{"text_format":"3","workbook":"xlsx","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","5-政府采购预算表","绩效目标-附表"],"not_rendered":{"defined_names":64},"read":"whole","date_system":"1900"}

{"sheet":"部门收支总表","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]]}
["2020年部门预算收支总表"]
["填报单位：临湘市商务粮食局",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":26333319.75,"d":"26,333,319.75"},"基本支出",{"v":23525335.91,"d":"23,525,335.91"},"201、一般公共服务支出",{"v":23171815.79,"d":"23,171,815.79"}]
["   经费拨款",{"v":11133319.75,"d":"11,133,319.75"},"  301、工资福利支出",{"v":20748595.91,"d":"20,748,595.91"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":15200000,"d":"15,200,000.00"},"  302、商品和服务支出",{"v":2728200,"d":"2,728,200.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":48540,"d":"48,540.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":5107983.84,"d":"5,107,983.84"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":2300000,"d":"2,300,000.00"},"  302、商品和服务支出",{"v":4245983.84,"d":"4,245,983.84"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":3036258.56,"d":"3,036,258.56"}]
["其他收入",{"v":0,"d":"0.00"},"  309、资本性支出（基本建设）",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":130000,"d":"130,000.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":732000,"d":"732,000.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":708798.28,"d":"708,798.28"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":1716447.12,"d":"1,716,447.12"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"224、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":28633319.75,"d":"28,633,319.75"},"本年支出合计",{"v":28633319.75,"d":"28,633,319.75"},"本年支出合计",{"v":28633319.75,"d":"28,633,319.75"}]

{"sheet":"部门收入总表","index":1,"n_rows":13,"n_cols":12,"rows_kept":13,"merged":[[1,0,1,11],[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],[3,11,4,11]]}
[]
["部门收入总体情况表"]
["单位名称：临湘市商务粮食局",{"$nulls":10},"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","事业单位经营收入","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",28633319.75,11133319.75,{"v":15200000,"d":"15200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300000,"d":"2,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,28633319.75,11133319.75,{"v":15200000,"d":"15200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300000,"d":"2,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["801005","临湘市商务粮食局",350388.44,310388.44,{"v":0,"d":"0.00"},{"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":0,"d":"0.00"}]
["801002","临湘市商务粮食局",1357244.52,1157244.52,{"v":100000,"d":"100000.00"},{"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"}]
["801004","临湘市商务粮食局",333051.12,293051.12,{"v":0,"d":"0.00"},{"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":0,"d":"0.00"}]
["801003","临湘市商务粮食局",{"v":876745,"d":"876745.00"},{"v":496745,"d":"496745.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["801001","临湘市商务粮食局",7275472.35,5515472.35,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1660000,"d":"1,660,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["801006","临湘市商务粮食局",18440418.32,3360418.32,{"v":15000000,"d":"15000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":36,"n_cols":12,"rows_kept":36,"merged":[[1,0,1,11],[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],[3,11,4,11]]}
[]
["部门支出总体情况表"]
["单位名称临湘市商务粮食局",{"$nulls":10},"单位：元"]
["功能科目",{"$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","事业单位经营收入","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"]
[{"$nulls":3},"合计",26333319.75,11133319.75,{"v":15200000,"d":"15200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300000,"d":"2300000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},21631513.55,9342433.23,12289080.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1540302.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,null,null,21631513.55,9342433.23,12289080.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1540302.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,1,"行政运行（商贸事务）",5032528.59,4932528.59,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1280302.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,1,"行政运行（商贸事务）",{"v":245520.6,"d":"245520.60"},{"v":245520.6,"d":"245520.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,1,"行政运行（商贸事务）",236767.76,236767.76,{"v":0,"d":"0.00"},{"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"}]
[201,13,2,"一般行政管理事务（商贸事务）",{"v":5500,"d":"5500.00"},{"v":5500,"d":"5500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38500,"d":"38500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,50,"事业运行（商贸事务）",{"v":1015788.2,"d":"1015788.20"},{"v":915788.2,"d":"915788.20"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,99,"其他商贸事务支出",{"v":15095408.4,"d":"15095408.40"},3006328.08,12089080.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},2733884.48,793271.36,1940613.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},302374.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,null,null,2733884.48,793271.36,1940613.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},302374.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",1496079.36,202337.28,1293742.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",137975.04,137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",33924.48,33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",53761.92,53761.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32828.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",32161.92,32161.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",333110.72,333110.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},168754.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84377.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",646871.04,{"v":0,"d":"0.00"},646871.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16414.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[216,{"$nulls":3},402661.64,402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},306136.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[216,2,null,null,402661.64,402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},306136.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[216,2,50,"事业运行（商业流通事务）",402661.64,402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},306136.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},1565260.08,594953.52,970306.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151187.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,null,null,1565260.08,594953.52,970306.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151187.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",249833.04,249833.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126565.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",24121.44,24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",40321.44,40321.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24621.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",1122059.52,151752.96,970306.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",103481.28,103481.28,{"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"}]
[221,2,1,"住房公积金",25443.36,25443.36,{"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"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":37,"n_cols":18,"rows_kept":37,"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]]}
[]
["部门支出总表分类"]
["单位名称：临湘市商务粮食局",{"$nulls":16},"单位：元"]
["功能科目",{"$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",28633319.75,23525335.91,20748595.91,{"v":2728200,"d":"2728200.00"},{"v":48540,"d":"48540.00"},5107983.84,4245983.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},23171815.79,18066811.79,15390071.79,{"v":2628200,"d":"2628200.00"},{"v":48540,"d":"48540.00"},{"v":5105004,"d":"5105004.00"},{"v":4243004,"d":"4243004.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"},{"v":0,"d":"0.00"}]
[null,"13",null,null,23171815.79,18066811.79,15390071.79,{"v":2628200,"d":"2628200.00"},{"v":48540,"d":"48540.00"},{"v":5105004,"d":"5105004.00"},{"v":4243004,"d":"4243004.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":247020.6,"d":"247020.60"},{"v":245520.6,"d":"245520.60"},{"v":237480.6,"d":"237480.60"},{"v":0,"d":"0.00"},{"v":8040,"d":"8040.00"},{"v":1500,"d":"1500.00"},{"v":1500,"d":"1500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",6312830.83,4280498.63,3507098.63,{"v":763200,"d":"763200.00"},{"v":10200,"d":"10200.00"},{"v":2032332.2,"d":"2032332.20"},{"v":1410332.2,"d":"1410332.20"},{"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":622000,"d":"622000.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",276767.76,274767.76,224747.76,{"v":46000,"d":"46000.00"},{"v":4020,"d":"4020.00"},{"v":2000,"d":"2000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","02","一般行政管理事务（商贸事务）",{"v":44000,"d":"44000.00"},{"v":44000,"d":"44000.00"},{"v":0,"d":"0.00"},{"v":44000,"d":"44000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","50","事业运行（商贸事务）",{"v":1115788.2,"d":"1115788.20"},{"v":1106288.2,"d":"1106288.20"},{"v":964288.2,"d":"964288.20"},{"v":142000,"d":"142000.00"},{"v":0,"d":"0.00"},{"v":9500,"d":"9500.00"},{"v":9500,"d":"9500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":15175408.4,"d":"15175408.40"},{"v":12115736.6,"d":"12115736.60"},{"v":10456456.6,"d":"10456456.60"},{"v":1633000,"d":"1633000.00"},{"v":26280,"d":"26280.00"},{"v":3059671.8,"d":"3059671.80"},{"v":2819671.8,"d":"2819671.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},3036258.56,3036258.56,3036258.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,3036258.56,3036258.56,3036258.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",1496079.36,1496079.36,1496079.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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",137975.04,137975.04,137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",501865.28,501865.28,501865.28,{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",32161.92,32161.92,32161.92,{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",86590.08,86590.08,86590.08,{"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"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",33924.48,33924.48,33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",84377.28,84377.28,84377.28,{"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"}]
["  208","  05","06","机关事业单位职业年金缴费支出",646871.04,646871.04,646871.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",16414.08,16414.08,16414.08,{"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"},{"v":0,"d":"0.00"}]
["216",{"$nulls":3},708798.28,705818.44,605818.44,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},2979.84,2979.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,708798.28,705818.44,605818.44,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},2979.84,2979.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  216","  02","50","事业运行（商业流通事务）",708798.28,705818.44,605818.44,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},2979.84,2979.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},1716447.12,1716447.12,1716447.12,{"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,"02",null,null,1716447.12,1716447.12,1716447.12,{"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"}]
["  221","  02","01","住房公积金",103481.28,103481.28,103481.28,{"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"}]
["  221","  02","01","住房公积金",24121.44,24121.44,24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",64942.56,64942.56,64942.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",376398.96,376398.96,376398.96,{"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",1122059.52,1122059.52,1122059.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",25443.36,25443.36,25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":37,"n_cols":20,"rows_kept":37,"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]]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：临湘市商务粮食局",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",28633319.75,5675484.67,{"v":2325032.2,"d":"2325032.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19722262.88,{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"}]
["201",{"$nulls":3},23171815.79,4471386.83,{"v":2325032.2,"d":"2325032.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15464856.76,{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"}]
["  201","13",null,null,23171815.79,4471386.83,{"v":2325032.2,"d":"2325032.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15464856.76,{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"}]
["    201","  13","01","行政运行（商贸事务）",6312830.83,3507098.63,{"v":2173532.2,"d":"2173532.20"},{"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":10200,"d":"10200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":622000,"d":"622000.00"}]
["    201","  13","01","行政运行（商贸事务）",276767.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},272747.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4020,"d":"4020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","01","行政运行（商贸事务）",{"v":247020.6,"d":"247020.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":238980.6,"d":"238980.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","02","一般行政管理事务（商贸事务）",{"v":44000,"d":"44000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44000,"d":"44000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",{"v":1115788.2,"d":"1115788.20"},{"v":964288.2,"d":"964288.20"},{"v":151500,"d":"151500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","99","其他商贸事务支出",{"v":15175408.4,"d":"15175408.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14909128.4,"d":"14909128.40"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26280,"d":"26280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110000.00"}]
["208",{"$nulls":3},3036258.56,{"v":724217.6,"d":"724217.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2312040.96,{"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"}]
["  208","05",null,null,3036258.56,{"v":724217.6,"d":"724217.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2312040.96,{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",501865.28,501865.28,{"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"},{"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",137975.04,137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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",86590.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},86590.08,{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",32161.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32161.92,{"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",33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",1496079.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1496079.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",84377.28,84377.28,{"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"},{"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",16414.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16414.08,{"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"}]
["    208","  05","06","机关事业单位职业年金缴费支出",646871.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},646871.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["216",{"$nulls":3},708798.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},708798.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  216","02",null,null,708798.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},708798.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    216","  02","50","事业运行（商业流通事务）",708798.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},708798.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},1716447.12,479880.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1236566.88,{"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",null,null,1716447.12,479880.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1236566.88,{"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",376398.96,376398.96,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",103481.28,103481.28,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",64942.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64942.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",1122059.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1122059.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":35,"n_cols":22,"rows_kept":35,"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],[3,21,4,21]]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：临湘市商务粮食局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出","附加性支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",20222057.03,{"v":14303726,"d":"14303726.00"},{"v":8775648,"d":"8775648.00"},{"v":645876,"d":"645876.00"},{"v":101570,"d":"101570.00"},{"v":4780632,"d":"4780632.00"},5908331.03,1001260.82,{"v":0,"d":"0.00"},154364.53,2288596.16,{"v":747662.4,"d":"747662.40"},1716447.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":526538.88,"d":"526,538.88"}]
["201",null,null,"行政运行（商贸事务）",14884729.71,{"v":13762538,"d":"13762538.00"},{"v":8422368,"d":"8422368.00"},{"v":645876,"d":"645876.00"},{"v":101570,"d":"101570.00"},{"v":4592724,"d":"4592724.00"},1112191.71,963377.66,{"v":0,"d":"0.00"},148814.05,{"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"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":505342.08,"d":"505,342.08"}]
["  201","13",null,"  行政运行（商贸事务）",14884729.71,{"v":13762538,"d":"13762538.00"},{"v":8422368,"d":"8422368.00"},{"v":645876,"d":"645876.00"},{"v":101570,"d":"101570.00"},{"v":4592724,"d":"4592724.00"},1112191.71,963377.66,{"v":0,"d":"0.00"},148814.05,{"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"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":505342.08,"d":"505,342.08"}]
["    201","  13","01","    行政运行（商贸事务）",3387907.67,{"v":3136658,"d":"3136658.00"},{"v":1986516,"d":"1986516.00"},{"v":645876,"d":"645876.00"},{"v":101570,"d":"101570.00"},{"v":402696,"d":"402696.00"},251249.67,219566.06,{"v":0,"d":"0.00"},31683.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119190.96,"d":"119,190.96"}]
["    201","  13","01","    行政运行（商贸事务）",228996.84,{"v":212028,"d":"212028.00"},{"v":141396,"d":"141396.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70632,"d":"70632.00"},16968.84,14841.96,{"v":0,"d":"0.00"},2126.88,{"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":8483.76,"d":"8,483.76"}]
["    201","  13","01","    行政运行（商贸事务）",217154.64,{"v":201012,"d":"201012.00"},{"v":126552,"d":"126552.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74460,"d":"74460.00"},16142.64,14070.84,{"v":0,"d":"0.00"},{"v":2071.8,"d":"2071.80"},{"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":7593.12,"d":"7,593.12"}]
["    201","  13","50","    事业运行（商贸事务）",931997.64,{"v":862344,"d":"862344.00"},{"v":538176,"d":"538176.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324168,"d":"324168.00"},69653.64,60364.08,{"v":0,"d":"0.00"},9289.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32290.56,"d":"32,290.56"}]
["    201","  13","99","    其他商贸事务支出",10118672.92,{"v":9350496,"d":"9350496.00"},{"v":5629728,"d":"5629728.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3720768,"d":"3720768.00"},758176.92,654534.72,{"v":0,"d":"0.00"},{"v":103642.2,"d":"103642.20"},{"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":10000,"d":"10000.00"},{"v":337783.68,"d":"337,783.68"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",3036258.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3036258.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2288596.16,{"v":747662.4,"d":"747662.40"},{"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",null,"  机关事业单位基本养老保险缴费支出",3036258.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3036258.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2288596.16,{"v":747662.4,"d":"747662.40"},{"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",32161.92,{"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"},32161.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32161.92,{"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"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",1496079.36,{"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"},1496079.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1496079.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",137975.04,{"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"},137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},137975.04,{"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"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",86590.08,{"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"},86590.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},86590.08,{"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"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",501865.28,{"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"},501865.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},501865.28,{"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"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",646871.04,{"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"},646871.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},646871.04,{"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"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",84377.28,{"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"},84377.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84377.28,{"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"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",16414.08,{"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"},16414.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16414.08,{"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"}]
["216",null,null,"事业运行（商业流通事务）",584621.64,{"v":541188,"d":"541188.00"},{"v":353280,"d":"353280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":187908,"d":"187908.00"},43433.64,37883.16,{"v":0,"d":"0.00"},5550.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21196.8,"d":"21,196.80"}]
["  216","02",null,"  事业运行（商业流通事务）",584621.64,{"v":541188,"d":"541188.00"},{"v":353280,"d":"353280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":187908,"d":"187908.00"},43433.64,37883.16,{"v":0,"d":"0.00"},5550.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21196.8,"d":"21,196.80"}]
["    216","  02","50","    事业运行（商业流通事务）",584621.64,{"v":541188,"d":"541188.00"},{"v":353280,"d":"353280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":187908,"d":"187908.00"},43433.64,37883.16,{"v":0,"d":"0.00"},5550.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21196.8,"d":"21,196.80"}]
["221",null,null,"住房公积金",1716447.12,{"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"},1716447.12,{"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"},1716447.12,{"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"}]
["  221","02",null,"  住房公积金",1716447.12,{"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"},1716447.12,{"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"},1716447.12,{"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"}]
["    221","  02","01","    住房公积金",64942.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64942.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64942.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",25443.36,{"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"},25443.36,{"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"},25443.36,{"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"}]
["    221","  02","01","    住房公积金",24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",376398.96,{"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"},376398.96,{"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"},376398.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",103481.28,{"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"},103481.28,{"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"},103481.28,{"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"}]
["    221","  02","01","    住房公积金",1122059.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1122059.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1122059.52,{"v":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（政府预算）","index":6,"n_rows":35,"n_cols":13,"rows_kept":35,"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]]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：临湘市商务粮食局",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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",20748595.91,5675484.67,{"v":3999002,"d":"3999002.00"},1045120.91,479880.24,151481.52,15073111.24,15073111.24,{"v":0,"d":"0.00"}]
["201",null,null,"行政运行（商贸事务）",15390071.79,4471386.83,{"v":3999002,"d":"3999002.00"},320903.31,{"v":0,"d":"0.00"},151481.52,10918684.96,10918684.96,{"v":0,"d":"0.00"}]
["  201",null,null,13,15390071.79,4471386.83,{"v":3999002,"d":"3999002.00"},320903.31,{"v":0,"d":"0.00"},151481.52,10918684.96,10918684.96,{"v":0,"d":"0.00"}]
["    201","13","01","    行政运行（商贸事务）",3507098.63,3507098.63,{"v":3136658,"d":"3136658.00"},251249.67,{"v":0,"d":"0.00"},119190.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","13","01","    行政运行（商贸事务）",224747.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},224747.76,224747.76,{"v":0,"d":"0.00"}]
["    201","13","01","    行政运行（商贸事务）",{"v":237480.6,"d":"237480.60"},{"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":237480.6,"d":"237480.60"},{"v":237480.6,"d":"237480.60"},{"v":0,"d":"0.00"}]
["    201","13","50","    事业运行（商贸事务）",{"v":964288.2,"d":"964288.20"},{"v":964288.2,"d":"964288.20"},{"v":862344,"d":"862344.00"},69653.64,{"v":0,"d":"0.00"},32290.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","13","99","    其他商贸事务支出",{"v":10456456.6,"d":"10456456.60"},{"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":10456456.6,"d":"10456456.60"},{"v":10456456.6,"d":"10456456.60"},{"v":0,"d":"0.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",3036258.56,{"v":724217.6,"d":"724217.60"},{"v":0,"d":"0.00"},{"v":724217.6,"d":"724217.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2312040.96,2312040.96,{"v":0,"d":"0.00"}]
["  208",null,null,5,3036258.56,{"v":724217.6,"d":"724217.60"},{"v":0,"d":"0.00"},{"v":724217.6,"d":"724217.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2312040.96,2312040.96,{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",501865.28,501865.28,{"v":0,"d":"0.00"},501865.28,{"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"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",137975.04,137975.04,{"v":0,"d":"0.00"},137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",86590.08,{"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"},86590.08,86590.08,{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",32161.92,{"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"},32161.92,32161.92,{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33924.48,33924.48,{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",1496079.36,{"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"},1496079.36,1496079.36,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",84377.28,84377.28,{"v":0,"d":"0.00"},84377.28,{"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"}]
["    208","05","06","    机关事业单位职业年金缴费支出",16414.08,{"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"},16414.08,16414.08,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",646871.04,{"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"},646871.04,646871.04,{"v":0,"d":"0.00"}]
["216",null,null,"事业运行（商业流通事务）",605818.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},605818.44,605818.44,{"v":0,"d":"0.00"}]
["  216",null,null,2,605818.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},605818.44,605818.44,{"v":0,"d":"0.00"}]
["    216","02","50","    事业运行（商业流通事务）",605818.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},605818.44,605818.44,{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",1716447.12,479880.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},479880.24,{"v":0,"d":"0.00"},1236566.88,1236566.88,{"v":0,"d":"0.00"}]
["  221",null,null,2,1716447.12,479880.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},479880.24,{"v":0,"d":"0.00"},1236566.88,1236566.88,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",376398.96,376398.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},376398.96,{"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",103481.28,103481.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103481.28,{"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",64942.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},64942.56,64942.56,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24121.44,24121.44,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",25443.36,{"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"},25443.36,25443.36,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",1122059.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1122059.52,1122059.52,{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":16,"n_cols":32,"rows_kept":16,"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]]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：临湘市商务粮食局",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":2728200,"d":"2,728,200.00"},{"v":233700,"d":"233,700.00"},{"v":79200,"d":"79,200.00"},{"v":20900,"d":"20,900.00"},{"v":60750,"d":"60,750.00"},{"v":51200,"d":"51,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":136000,"d":"136,000.00"},{"v":609704,"d":"609,704.00"},{"v":0,"d":"0.00"},{"v":32433,"d":"32,433.00"},{"v":27650,"d":"27,650.00"},{"v":190200,"d":"190,200.00"},{"v":0,"d":"0.00"},{"v":465027,"d":"465,027.00"},{"v":100200,"d":"100,200.00"},{"v":28000,"d":"28,000.00"},{"v":192700,"d":"192,700.00"},{"v":332536,"d":"332,536.00"},{"v":10000,"d":"10,000.00"},{"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":157000,"d":"157,000.00"}]
["201",{"$nulls":3},{"v":2628200,"d":"2,628,200.00"},{"v":223700,"d":"223,700.00"},{"v":79200,"d":"79,200.00"},{"v":20900,"d":"20,900.00"},{"v":56750,"d":"56,750.00"},{"v":51200,"d":"51,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":136000,"d":"136,000.00"},{"v":609704,"d":"609,704.00"},{"v":0,"d":"0.00"},{"v":32433,"d":"32,433.00"},{"v":27650,"d":"27,650.00"},{"v":168900,"d":"168,900.00"},{"v":0,"d":"0.00"},{"v":427827,"d":"427,827.00"},{"v":100200,"d":"100,200.00"},{"v":28000,"d":"28,000.00"},{"v":190700,"d":"190,700.00"},{"v":307036,"d":"307,036.00"},{"v":10000,"d":"10,000.00"},{"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":157000,"d":"157,000.00"}]
[null,"13",null,null,{"v":2628200,"d":"2,628,200.00"},{"v":223700,"d":"223,700.00"},{"v":79200,"d":"79,200.00"},{"v":20900,"d":"20,900.00"},{"v":56750,"d":"56,750.00"},{"v":51200,"d":"51,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":136000,"d":"136,000.00"},{"v":609704,"d":"609,704.00"},{"v":0,"d":"0.00"},{"v":32433,"d":"32,433.00"},{"v":27650,"d":"27,650.00"},{"v":168900,"d":"168,900.00"},{"v":0,"d":"0.00"},{"v":427827,"d":"427,827.00"},{"v":100200,"d":"100,200.00"},{"v":28000,"d":"28,000.00"},{"v":190700,"d":"190,700.00"},{"v":307036,"d":"307,036.00"},{"v":10000,"d":"10,000.00"},{"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":157000,"d":"157,000.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":763200,"d":"763,200.00"},{"v":54000,"d":"54,000.00"},{"v":27000,"d":"27,000.00"},{"v":9900,"d":"9,900.00"},{"v":26500,"d":"26,500.00"},{"v":34200,"d":"34,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46000,"d":"46,000.00"},{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":18000,"d":"18,000.00"},{"v":70100,"d":"70,100.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"v":53800,"d":"53,800.00"},{"v":0,"d":"0.00"},{"v":188700,"d":"188,700.00"},{"v":137000,"d":"137,000.00"},{"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"}]
["  201","  13","01","行政运行（商贸事务）",{"v":46000,"d":"46,000.00"},{"v":2200,"d":"2,200.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":13500,"d":"13,500.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":2300,"d":"2,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21500,"d":"21,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","02","一般行政管理事务（商贸事务）",{"v":44000,"d":"44,000.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14500,"d":"14,500.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":2100,"d":"2,100.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":19400,"d":"19,400.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","50","事业运行（商贸事务）",{"v":142000,"d":"142,000.00"},{"v":6500,"d":"6,500.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":4250,"d":"4,250.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":4933,"d":"4,933.00"},{"v":6150,"d":"6,150.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":14827,"d":"14,827.00"},{"v":14500,"d":"14,500.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":40340,"d":"40,340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":1633000,"d":"1,633,000.00"},{"v":159000,"d":"159,000.00"},{"v":47700,"d":"47,700.00"},{"v":10000,"d":"10,000.00"},{"v":24000,"d":"24,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":566204,"d":"566,204.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":3500,"d":"3,500.00"},{"v":50800,"d":"50,800.00"},{"v":0,"d":"0.00"},{"v":375000,"d":"375,000.00"},{"v":27500,"d":"27,500.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":88796,"d":"88,796.00"},{"v":10000,"d":"10,000.00"},{"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":157000,"d":"157,000.00"}]
["216",{"$nulls":3},{"v":100000,"d":"100,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"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":21300,"d":"21,300.00"},{"v":0,"d":"0.00"},{"v":37200,"d":"37,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":25500,"d":"25,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":100000,"d":"100,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"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":21300,"d":"21,300.00"},{"v":0,"d":"0.00"},{"v":37200,"d":"37,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":25500,"d":"25,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  216","  02","50","事业运行（商业流通事务）",{"v":100000,"d":"100,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"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":21300,"d":"21,300.00"},{"v":0,"d":"0.00"},{"v":37200,"d":"37,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":25500,"d":"25,500.00"},{"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"},{"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":16,"n_cols":19,"rows_kept":16,"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]]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：临湘市商务粮食局",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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"]
[{"$nulls":3},"合计",{"v":2728200,"d":"2728200.00"},{"v":905200,"d":"905200.00"},{"v":540177,"d":"540177.00"},{"v":30933,"d":"30933.00"},{"v":24150,"d":"24150.00"},{"v":0,"d":"0.00"},{"v":90100,"d":"90100.00"},{"v":0,"d":"0.00"},{"v":42500,"d":"42500.00"},{"v":177340,"d":"177340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1823000,"d":"1823000.00"},{"v":1823000,"d":"1823000.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},{"v":2628200,"d":"2628200.00"},{"v":905200,"d":"905200.00"},{"v":540177,"d":"540177.00"},{"v":30933,"d":"30933.00"},{"v":24150,"d":"24150.00"},{"v":0,"d":"0.00"},{"v":90100,"d":"90100.00"},{"v":0,"d":"0.00"},{"v":42500,"d":"42500.00"},{"v":177340,"d":"177340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1723000,"d":"1723000.00"},{"v":1723000,"d":"1723000.00"},{"v":0,"d":"0.00"}]
[null,"13",null,null,{"v":2628200,"d":"2628200.00"},{"v":905200,"d":"905200.00"},{"v":540177,"d":"540177.00"},{"v":30933,"d":"30933.00"},{"v":24150,"d":"24150.00"},{"v":0,"d":"0.00"},{"v":90100,"d":"90100.00"},{"v":0,"d":"0.00"},{"v":42500,"d":"42500.00"},{"v":177340,"d":"177340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1723000,"d":"1723000.00"},{"v":1723000,"d":"1723000.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":46000,"d":"46000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46000,"d":"46000.00"},{"v":46000,"d":"46000.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":763200,"d":"763200.00"},{"v":763200,"d":"763200.00"},{"v":476100,"d":"476100.00"},{"v":26000,"d":"26000.00"},{"v":18000,"d":"18000.00"},{"v":0,"d":"0.00"},{"v":70100,"d":"70100.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36000.00"},{"v":137000,"d":"137000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","02","一般行政管理事务（商贸事务）",{"v":44000,"d":"44000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44000,"d":"44000.00"},{"v":44000,"d":"44000.00"},{"v":0,"d":"0.00"}]
["  201","  13","50","事业运行（商贸事务）",{"v":142000,"d":"142000.00"},{"v":142000,"d":"142000.00"},{"v":64077,"d":"64077.00"},{"v":4933,"d":"4933.00"},{"v":6150,"d":"6150.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6500.00"},{"v":40340,"d":"40340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":1633000,"d":"1633000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1633000,"d":"1633000.00"},{"v":1633000,"d":"1633000.00"},{"v":0,"d":"0.00"}]
["216",{"$nulls":3},{"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"}]
[null,"02",null,null,{"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"}]
["  216","  02","50","事业运行（商业流通事务）",{"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"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":14,"n_cols":16,"rows_kept":14,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：临湘市商务粮食局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":48540,"d":"¥48,540.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":48540,"d":"¥48,540.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[{"v":201,"d":"201.00"},{"$nulls":3},{"v":48540,"d":"¥48,540.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":48540,"d":"¥48,540.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":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":13,"d":"13.00"},null,null,{"v":48540,"d":"¥48,540.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":48540,"d":"¥48,540.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":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":22260,"d":"¥22,260.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":22260,"d":"¥22,260.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[{"v":201,"d":"201.00"},{"v":13,"d":"13.00"},{"v":1,"d":"1.00"},"行政运行（商贸事务）",{"v":10200,"d":"¥10,200.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":10200,"d":"¥10,200.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[{"v":201,"d":"201.00"},{"v":13,"d":"13.00"},{"v":1,"d":"1.00"},"行政运行（商贸事务）",{"v":4020,"d":"¥4,020.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":4020,"d":"¥4,020.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[{"v":201,"d":"201.00"},{"v":13,"d":"13.00"},{"v":1,"d":"1.00"},"行政运行（商贸事务）",{"v":8040,"d":"¥8,040.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":8040,"d":"¥8,040.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[null,null,{"v":99,"d":"99.00"},null,{"v":26280,"d":"¥26,280.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":26280,"d":"¥26,280.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[{"v":201,"d":"201.00"},{"v":13,"d":"13.00"},{"v":99,"d":"99.00"},"其他商贸事务支出",{"v":26280,"d":"¥26,280.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":26280,"d":"¥26,280.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":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":12,"n_cols":10,"rows_kept":12,"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]]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市商务粮食局",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":48540,"d":"48,540.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},{"v":48540,"d":"48,540.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"13",null,null,{"v":48540,"d":"48,540.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":10200,"d":"10,200.00"},{"v":10200,"d":"10,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":4020,"d":"4,020.00"},{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":26280,"d":"26,280.00"},{"v":26280,"d":"26,280.00"},{"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":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]]}
["2020年部门预算收支总表"]
["填报单位：临湘市商务粮食局",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）","一般预算拨款","201、一般公共服务支出",{"v":23171815.79,"d":"23,171,815.79"},21631513.55,{"v":0,"d":"0.00"}]
["   经费拨款",{"v":11133319.75,"d":"11,133,319.75"},"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":15200000,"d":"15,200,000.00"},"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":2300000,"d":"2,300,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":3036258.56,"d":"3,036,258.56"},2733884.48,{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":708798.28,"d":"708,798.28"},402661.64,{"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":1716447.12,"d":"1,716,447.12"},1565260.08,{"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,"224、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"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":28633319.75,"d":"28,633,319.75"},"本年支出合计",{"v":28633319.75,"d":"28,633,319.75"},26333319.75,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":34,"n_cols":19,"rows_kept":34,"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]]}
[]
["一般公共预算支出情况表"]
["单位名称临湘市商务粮食局",{"$nulls":16},"单位：元"]
["功能科目",{"$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":26333319.75,"d":"26,333,319.75"},{"v":21243647.95,"d":"21,243,647.95"},{"v":18984307.95,"d":"18,984,307.95"},{"v":2210800,"d":"2,210,800.00"},{"v":48540,"d":"48,540.00"},{"v":5089671.8,"d":"5,089,671.80"},{"v":4227671.8,"d":"4,227,671.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":1967921.72,"d":"1,967,921.72"},{"v":1967921.72,"d":"1,967,921.72"},{"v":1941321.72,"d":"1,941,321.72"},{"v":26600,"d":"26,600.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["216",{"$nulls":3},{"v":402661.64,"d":"402,661.64"},{"v":402661.64,"d":"402,661.64"},{"v":376061.64,"d":"376,061.64"},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  216","  02","50","事业运行（商业流通事务）",{"v":402661.64,"d":"402,661.64"},{"v":402661.64,"d":"402,661.64"},{"v":376061.64,"d":"376,061.64"},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":1565260.08,"d":"1,565,260.08"},{"v":1565260.08,"d":"1,565,260.08"},{"v":1565260.08,"d":"1,565,260.08"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":103481.28,"d":"103,481.28"},{"v":103481.28,"d":"103,481.28"},{"v":103481.28,"d":"103,481.28"},{"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":40321.44,"d":"40,321.44"},{"v":40321.44,"d":"40,321.44"},{"v":40321.44,"d":"40,321.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":1122059.52,"d":"1,122,059.52"},{"v":1122059.52,"d":"1,122,059.52"},{"v":1122059.52,"d":"1,122,059.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":25443.36,"d":"25,443.36"},{"v":25443.36,"d":"25,443.36"},{"v":25443.36,"d":"25,443.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":249833.04,"d":"249,833.04"},{"v":249833.04,"d":"249,833.04"},{"v":249833.04,"d":"249,833.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":24121.44,"d":"24,121.44"},{"v":24121.44,"d":"24,121.44"},{"v":24121.44,"d":"24,121.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":2733884.48,"d":"2,733,884.48"},{"v":2733884.48,"d":"2,733,884.48"},{"v":2733884.48,"d":"2,733,884.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2733884.48,"d":"2,733,884.48"},{"v":2733884.48,"d":"2,733,884.48"},{"v":2733884.48,"d":"2,733,884.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":53761.92,"d":"53,761.92"},{"v":53761.92,"d":"53,761.92"},{"v":53761.92,"d":"53,761.92"},{"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"},{"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":33924.48,"d":"33,924.48"},{"v":33924.48,"d":"33,924.48"},{"v":33924.48,"d":"33,924.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":137975.04,"d":"137,975.04"},{"v":137975.04,"d":"137,975.04"},{"v":137975.04,"d":"137,975.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":32161.92,"d":"32,161.92"},{"v":32161.92,"d":"32,161.92"},{"v":32161.92,"d":"32,161.92"},{"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"},{"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":333110.72,"d":"333,110.72"},{"v":333110.72,"d":"333,110.72"},{"v":333110.72,"d":"333,110.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":1496079.36,"d":"1,496,079.36"},{"v":1496079.36,"d":"1,496,079.36"},{"v":1496079.36,"d":"1,496,079.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":646871.04,"d":"646,871.04"},{"v":646871.04,"d":"646,871.04"},{"v":646871.04,"d":"646,871.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"13",null,null,{"v":21631513.55,"d":"21,631,513.55"},{"v":16541841.75,"d":"16,541,841.75"},{"v":14309101.75,"d":"14,309,101.75"},{"v":2184200,"d":"2,184,200.00"},{"v":48540,"d":"48,540.00"},{"v":5089671.8,"d":"5,089,671.80"},{"v":4227671.8,"d":"4,227,671.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732,000.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},{"v":21631513.55,"d":"21,631,513.55"},{"v":16541841.75,"d":"16,541,841.75"},{"v":14309101.75,"d":"14,309,101.75"},{"v":2184200,"d":"2,184,200.00"},{"v":48540,"d":"48,540.00"},{"v":5089671.8,"d":"5,089,671.80"},{"v":4227671.8,"d":"4,227,671.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732,000.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":5032528.59,"d":"5,032,528.59"},{"v":3002528.59,"d":"3,002,528.59"},{"v":2426128.59,"d":"2,426,128.59"},{"v":566200,"d":"566,200.00"},{"v":10200,"d":"10,200.00"},{"v":2030000,"d":"2,030,000.00"},{"v":1408000,"d":"1,408,000.00"},{"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":622000,"d":"622,000.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":236767.76,"d":"236,767.76"},{"v":236767.76,"d":"236,767.76"},{"v":224747.76,"d":"224,747.76"},{"v":8000,"d":"8,000.00"},{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":245520.6,"d":"245,520.60"},{"v":245520.6,"d":"245,520.60"},{"v":237480.6,"d":"237,480.60"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","02","一般行政管理事务（商贸事务）",{"v":5500,"d":"5,500.00"},{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","50","事业运行（商贸事务）",{"v":1015788.2,"d":"1,015,788.20"},{"v":1015788.2,"d":"1,015,788.20"},{"v":964288.2,"d":"964,288.20"},{"v":51500,"d":"51,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":15095408.4,"d":"15,095,408.40"},{"v":12035736.6,"d":"12,035,736.60"},{"v":10456456.6,"d":"10,456,456.60"},{"v":1553000,"d":"1,553,000.00"},{"v":26280,"d":"26,280.00"},{"v":3059671.8,"d":"3,059,671.80"},{"v":2819671.8,"d":"2,819,671.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":13,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]]}
[]
["一般公共预算基本支出情况表"]
["单位名称临湘市商务粮食局",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":21243647.95,"d":"21,243,647.95"},{"v":21243647.95,"d":"21,243,647.95"},{"v":18984307.95,"d":"18,984,307.95"},{"v":2210800,"d":"2,210,800.00"},{"v":48540,"d":"48,540.00"}]
[null,"02",null,null,{"v":1967921.72,"d":"1,967,921.72"},{"v":1967921.72,"d":"1,967,921.72"},{"v":1941321.72,"d":"1,941,321.72"},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"}]
["216",{"$nulls":3},{"v":402661.64,"d":"402,661.64"},{"v":402661.64,"d":"402,661.64"},{"v":376061.64,"d":"376,061.64"},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"}]
["  216","  02","50","事业运行（商业流通事务）",{"v":402661.64,"d":"402,661.64"},{"v":402661.64,"d":"402,661.64"},{"v":376061.64,"d":"376,061.64"},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":1565260.08,"d":"1,565,260.08"},{"v":1565260.08,"d":"1,565,260.08"},{"v":1565260.08,"d":"1,565,260.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":103481.28,"d":"103,481.28"},{"v":103481.28,"d":"103,481.28"},{"v":103481.28,"d":"103,481.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":40321.44,"d":"40,321.44"},{"v":40321.44,"d":"40,321.44"},{"v":40321.44,"d":"40,321.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":1122059.52,"d":"1,122,059.52"},{"v":1122059.52,"d":"1,122,059.52"},{"v":1122059.52,"d":"1,122,059.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":25443.36,"d":"25,443.36"},{"v":25443.36,"d":"25,443.36"},{"v":25443.36,"d":"25,443.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":249833.04,"d":"249,833.04"},{"v":249833.04,"d":"249,833.04"},{"v":249833.04,"d":"249,833.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":24121.44,"d":"24,121.44"},{"v":24121.44,"d":"24,121.44"},{"v":24121.44,"d":"24,121.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":2733884.48,"d":"2,733,884.48"},{"v":2733884.48,"d":"2,733,884.48"},{"v":2733884.48,"d":"2,733,884.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2733884.48,"d":"2,733,884.48"},{"v":2733884.48,"d":"2,733,884.48"},{"v":2733884.48,"d":"2,733,884.48"},{"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":53761.92,"d":"53,761.92"},{"v":53761.92,"d":"53,761.92"},{"v":53761.92,"d":"53,761.92"},{"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":33924.48,"d":"33,924.48"},{"v":33924.48,"d":"33,924.48"},{"v":33924.48,"d":"33,924.48"},{"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":137975.04,"d":"137,975.04"},{"v":137975.04,"d":"137,975.04"},{"v":137975.04,"d":"137,975.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":32161.92,"d":"32,161.92"},{"v":32161.92,"d":"32,161.92"},{"v":32161.92,"d":"32,161.92"},{"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":333110.72,"d":"333,110.72"},{"v":333110.72,"d":"333,110.72"},{"v":333110.72,"d":"333,110.72"},{"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":1496079.36,"d":"1,496,079.36"},{"v":1496079.36,"d":"1,496,079.36"},{"v":1496079.36,"d":"1,496,079.36"},{"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":646871.04,"d":"646,871.04"},{"v":646871.04,"d":"646,871.04"},{"v":646871.04,"d":"646,871.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"13",null,null,{"v":16541841.75,"d":"16,541,841.75"},{"v":16541841.75,"d":"16,541,841.75"},{"v":14309101.75,"d":"14,309,101.75"},{"v":2184200,"d":"2,184,200.00"},{"v":48540,"d":"48,540.00"}]
["201",{"$nulls":3},{"v":16541841.75,"d":"16,541,841.75"},{"v":16541841.75,"d":"16,541,841.75"},{"v":14309101.75,"d":"14,309,101.75"},{"v":2184200,"d":"2,184,200.00"},{"v":48540,"d":"48,540.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":3002528.59,"d":"3,002,528.59"},{"v":3002528.59,"d":"3,002,528.59"},{"v":2426128.59,"d":"2,426,128.59"},{"v":566200,"d":"566,200.00"},{"v":10200,"d":"10,200.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":236767.76,"d":"236,767.76"},{"v":236767.76,"d":"236,767.76"},{"v":224747.76,"d":"224,747.76"},{"v":8000,"d":"8,000.00"},{"v":4020,"d":"4,020.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":245520.6,"d":"245,520.60"},{"v":245520.6,"d":"245,520.60"},{"v":237480.6,"d":"237,480.60"},{"v":0,"d":"0.00"},{"v":8040,"d":"8,040.00"}]
["  201","  13","02","一般行政管理事务（商贸事务）",{"v":5500,"d":"5,500.00"},{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"}]
["  201","  13","50","事业运行（商贸事务）",{"v":1015788.2,"d":"1,015,788.20"},{"v":1015788.2,"d":"1,015,788.20"},{"v":964288.2,"d":"964,288.20"},{"v":51500,"d":"51,500.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":12035736.6,"d":"12,035,736.60"},{"v":12035736.6,"d":"12,035,736.60"},{"v":10456456.6,"d":"10,456,456.60"},{"v":1553000,"d":"1,553,000.00"},{"v":26280,"d":"26,280.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":32,"n_cols":22,"rows_kept":32,"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],[3,21,4,21]]}
[]
["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：临湘市商务粮食局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出","附加性支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",18507711.87,{"v":13143834,"d":"13143834.00"},{"v":7943268,"d":"7943268.00"},{"v":645876,"d":"645876.00"},{"v":101570,"d":"101570.00"},{"v":4453120,"d":"4453120.00"},3788617.79,913068.38,{"v":0,"d":"0.00"},141664.93,2087013.44,646871.04,1565260.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":476596.08,"d":"476,596.0800"}]
[null,"02",null,null,1928250.84,{"v":336012,"d":"336012.00"},{"v":217848,"d":"217848.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118164,"d":"118164.00"},26978.76,23520.84,{"v":0,"d":"0.00"},3457.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1565260.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13070.88,"d":"13,070.8800"}]
["216",{"$nulls":3},362990.76,{"v":336012,"d":"336012.00"},{"v":217848,"d":"217848.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118164,"d":"118164.00"},26978.76,23520.84,{"v":0,"d":"0.00"},3457.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13070.88,"d":"13,070.8800"}]
["  216","  02","50","事业运行（商业流通事务）",362990.76,{"v":336012,"d":"336012.00"},{"v":217848,"d":"217848.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":118164,"d":"118164.00"},26978.76,23520.84,{"v":0,"d":"0.00"},3457.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13070.88,"d":"13,070.8800"}]
["221",{"$nulls":3},1565260.08,{"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"},{"v":0,"d":"0.00"},1565260.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["  221","  02","01","住房公积金",24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["  221","  02","01","住房公积金",25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["  221","  02","01","住房公积金",1122059.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1122059.52,{"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"}]
["  221","  02","01","住房公积金",249833.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},249833.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["  221","  02","01","住房公积金",103481.28,{"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"},103481.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["  221","  02","01","住房公积金",40321.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40321.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
[null,"05",null,null,2733884.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2733884.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2087013.44,646871.04,{"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":"0.0000"}]
["208",{"$nulls":3},2733884.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2733884.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2087013.44,646871.04,{"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":"0.0000"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",32161.92,{"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"},32161.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32161.92,{"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":"0.0000"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",137975.04,{"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"},137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},137975.04,{"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":"0.0000"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",333110.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},333110.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},333110.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",1496079.36,{"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"},1496079.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1496079.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",53761.92,{"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"},53761.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},53761.92,{"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":"0.0000"}]
["  208","  05","06","机关事业单位职业年金缴费支出",646871.04,{"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"},646871.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},646871.04,{"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":"0.0000"}]
[null,"13",null,null,13845576.55,{"v":12807822,"d":"12807822.00"},{"v":7725420,"d":"7725420.00"},{"v":645876,"d":"645876.00"},{"v":101570,"d":"101570.00"},{"v":4334956,"d":"4334956.00"},1027754.55,889547.54,{"v":0,"d":"0.00"},138207.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":463525.2,"d":"463,525.2000"}]
["201",{"$nulls":3},13845576.55,{"v":12807822,"d":"12807822.00"},{"v":7725420,"d":"7725420.00"},{"v":645876,"d":"645876.00"},{"v":101570,"d":"101570.00"},{"v":4334956,"d":"4334956.00"},1027754.55,889547.54,{"v":0,"d":"0.00"},138207.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":463525.2,"d":"463,525.2000"}]
["  201","  13","01","行政运行（商贸事务）",228996.84,{"v":212028,"d":"212028.00"},{"v":141396,"d":"141396.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70632,"d":"70632.00"},16968.84,14841.96,{"v":0,"d":"0.00"},2126.88,{"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":8483.76,"d":"8,483.7600"}]
["  201","  13","01","行政运行（商贸事务）",217154.64,{"v":201012,"d":"201012.00"},{"v":126552,"d":"126552.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74460,"d":"74460.00"},16142.64,14070.84,{"v":0,"d":"0.00"},{"v":2071.8,"d":"2071.80"},{"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":7593.12,"d":"7,593.1200"}]
["  201","  13","01","行政运行（商贸事务）",2348754.51,{"v":2181942,"d":"2181942.00"},{"v":1289568,"d":"1289568.00"},{"v":645876,"d":"645876.00"},{"v":101570,"d":"101570.00"},{"v":144928,"d":"144928.00"},166812.51,145735.94,{"v":0,"d":"0.00"},21076.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77374.08,"d":"77,374.0800"}]
["  201","  13","50","事业运行（商贸事务）",931997.64,{"v":862344,"d":"862344.00"},{"v":538176,"d":"538176.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324168,"d":"324168.00"},69653.64,60364.08,{"v":0,"d":"0.00"},9289.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32290.56,"d":"32,290.5600"}]
["  201","  13","99","其他商贸事务支出",10118672.92,{"v":9350496,"d":"9350496.00"},{"v":5629728,"d":"5629728.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3720768,"d":"3720768.00"},758176.92,654534.72,{"v":0,"d":"0.00"},{"v":103642.2,"d":"103642.20"},{"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":10000,"d":"10000.00"},{"v":337783.68,"d":"337,783.6800"}]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":32,"n_cols":13,"rows_kept":32,"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]]}
[]
["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)"]
["单位名称临湘市商务粮食局",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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"]
[{"$nulls":3},"合计",18984307.95,4214816.87,{"v":3044286,"d":"3044286.00"},707551.91,353314.32,109664.64,14769491.08,14769491.08,{"v":0,"d":"0.00"}]
[null,"02",null,null,1941321.72,353314.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},353314.32,{"v":0,"d":"0.00"},{"v":1588007.4,"d":"1588007.40"},{"v":1588007.4,"d":"1588007.40"},{"v":0,"d":"0.00"}]
["216",{"$nulls":3},376061.64,{"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"},376061.64,376061.64,{"v":0,"d":"0.00"}]
["  216","  02","50","事业运行（商业流通事务）",376061.64,{"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"},376061.64,376061.64,{"v":0,"d":"0.00"}]
["221",{"$nulls":3},1565260.08,353314.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},353314.32,{"v":0,"d":"0.00"},1211945.76,1211945.76,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25443.36,25443.36,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",103481.28,103481.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103481.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",1122059.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1122059.52,1122059.52,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24121.44,24121.44,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",40321.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40321.44,40321.44,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",249833.04,249833.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},249833.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,2733884.48,471085.76,{"v":0,"d":"0.00"},471085.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2262798.72,2262798.72,{"v":0,"d":"0.00"}]
["208",{"$nulls":3},2733884.48,471085.76,{"v":0,"d":"0.00"},471085.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2262798.72,2262798.72,{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",137975.04,137975.04,{"v":0,"d":"0.00"},137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33924.48,33924.48,{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",333110.72,333110.72,{"v":0,"d":"0.00"},333110.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",53761.92,{"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"},53761.92,53761.92,{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",1496079.36,{"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"},1496079.36,1496079.36,{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",32161.92,{"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"},32161.92,32161.92,{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",646871.04,{"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"},646871.04,646871.04,{"v":0,"d":"0.00"}]
[null,"13",null,null,14309101.75,3390416.79,{"v":3044286,"d":"3044286.00"},236466.15,{"v":0,"d":"0.00"},109664.64,10918684.96,10918684.96,{"v":0,"d":"0.00"}]
["201",{"$nulls":3},14309101.75,3390416.79,{"v":3044286,"d":"3044286.00"},236466.15,{"v":0,"d":"0.00"},109664.64,10918684.96,10918684.96,{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":237480.6,"d":"237480.60"},{"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":237480.6,"d":"237480.60"},{"v":237480.6,"d":"237480.60"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",224747.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},224747.76,224747.76,{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",2426128.59,2426128.59,{"v":2181942,"d":"2181942.00"},166812.51,{"v":0,"d":"0.00"},77374.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","50","事业运行（商贸事务）",{"v":964288.2,"d":"964288.20"},{"v":964288.2,"d":"964288.20"},{"v":862344,"d":"862344.00"},69653.64,{"v":0,"d":"0.00"},32290.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":10456456.6,"d":"10456456.60"},{"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":10456456.6,"d":"10456456.60"},{"v":10456456.6,"d":"10456456.60"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":16,"n_cols":32,"rows_kept":16,"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]]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称临湘市商务粮食局",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":6438471.8,"d":"6,438,471.80"},{"v":595500,"d":"595,500.00"},{"v":170700,"d":"170,700.00"},{"v":53400,"d":"53,400.00"},{"v":177000,"d":"177,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":193000,"d":"193,000.00"},{"v":923704,"d":"923,704.00"},{"v":0,"d":"0.00"},{"v":84433,"d":"84,433.00"},{"v":72767,"d":"72,767.00"},{"v":211200,"d":"211,200.00"},{"v":0,"d":"0.00"},{"v":600600,"d":"600,600.00"},{"v":92500,"d":"92,500.00"},{"v":28000,"d":"28,000.00"},{"v":292200,"d":"292,200.00"},{"v":2020467.8,"d":"2,020,467.80"},{"v":762000,"d":"762,000.0000"},{"v":10000,"d":"10,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1000,"d":"1,000.0000"},{"v":10000,"d":"10,000.0000"}]
[null,"02",null,null,{"v":26600,"d":"26,600.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"},{"v":13300,"d":"13,300.00"},{"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":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["216",{"$nulls":3},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  216","  02","50","事业运行（商业流通事务）",{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"13",null,null,{"v":6411871.8,"d":"6,411,871.80"},{"v":595500,"d":"595,500.00"},{"v":170700,"d":"170,700.00"},{"v":53400,"d":"53,400.00"},{"v":177000,"d":"177,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":193000,"d":"193,000.00"},{"v":923704,"d":"923,704.00"},{"v":0,"d":"0.00"},{"v":84433,"d":"84,433.00"},{"v":72767,"d":"72,767.00"},{"v":197900,"d":"197,900.00"},{"v":0,"d":"0.00"},{"v":587300,"d":"587,300.00"},{"v":92500,"d":"92,500.00"},{"v":28000,"d":"28,000.00"},{"v":292200,"d":"292,200.00"},{"v":2020467.8,"d":"2,020,467.80"},{"v":762000,"d":"762,000.0000"},{"v":10000,"d":"10,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1000,"d":"1,000.0000"},{"v":10000,"d":"10,000.0000"}]
["201",{"$nulls":3},{"v":6411871.8,"d":"6,411,871.80"},{"v":595500,"d":"595,500.00"},{"v":170700,"d":"170,700.00"},{"v":53400,"d":"53,400.00"},{"v":177000,"d":"177,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":193000,"d":"193,000.00"},{"v":923704,"d":"923,704.00"},{"v":0,"d":"0.00"},{"v":84433,"d":"84,433.00"},{"v":72767,"d":"72,767.00"},{"v":197900,"d":"197,900.00"},{"v":0,"d":"0.00"},{"v":587300,"d":"587,300.00"},{"v":92500,"d":"92,500.00"},{"v":28000,"d":"28,000.00"},{"v":292200,"d":"292,200.00"},{"v":2020467.8,"d":"2,020,467.80"},{"v":762000,"d":"762,000.0000"},{"v":10000,"d":"10,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1000,"d":"1,000.0000"},{"v":10000,"d":"10,000.0000"}]
["  201","  13","01","行政运行（商贸事务）",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},{"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"}]
["  201","  13","01","行政运行（商贸事务）",{"v":1974200,"d":"1,974,200.00"},{"v":441500,"d":"441,500.00"},{"v":128000,"d":"128,000.00"},{"v":33400,"d":"33,400.00"},{"v":138000,"d":"138,000.00"},{"v":127000,"d":"127,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105000,"d":"105,000.00"},{"v":227500,"d":"227,500.00"},{"v":0,"d":"0.00"},{"v":78000,"d":"78,000.00"},{"v":69000,"d":"69,000.00"},{"v":113600,"d":"113,600.00"},{"v":0,"d":"0.00"},{"v":27000,"d":"27,000.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":291200,"d":"291,200.00"},{"v":150000,"d":"150,000.00"},{"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"}]
["  201","  13","02","一般行政管理事务（商贸事务）",{"v":5500,"d":"5,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5,500.00"},{"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"},{"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"}]
["  201","  13","50","事业运行（商贸事务）",{"v":51500,"d":"51,500.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4933,"d":"4,933.00"},{"v":267,"d":"267.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":5300,"d":"5,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"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"}]
["  201","  13","99","其他商贸事务支出",{"v":4372671.8,"d":"4,372,671.80"},{"v":154000,"d":"154,000.00"},{"v":42700,"d":"42,700.00"},{"v":20000,"d":"20,000.00"},{"v":39000,"d":"39,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":696204,"d":"696,204.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":3500,"d":"3,500.00"},{"v":50800,"d":"50,800.00"},{"v":0,"d":"0.00"},{"v":555000,"d":"555,000.00"},{"v":47500,"d":"47,500.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":1868467.8,"d":"1,868,467.80"},{"v":762000,"d":"762,000.0000"},{"v":10000,"d":"10,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1000,"d":"1,000.0000"},{"v":10000,"d":"10,000.0000"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":16,"n_cols":19,"rows_kept":16,"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]]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称临湘市商务粮食局",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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"]
[{"$nulls":3},"合计",{"v":6438471.8,"d":"6,438,471.80"},{"v":2025700,"d":"2,025,700.00"},{"v":1360400,"d":"1,360,400.00"},{"v":82933,"d":"82,933.00"},{"v":69267,"d":"69,267.00"},{"v":0,"d":"0.00"},{"v":133600,"d":"133,600.00"},{"v":0,"d":"0.00"},{"v":227500,"d":"227,500.00"},{"v":152000,"d":"152,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":4412771.8,"d":"4,412,771.80"},{"v":4412771.8,"d":"4,412,771.80"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":26600,"d":"26,600.00"},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"}]
["216",{"$nulls":3},{"v":26600,"d":"26,600.00"},{"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"},{"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":26600,"d":"26,600.00"},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"}]
["  216","  02","50","事业运行（商业流通事务）",{"v":26600,"d":"26,600.00"},{"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"},{"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":26600,"d":"26,600.00"},{"v":26600,"d":"26,600.00"},{"v":0,"d":"0.00"}]
[null,"13",null,null,{"v":6411871.8,"d":"6,411,871.80"},{"v":2025700,"d":"2,025,700.00"},{"v":1360400,"d":"1,360,400.00"},{"v":82933,"d":"82,933.00"},{"v":69267,"d":"69,267.00"},{"v":0,"d":"0.00"},{"v":133600,"d":"133,600.00"},{"v":0,"d":"0.00"},{"v":227500,"d":"227,500.00"},{"v":152000,"d":"152,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":4386171.8,"d":"4,386,171.80"},{"v":4386171.8,"d":"4,386,171.80"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},{"v":6411871.8,"d":"6,411,871.80"},{"v":2025700,"d":"2,025,700.00"},{"v":1360400,"d":"1,360,400.00"},{"v":82933,"d":"82,933.00"},{"v":69267,"d":"69,267.00"},{"v":0,"d":"0.00"},{"v":133600,"d":"133,600.00"},{"v":0,"d":"0.00"},{"v":227500,"d":"227,500.00"},{"v":152000,"d":"152,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":4386171.8,"d":"4,386,171.80"},{"v":4386171.8,"d":"4,386,171.80"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":1974200,"d":"1,974,200.00"},{"v":1974200,"d":"1,974,200.00"},{"v":1336100,"d":"1,336,100.00"},{"v":78000,"d":"78,000.00"},{"v":69000,"d":"69,000.00"},{"v":0,"d":"0.00"},{"v":113600,"d":"113,600.00"},{"v":0,"d":"0.00"},{"v":227500,"d":"227,500.00"},{"v":150000,"d":"150,000.00"},{"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"}]
["  201","  13","01","行政运行（商贸事务）",{"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"},{"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":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"}]
["  201","  13","02","一般行政管理事务（商贸事务）",{"v":5500,"d":"5,500.00"},{"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"},{"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":5500,"d":"5,500.00"},{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"}]
["  201","  13","50","事业运行（商贸事务）",{"v":51500,"d":"51,500.00"},{"v":51500,"d":"51,500.00"},{"v":24300,"d":"24,300.00"},{"v":4933,"d":"4,933.00"},{"v":267,"d":"267.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"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"}]
["  201","  13","99","其他商贸事务支出",{"v":4372671.8,"d":"4,372,671.80"},{"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":"0.0000"},{"v":0,"d":"0.0000"},{"v":4372671.8,"d":"4,372,671.80"},{"v":4372671.8,"d":"4,372,671.80"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称临湘市商务粮食局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"13",null,null,{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":26280,"d":"26,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26280,"d":"26,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":12,"n_cols":10,"rows_kept":12,"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]]}
[]
["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）"]
["单位名称临湘市商务粮食局",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":48540,"d":"48,540.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"13",null,null,{"v":48540,"d":"48,540.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},{"v":48540,"d":"48,540.00"},{"v":48540,"d":"48,540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":10200,"d":"10,200.00"},{"v":10200,"d":"10,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":4020,"d":"4,020.00"},{"v":4020,"d":"4,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",{"v":26280,"d":"26,280.00"},{"v":26280,"d":"26,280.00"},{"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":6,"n_cols":17,"rows_kept":6,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["政府性基金预算支出情况表"]
["单位名称临湘市商务粮食局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]

{"sheet":"基金（政府预算）","index":21,"n_rows":5,"n_cols":17,"rows_kept":5,"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]]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称临湘市商务粮食局",{"$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"]

{"sheet":"专户","index":22,"n_rows":6,"n_cols":17,"rows_kept":6,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称临湘市商务粮食局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]

{"sheet":"专户（政府预算）","index":23,"n_rows":5,"n_cols":17,"rows_kept":5,"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]]}
[]
["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)"]
["单位名称临湘市商务粮食局",{"$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"]

{"sheet":"经费拨款","index":24,"n_rows":34,"n_cols":17,"rows_kept":34,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["一般预算拨款-经费拨款"]
["单位名称临湘市商务粮食局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",11133319.75,7663319.75,6830979.75,{"v":783800,"d":"783800.00"},{"v":48540,"d":"48540.00"},{"v":3470000,"d":"3470000.00"},{"v":2608000,"d":"2608000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"},{"v":0,"d":"0.00"}]
[201,{"$nulls":3},9342433.23,5872433.23,5066693.23,{"v":757200,"d":"757200.00"},{"v":48540,"d":"48540.00"},{"v":3470000,"d":"3470000.00"},{"v":2608000,"d":"2608000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"},{"v":0,"d":"0.00"}]
[null,13,null,null,9342433.23,5872433.23,5066693.23,{"v":757200,"d":"757200.00"},{"v":48540,"d":"48540.00"},{"v":3470000,"d":"3470000.00"},{"v":2608000,"d":"2608000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"},{"v":0,"d":"0.00"}]
[201,13,1,"行政运行（商贸事务）",4932528.59,2902528.59,2326128.59,{"v":566200,"d":"566200.00"},{"v":10200,"d":"10200.00"},{"v":2030000,"d":"2030000.00"},{"v":1408000,"d":"1408000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":622000,"d":"622000.00"},{"v":0,"d":"0.00"}]
[201,13,1,"行政运行（商贸事务）",236767.76,236767.76,224747.76,{"v":8000,"d":"8000.00"},{"v":4020,"d":"4020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,1,"行政运行（商贸事务）",{"v":245520.6,"d":"245520.60"},{"v":245520.6,"d":"245520.60"},{"v":237480.6,"d":"237480.60"},{"v":0,"d":"0.00"},{"v":8040,"d":"8040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,2,"一般行政管理事务（商贸事务）",{"v":5500,"d":"5500.00"},{"v":5500,"d":"5500.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,50,"事业运行（商贸事务）",{"v":915788.2,"d":"915788.20"},{"v":915788.2,"d":"915788.20"},{"v":864288.2,"d":"864288.20"},{"v":51500,"d":"51500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[201,13,99,"其他商贸事务支出",3006328.08,1566328.08,1414048.08,{"v":126000,"d":"126000.00"},{"v":26280,"d":"26280.00"},{"v":1440000,"d":"1440000.00"},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110000.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},793271.36,793271.36,793271.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,5,null,null,793271.36,793271.36,793271.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",32161.92,32161.92,32161.92,{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",137975.04,137975.04,137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",33924.48,33924.48,33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",53761.92,53761.92,53761.92,{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",333110.72,333110.72,333110.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",202337.28,202337.28,202337.28,{"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"}]
[216,{"$nulls":3},402661.64,402661.64,376061.64,{"v":26600,"d":"26600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,402661.64,402661.64,376061.64,{"v":26600,"d":"26600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[216,2,50,"事业运行（商业流通事务）",402661.64,402661.64,376061.64,{"v":26600,"d":"26600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},594953.52,594953.52,594953.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,594953.52,594953.52,594953.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",25443.36,25443.36,25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",103481.28,103481.28,103481.28,{"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"}]
[221,2,1,"住房公积金",151752.96,151752.96,151752.96,{"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",40321.44,40321.44,40321.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",249833.04,249833.04,249833.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",24121.44,24121.44,24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":34,"n_cols":17,"rows_kept":34,"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]]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称临湘市商务粮食局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",11133319.75,4014816.87,{"v":2025700,"d":"2025700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4182262.88,{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"}]
["201",{"$nulls":3},9342433.23,3190416.79,{"v":2025700,"d":"2025700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3215776.44,{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"}]
[null,"13",null,null,9342433.23,3190416.79,{"v":2025700,"d":"2025700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3215776.44,{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48540,"d":"48540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732000,"d":"732000.00"}]
["  201","  13","01","行政运行（商贸事务）",{"v":245520.6,"d":"245520.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":237480.6,"d":"237480.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8040,"d":"8040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",236767.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},232747.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4020,"d":"4020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","01","行政运行（商贸事务）",4932528.59,2326128.59,{"v":1974200,"d":"1974200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10200,"d":"10200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":622000,"d":"622000.00"}]
["  201","  13","02","一般行政管理事务（商贸事务）",{"v":5500,"d":"5500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","50","事业运行（商贸事务）",{"v":915788.2,"d":"915788.20"},{"v":864288.2,"d":"864288.20"},{"v":51500,"d":"51500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","  13","99","其他商贸事务支出",3006328.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2740048.08,{"v":130000,"d":"130000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26280,"d":"26280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110000.00"}]
["208",{"$nulls":3},793271.36,471085.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":322185.6,"d":"322185.60"},{"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"}]
[null,"05",null,null,793271.36,471085.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":322185.6,"d":"322185.60"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",137975.04,137975.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33924.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",202337.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},202337.28,{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",333110.72,333110.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",53761.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},53761.92,{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",32161.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32161.92,{"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"}]
["216",{"$nulls":3},402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  216","  02","50","事业运行（商业流通事务）",402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},402661.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},594953.52,353314.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":241639.2,"d":"241639.20"},{"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,"02",null,null,594953.52,353314.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":241639.2,"d":"241639.20"},{"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"}]
["  221","  02","01","住房公积金",103481.28,103481.28,{"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"}]
["  221","  02","01","住房公积金",151752.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},151752.96,{"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",25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25443.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24121.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",40321.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40321.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",249833.04,249833.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专项","index":26,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]]}
[]
["专项资金预算汇总表"]
["单位名称临湘市商务粮食局",{"$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":5089671.8,"d":"5089671.80"},{"v":3470000,"d":"3470000.00"},{"v":1619671.8,"d":"1619671.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["粮食企业改制工作经费",{"v":1690000,"d":"1690000.00"},{"v":1690000,"d":"1690000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["征收成本",{"v":1619671.8,"d":"1619671.80"},{"v":0,"d":"0.00"},{"v":1619671.8,"d":"1619671.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["商务粮食工作经费",{"v":180000,"d":"180000.00"},{"v":180000,"d":"180000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["食品安全监督抽样和检验经费",{"v":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"}]
["商务执法工作经费",{"v":160000,"d":"160000.00"},{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["市场安全隐患改造经费",{"v":1030000,"d":"1030000.00"},{"v":1030000,"d":"1030000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["财贸学校遗留专项",{"v":160000,"d":"160000.00"},{"v":160000,"d":"160000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"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]]}
["一般公共预算“三公”经费预算表"]
["单位名称临湘市商务粮食局",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":278200,"d":"278200.00"},{"v":250200,"d":"250200.00"},{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"},{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"}]
[null,{"v":278200,"d":"278200.00"},{"v":250200,"d":"250200.00"},{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"},{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"}]
["临湘市外贸事务管理中心",{"v":13500,"d":"13500.00"},{"v":13500,"d":"13500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市物资事务管理中心",{"v":14500,"d":"14500.00"},{"v":14500,"d":"14500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市商务粮食局机关",{"v":130100,"d":"130100.00"},{"v":130100,"d":"130100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市商务综合执法大队",{"v":20000,"d":"20000.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市商业事务管理中心",{"v":21300,"d":"21300.00"},{"v":21300,"d":"21300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市市场建设服务中心",{"v":78800,"d":"78800.00"},{"v":50800,"d":"50800.00"},{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"},{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":12,"n_cols":22,"rows_kept":12,"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]]}
["整体支出绩效目标申报表"]
["单位名称临湘市商务粮食局",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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]
["801005","临湘市物资事务管理中心","李伟娟","3803895",3,3,"处理改制遗留问题，确保企业稳定",35.04,31.04,{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},35.04,34.89,0.15,1.45,{"v":0,"d":"0.00"},1.45,{"v":0,"d":"0.00"}]
["801003","临湘市商业事务管理中心","许芳","3722756",8,10,"负责管理本单位国有资产，处理改制后的遗留问题，确保系统稳定。",87.67,49.67,{"v":0,"d":"0.00"},{"v":38,"d":"38.00"},{"v":0,"d":"0.00"},87.67,87.38,0.29,2.13,{"v":0,"d":"0.00"},2.13,{"v":0,"d":"0.00"}]
["801004","临湘市外贸事务管理中心","李映春","3722768",3,3,"负责管理国有资产，处理改制遗留问题，确保稳定。",33.31,29.31,{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},33.31,33.11,{"v":0.2,"d":"0.20"},1.35,{"v":0,"d":"0.00"},1.35,{"v":0,"d":"0.00"}]
["801002","临湘市商务综合执法大队","方建英","3707383",14,14,"综合执法",135.72,115.72,{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.72,134.77,0.95,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["801001","临湘市商务粮食局机关",null,"3722768",45,50,"贯彻执行国家国内外贸易经济的发展战略，政策，方针。负责推进流通产业结构调整及浮标产业行业监管，拟订全市国内贸易发展及浮标粮食流通体制改革方案并组织实施。等等",709.43,533.43,{"v":0,"d":"0.00"},{"v":176,"d":"176.00"},{"v":0,"d":"0.00"},709.43,506.19,203.24,13.01,{"v":0,"d":"0.00"},13.01,{"v":0,"d":"0.00"}]
["801006","临湘市市场建设服务中心","刘艳","3766186",160,160,"为市场建设提供管理保障。负责贯彻落实市委、市政府有关市场建设管理的政策组织、落实市场网点的建设规划、协同相关职能部门对城区街道、路面的游摊、散贩进行整治和规范。",{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},7.88,{"v":2.8,"d":"2.80"},5.08,{"v":0,"d":"0.00"}]
[{"$nulls":7},{"$f":"SUM(H6:H11)","v":2501.17},{"$f":"SUM(I6:I11)","v":759.17},0,1742,0,1001.17,796.34,204.83,27.82,2.8,25.02,0]

{"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]]}
[]
["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",{"$nulls":8},{"v":508.3,"d":"508.30"},{"v":464.9,"d":"464.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
["801001","临湘市商务粮食局机关","外经股","2004年起","延续项目","其他专项类","张庆华","3726168","粮食企业改制后，下岗职工诉求征集答复，再就业指导，退休职工管理，内退,军转,工伤,残疾职工生活补助，信访工资协调，维护社会稳定等","临政办发【2004】2号",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},null,"1.工作人员经费  20万元\r\n2.安抚慰问维稳  30万元\r\n3.信访协调处理  20万元\r\n4.生活补助救济  58万元\r\n",null,"构建和谐社会，保护弱势群体，重视正常诉求，维护社会稳定。"]
["801006","临湘市市场建设服务中心","外经股",null,"延续项目","其他专项类",{"$nulls":4},{"v":205.3,"d":"205.30"},{"v":161.9,"d":"161.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["801006","临湘市市场建设服务中心","外经股",null,"延续项目","其他专项类",{"$nulls":4},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[{"$nulls":53},0,0]

{"sheet":"5-政府采购预算表","index":30,"n_rows":8,"n_cols":15,"rows_kept":8,"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]]}
[{"$nulls":14},"录入05表"]
["2020年部门预算政府采购预算表"]
[{"$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",{"$nulls":3},15,null,{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市商务粮食局机关",{"$nulls":3},15,null,{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["801001","  临湘市商务粮食局机关","货物类","粮食企业改制工作经费","货物",15,null,{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标-附表","index":31,"n_rows":4,"n_cols":5,"rows_kept":4,"merged":[[0,0,0,4]]}
["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"]
["临湘市市场建设服务中心","征收成本","","",{"v":161.9,"d":"161.90"}]