","  临湘市林业科学技术研究所","货物类","林业技术推广","苗木类",350,"株",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"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"}]