{"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","一般预算支出表","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-政府采购预算表的复制","绩效目标-附表"],"not_rendered":{"defined_names":62},"read":"whole","date_system":"1900"}

{"sheet":"部门收支总表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]]}
["2020年部门预算收支总表"]
["填报单位：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":29694912.51,"d":"29,694,912.51"},"基本支出",{"v":52434803.91,"d":"52,434,803.91"},"201、一般公共服务支出",{"v":1364979.21,"d":"1,364,979.21"}]
["   经费拨款",{"v":28194912.51,"d":"28,194,912.51"},"  301、工资福利支出",{"v":46343143.91,"d":"46,343,143.91"},"202、外交支出","0"]
["   纳入预算管理的非税收入拨款",{"v":1500000,"d":"1,500,000.00"},"  302、商品和服务支出",{"v":5974600,"d":"5,974,600.00"},"203、国防支出","0"]
["纳入专户管理的非税收入拨款","0","  303、对个人和家庭的补助",{"v":117060,"d":"117,060.00"},"204、公共安全支出","0"]
["政府性基金拨款","0","项目支出",{"v":1040108.6,"d":"1,040,108.60"},"205、教育支出","0"]
["事业单位经营服务收入",{"v":23780000,"d":"23,780,000.00"},"  302、商品和服务支出",{"v":1040108.6,"d":"1,040,108.60"},"206、科学技术支出","0"]
["上级补助收入","0","  303、对个人和家庭的补助","0","207、文化体育与传媒支出","0"]
["附属单位上缴收入","0","  307、债务利息及费用支出","0","208、社会保障和就业支出",{"v":6053244.48,"d":"6,053,244.48"}]
["其他收入","0","  309、资本性支出（基本建设）","0","209、社保基金支出","0"]
["上年结转","0","  310、资本性支出","0","210、医疗卫生与计划生育支出","0"]
[null,null,"  311、对企业补助（基本建设）","0","211、节能环保支出","0"]
[null,null,"  312、对企业补助","0","212、城乡社区支出","0"]
[null,null,"  313、对社会保障金补助","0","213、农林水支出",{"v":42237579.14,"d":"42,237,579.14"}]
[null,null,"  399、其他支出","0","214、交通运输支出","0"]
[{"$nulls":4},"215、资源勘探信息等支出","0"]
[{"$nulls":4},"216、商业服务业等支出","0"]
[{"$nulls":4},"217、金融支出","0"]
[{"$nulls":4},"219、援助其他地区支出","0"]
[{"$nulls":4},"220、国土海洋气象等支出","0"]
[{"$nulls":4},"221、住房保障支出",{"v":3819109.68,"d":"3,819,109.68"}]
[{"$nulls":4},"222、粮油物资储备支出","0"]
[{"$nulls":4},"223、国有资本经营预算支出","0"]
[{"$nulls":4},"227、预备费","0"]
[{"$nulls":4},"229、其他支出","0"]
[{"$nulls":4},"230、转移性支出","0"]
[{"$nulls":4},"231、债务还本支出","0"]
[{"$nulls":4},"232、债务付息支出","0"]
[{"$nulls":4},"233、债务发行费用支出","0"]
[]
["本年收入合计",{"v":53474912.51,"d":"53,474,912.51"},"本年支出合计",{"v":53474912.51,"d":"53,474,912.51"},"本年支出合计",{"v":53474912.51,"d":"53,474,912.51"}]

{"sheet":"部门收入总表","index":1,"n_rows":15,"n_cols":12,"rows_kept":15,"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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$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","事业单位经营服务收入","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",53474912.51,28194912.51,{"v":1500000,"d":"1500000.00"},"0","0",{"v":23780000,"d":"23,780,000.00"},"0","0","0","0"]
[null,null,53474912.51,28194912.51,{"v":1500000,"d":"1500000.00"},"0","0",{"v":23780000,"d":"23,780,000.00"},"0","0","0","0"]
["303007","临湘市水利局",1530311.08,1070311.08,"0","0","0",{"v":460000,"d":"460,000.00"},"0","0","0","0"]
["303006","临湘市水利局",{"v":21453148.6,"d":"21453148.60"},{"v":2793148.6,"d":"2793148.60"},"0","0","0",{"v":18660000,"d":"18,660,000.00"},"0","0","0","0"]
["303004","临湘市水利局",13407525.08,10037525.08,"0","0","0",{"v":3370000,"d":"3,370,000.00"},"0","0","0","0"]
["303002","临湘市水利局",3924167.64,3374167.64,"0","0","0",{"v":550000,"d":"550,000.00"},"0","0","0","0"]
["303005","临湘市水利局",2270223.72,1740223.72,"0","0","0",{"v":530000,"d":"530,000.00"},"0","0","0","0"]
["303003","临湘市水利局",1487823.72,1277823.72,"0","0","0",{"v":210000,"d":"210,000.00"},"0","0","0","0"]
["303001","临湘市水利局",7827406.02,6327406.02,{"v":1500000,"d":"1500000.00"},"0","0","0","0","0","0","0"]
["303008","临湘市水利局",1574306.65,1574306.65,"0","0","0","0","0","0","0","0"]

{"sheet":"部门支出总表","index":2,"n_rows":49,"n_cols":12,"rows_kept":49,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":10},"单位：元"]
["功能科目",{"$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","事业单位经营服务收入","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"]
[{"$nulls":3},"合计",{"v":53474912.51,"d":"53,474,912.51"},{"v":28194912.51,"d":"28,194,912.51"},{"v":1500000,"d":"1,500,000.00"},"0","0",{"v":23780000,"d":"23,780,000.00"},"0","0"]
[201,{"$nulls":3},{"v":1364979.21,"d":"1,364,979.21"},{"v":1364979.21,"d":"1,364,979.21"},"0","0","0","0","0","0"]
[201,3,null,null,{"v":1364979.21,"d":"1,364,979.21"},{"v":1364979.21,"d":"1,364,979.21"},"0","0","0","0","0","0"]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",{"v":964979.21,"d":"964,979.21"},{"v":964979.21,"d":"964,979.21"},"0","0","0","0","0","0"]
[201,3,2,"一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},"0","0","0","0","0","0"]
[208,{"$nulls":3},{"v":6053244.48,"d":"6,053,244.48"},{"v":3169949.76,"d":"3,169,949.76"},{"v":10843.2,"d":"10,843.20"},"0","0",{"v":2872451.52,"d":"2,872,451.52"},"0","0"]
[208,5,null,null,{"v":6053244.48,"d":"6,053,244.48"},{"v":3169949.76,"d":"3,169,949.76"},{"v":10843.2,"d":"10,843.20"},"0","0",{"v":2872451.52,"d":"2,872,451.52"},"0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":223904.64,"d":"223,904.64"},{"v":200728.32,"d":"200,728.32"},"0","0","0",{"v":23176.32,"d":"23,176.32"},"0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":150168.96,"d":"150,168.96"},{"v":150168.96,"d":"150,168.96"},"0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":141089.28,"d":"141,089.28"},{"v":108852.48,"d":"108,852.48"},"0","0","0",{"v":32236.8,"d":"32,236.80"},"0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":1998111.36,"d":"1,998,111.36"},{"v":287472,"d":"287,472.00"},"0","0","0",{"v":1710639.36,"d":"1,710,639.36"},"0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":119615.68,"d":"119,615.68"},{"v":119615.68,"d":"119,615.68"},"0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":1333568.64,"d":"1,333,568.64"},{"v":1184653.44,"d":"1,184,653.44"},"0","0","0",{"v":148915.2,"d":"148,915.20"},"0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":397422.72,"d":"397,422.72"},{"v":397422.72,"d":"397,422.72"},"0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":728264.96,"d":"728,264.96"},{"v":721036.16,"d":"721,036.16"},{"v":7228.8,"d":"7,228.80"},"0","0","0","0","0"]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":11588.16,"d":"11,588.16"},{"v":0,"d":"0.00"},"0","0","0",{"v":11588.16,"d":"11,588.16"},"0","0"]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":16118.4,"d":"16,118.40"},{"v":0,"d":"0.00"},"0","0","0",{"v":16118.4,"d":"16,118.40"},"0","0"]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":74457.6,"d":"74,457.60"},{"v":0,"d":"0.00"},"0","0","0",{"v":74457.6,"d":"74,457.60"},"0","0"]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3,614.40"},{"v":0,"d":"0.00"},{"v":3614.4,"d":"3,614.40"},"0","0","0","0","0"]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":855319.68,"d":"855,319.68"},{"v":0,"d":"0.00"},"0","0","0",{"v":855319.68,"d":"855,319.68"},"0","0"]
[213,{"$nulls":3},{"v":42237579.14,"d":"42,237,579.14"},{"v":21828012.74,"d":"21,828,012.74"},{"v":1483735.2,"d":"1,483,735.20"},"0","0",{"v":18925831.2,"d":"18,925,831.20"},"0","0"]
[213,1,null,null,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0"]
[213,1,53,"农田建设",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0"]
[213,3,null,null,{"v":42137579.14,"d":"42,137,579.14"},{"v":21728012.74,"d":"21,728,012.74"},{"v":1483735.2,"d":"1,483,735.20"},"0","0",{"v":18925831.2,"d":"18,925,831.20"},"0","0"]
[213,3,1,"行政运行（水利）",{"v":17101134.04,"d":"17,101,134.04"},{"v":2360072.6,"d":"2,360,072.60"},"0","0","0",{"v":14741061.44,"d":"14,741,061.44"},"0","0"]
[213,3,1,"行政运行（水利）",{"v":10899322.36,"d":"10,899,322.36"},{"v":8156873.08,"d":"8,156,873.08"},"0","0","0",{"v":2742449.28,"d":"2,742,449.28"},"0","0"]
[213,3,1,"行政运行（水利）",{"v":1225028.04,"d":"1,225,028.04"},{"v":1048028.04,"d":"1,048,028.04"},"0","0","0",{"v":177000,"d":"177,000.00"},"0","0"]
[213,3,1,"行政运行（水利）",{"v":1866802.44,"d":"1,866,802.44"},{"v":1438949.16,"d":"1,438,949.16"},"0","0","0",{"v":427853.28,"d":"427,853.28"},"0","0"]
[213,3,1,"行政运行（水利）",{"v":3228677.88,"d":"3,228,677.88"},{"v":2778677.88,"d":"2,778,677.88"},"0","0","0",{"v":450000,"d":"450,000.00"},"0","0"]
[213,3,1,"行政运行（水利）",{"v":6139327.94,"d":"6,139,327.94"},{"v":4655592.74,"d":"4,655,592.74"},{"v":1483735.2,"d":"1,483,735.20"},"0","0","0","0","0"]
[213,3,1,"行政运行（水利）",{"v":1267286.44,"d":"1,267,286.44"},{"v":879819.24,"d":"879,819.24"},"0","0","0",{"v":387467.2,"d":"387,467.20"},"0","0"]
[213,3,2,"一般行政管理事务（水利）",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},"0","0","0","0","0","0"]
[213,3,5,"水利工程建设（水利）",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},"0","0","0","0","0","0"]
[213,3,14,"防汛",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},"0","0","0","0","0","0"]
[221,{"$nulls":3},{"v":3819109.68,"d":"3,819,109.68"},{"v":1831970.8,"d":"1,831,970.80"},{"v":5421.6,"d":"5,421.60"},"0","0",{"v":1981717.28,"d":"1,981,717.28"},"0","0"]
[221,2,null,null,{"v":3819109.68,"d":"3,819,109.68"},{"v":1831970.8,"d":"1,831,970.80"},{"v":5421.6,"d":"5,421.60"},"0","0",{"v":1981717.28,"d":"1,981,717.28"},"0","0"]
[221,2,1,"住房公积金",{"v":112626.72,"d":"112,626.72"},{"v":79626.72,"d":"79,626.72"},"0","0","0",{"v":33000,"d":"33,000.00"},"0","0"]
[221,2,1,"住房公积金",{"v":167928.48,"d":"167,928.48"},{"v":100546.24,"d":"100,546.24"},"0","0","0",{"v":67382.24,"d":"67,382.24"},"0","0"]
[221,2,1,"住房公积金",{"v":1000176.48,"d":"1,000,176.48"},{"v":595998.56,"d":"595,998.56"},"0","0","0",{"v":404177.92,"d":"404,177.92"},"0","0"]
[221,2,1,"住房公积金",{"v":89711.76,"d":"89,711.76"},{"v":89711.76,"d":"89,711.76"},"0","0","0","0","0","0"]
[221,2,1,"住房公积金",{"v":546198.72,"d":"546,198.72"},{"v":540777.12,"d":"540,777.12"},{"v":5421.6,"d":"5,421.60"},"0","0","0","0","0"]
[221,2,1,"住房公积金",{"v":298067.04,"d":"298,067.04"},{"v":198067.04,"d":"198,067.04"},"0","0","0",{"v":100000,"d":"100,000.00"},"0","0"]
[221,2,1,"住房公积金",{"v":105816.96,"d":"105,816.96"},{"v":81639.36,"d":"81,639.36"},"0","0","0",{"v":24177.6,"d":"24,177.60"},"0","0"]
[221,2,1,"住房公积金",{"v":1498583.52,"d":"1,498,583.52"},{"v":145604,"d":"145,604.00"},"0","0","0",{"v":1352979.52,"d":"1,352,979.52"},"0","0"]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":50,"n_cols":18,"rows_kept":50,"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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","对社保基金的补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",53474912.51,52434803.91,46343143.91,{"v":5974600,"d":"5974600.00"},{"v":117060,"d":"117060.00"},{"v":1040108.6,"d":"1040108.60"},{"v":1040108.6,"d":"1040108.60"},"0","0","0","0","0","0","0"]
["201",{"$nulls":3},1364979.21,964979.21,834979.21,{"v":130000,"d":"130000.00"},"0",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},"0","0","0","0","0","0","0"]
[null,"03",null,null,1364979.21,964979.21,834979.21,{"v":130000,"d":"130000.00"},"0",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},"0","0","0","0","0","0","0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",964979.21,964979.21,834979.21,{"v":130000,"d":"130000.00"},"0","0","0","0","0","0","0","0","0","0"]
["  201","  03","02","一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":400000,"d":"400000.00"},"0","0","0","0",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},"0","0","0","0","0","0","0"]
["208",{"$nulls":3},6053244.48,6053244.48,6053244.48,"0","0","0","0","0","0","0","0","0","0","0"]
[null,"05",null,null,6053244.48,6053244.48,6053244.48,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",223904.64,223904.64,223904.64,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",728264.96,728264.96,728264.96,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",1333568.64,1333568.64,1333568.64,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",397422.72,397422.72,397422.72,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",119615.68,119615.68,119615.68,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",150168.96,150168.96,150168.96,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",141089.28,141089.28,141089.28,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",1998111.36,1998111.36,1998111.36,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":74457.6,"d":"74457.60"},{"v":74457.6,"d":"74457.60"},{"v":74457.6,"d":"74457.60"},"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":16118.4,"d":"16118.40"},{"v":16118.4,"d":"16118.40"},{"v":16118.4,"d":"16118.40"},"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","06","机关事业单位职业年金缴费支出",11588.16,11588.16,11588.16,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3614.40"},{"v":3614.4,"d":"3614.40"},{"v":3614.4,"d":"3614.40"},"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","06","机关事业单位职业年金缴费支出",855319.68,855319.68,855319.68,"0","0","0","0","0","0","0","0","0","0","0"]
["213",{"$nulls":3},42237579.14,41597470.54,35635810.54,{"v":5844600,"d":"5844600.00"},{"v":117060,"d":"117060.00"},{"v":640108.6,"d":"640108.60"},{"v":640108.6,"d":"640108.60"},"0","0","0","0","0","0","0"]
[null,"01",null,null,{"v":100000,"d":"100000.00"},"0","0","0","0",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},"0","0","0","0","0","0","0"]
["  213","  01","53","农田建设",{"v":100000,"d":"100000.00"},"0","0","0","0",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},"0","0","0","0","0","0","0"]
[null,"03",null,null,42137579.14,41597470.54,35635810.54,{"v":5844600,"d":"5844600.00"},{"v":117060,"d":"117060.00"},{"v":540108.6,"d":"540108.60"},{"v":540108.6,"d":"540108.60"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",17101134.04,17098050.92,14839050.92,{"v":2259000,"d":"2259000.00"},"0",3083.12,3083.12,"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",1225028.04,1225028.04,1048028.04,{"v":177000,"d":"177000.00"},"0","0","0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",1866802.44,1862449.24,1592409.24,{"v":262000,"d":"262000.00"},{"v":8040,"d":"8040.00"},{"v":4353.2,"d":"4353.20"},{"v":4353.2,"d":"4353.20"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",1267286.44,1144614.16,984614.16,{"v":160000,"d":"160000.00"},"0",122672.28,122672.28,"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",3228677.88,3228677.88,2773577.88,{"v":450000,"d":"450000.00"},{"v":5100,"d":"5100.00"},"0","0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",10899322.36,10899322.36,9310722.36,{"v":1504000,"d":"1504000.00"},{"v":84600,"d":"84600.00"},"0","0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",6139327.94,6139327.94,5087407.94,{"v":1032600,"d":"1032600.00"},{"v":19320,"d":"19320.00"},"0","0","0","0","0","0","0","0","0"]
["  213","  03","02","一般行政管理事务（水利）",{"v":300000,"d":"300000.00"},"0","0","0","0",{"v":300000,"d":"300000.00"},{"v":300000,"d":"300000.00"},"0","0","0","0","0","0","0"]
["  213","  03","05","水利工程建设（水利）",{"v":90000,"d":"90000.00"},"0","0","0","0",{"v":90000,"d":"90000.00"},{"v":90000,"d":"90000.00"},"0","0","0","0","0","0","0"]
["  213","  03","14","防汛",{"v":20000,"d":"20000.00"},"0","0","0","0",{"v":20000,"d":"20000.00"},{"v":20000,"d":"20000.00"},"0","0","0","0","0","0","0"]
["221",{"$nulls":3},3819109.68,3819109.68,3819109.68,"0","0","0","0","0","0","0","0","0","0","0"]
[null,"02",null,null,3819109.68,3819109.68,3819109.68,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",89711.76,89711.76,89711.76,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",546198.72,546198.72,546198.72,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",1498583.52,1498583.52,1498583.52,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",112626.72,112626.72,112626.72,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",1000176.48,1000176.48,1000176.48,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",105816.96,105816.96,105816.96,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",167928.48,167928.48,167928.48,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",298067.04,298067.04,298067.04,"0","0","0","0","0","0","0","0","0","0","0"]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":50,"n_cols":20,"rows_kept":50,"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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",53474912.51,6365486.02,{"v":1442600,"d":"1442600.00"},"0","0",45549766.49,"0","0","0",{"v":117060,"d":"117060.00"},"0","0","0","0","0","0"]
["201",{"$nulls":3},1364979.21,"0","0","0","0",1364979.21,"0","0","0","0","0","0","0","0","0","0"]
["  201","03",null,null,1364979.21,"0","0","0","0",1364979.21,"0","0","0","0","0","0","0","0","0","0"]
["    201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",964979.21,"0","0","0","0",964979.21,"0","0","0","0","0","0","0","0","0","0"]
["    201","  03","02","一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":400000,"d":"400000.00"},"0","0","0","0",{"v":400000,"d":"400000.00"},"0","0","0","0","0","0","0","0","0","0"]
["208",{"$nulls":3},6053244.48,731879.36,"0","0","0",5321365.12,"0","0","0","0","0","0","0","0","0","0"]
["  208","05",null,null,6053244.48,731879.36,"0","0","0",5321365.12,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","05","机关事业单位基本养老保险缴费支出",728264.96,728264.96,"0","0","0",{"v":0,"d":"0.00"},"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","05","机关事业单位基本养老保险缴费支出",397422.72,"0","0","0","0",397422.72,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","05","机关事业单位基本养老保险缴费支出",150168.96,"0","0","0","0",150168.96,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","05","机关事业单位基本养老保险缴费支出",1333568.64,"0","0","0","0",1333568.64,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","05","机关事业单位基本养老保险缴费支出",223904.64,"0","0","0","0",223904.64,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","05","机关事业单位基本养老保险缴费支出",1998111.36,"0","0","0","0",1998111.36,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","05","机关事业单位基本养老保险缴费支出",141089.28,"0","0","0","0",141089.28,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","05","机关事业单位基本养老保险缴费支出",119615.68,"0","0","0","0",119615.68,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","06","机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3614.40"},{"v":3614.4,"d":"3614.40"},"0","0","0",{"v":0,"d":"0.00"},"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","06","机关事业单位职业年金缴费支出",{"v":74457.6,"d":"74457.60"},"0","0","0","0",{"v":74457.6,"d":"74457.60"},"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","06","机关事业单位职业年金缴费支出",11588.16,"0","0","0","0",11588.16,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","06","机关事业单位职业年金缴费支出",855319.68,"0","0","0","0",855319.68,"0","0","0","0","0","0","0","0","0","0"]
["    208","  05","06","机关事业单位职业年金缴费支出",{"v":16118.4,"d":"16118.40"},"0","0","0","0",{"v":16118.4,"d":"16118.40"},"0","0","0","0","0","0","0","0","0","0"]
["213",{"$nulls":3},42237579.14,5087407.94,{"v":1442600,"d":"1442600.00"},"0","0",{"v":35590511.2,"d":"35590511.20"},"0","0","0",{"v":117060,"d":"117060.00"},"0","0","0","0","0","0"]
["  213","01",null,null,{"v":100000,"d":"100000.00"},"0","0","0","0",{"v":100000,"d":"100000.00"},"0","0","0","0","0","0","0","0","0","0"]
["    213","  01","53","农田建设",{"v":100000,"d":"100000.00"},"0","0","0","0",{"v":100000,"d":"100000.00"},"0","0","0","0","0","0","0","0","0","0"]
["  213","03",null,null,42137579.14,5087407.94,{"v":1442600,"d":"1442600.00"},"0","0",{"v":35490511.2,"d":"35490511.20"},"0","0","0",{"v":117060,"d":"117060.00"},"0","0","0","0","0","0"]
["    213","  03","01","行政运行（水利）",6139327.94,5087407.94,{"v":1032600,"d":"1032600.00"},"0","0","0","0","0","0",{"v":19320,"d":"19320.00"},"0","0","0","0","0","0"]
["    213","  03","01","行政运行（水利）",3228677.88,"0","0","0","0",3223577.88,"0","0","0",{"v":5100,"d":"5100.00"},"0","0","0","0","0","0"]
["    213","  03","01","行政运行（水利）",1225028.04,"0","0","0","0",1225028.04,"0","0","0","0","0","0","0","0","0","0"]
["    213","  03","01","行政运行（水利）",10899322.36,"0","0","0","0",10814722.36,"0","0","0",{"v":84600,"d":"84600.00"},"0","0","0","0","0","0"]
["    213","  03","01","行政运行（水利）",1866802.44,"0","0","0","0",1858762.44,"0","0","0",{"v":8040,"d":"8040.00"},"0","0","0","0","0","0"]
["    213","  03","01","行政运行（水利）",17101134.04,"0","0","0","0",17101134.04,"0","0","0","0","0","0","0","0","0","0"]
["    213","  03","01","行政运行（水利）",1267286.44,"0","0","0","0",1267286.44,"0","0","0","0","0","0","0","0","0","0"]
["    213","  03","02","一般行政管理事务（水利）",{"v":300000,"d":"300000.00"},"0",{"v":300000,"d":"300000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0"]
["    213","  03","05","水利工程建设（水利）",{"v":90000,"d":"90000.00"},"0",{"v":90000,"d":"90000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0"]
["    213","  03","14","防汛",{"v":20000,"d":"20000.00"},"0",{"v":20000,"d":"20000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0"]
["221",{"$nulls":3},3819109.68,546198.72,"0","0","0",3272910.96,"0","0","0","0","0","0","0","0","0","0"]
["  221","02",null,null,3819109.68,546198.72,"0","0","0",3272910.96,"0","0","0","0","0","0","0","0","0","0"]
["    221","  02","01","住房公积金",546198.72,546198.72,"0","0","0","0","0","0","0","0","0","0","0","0","0","0"]
["    221","  02","01","住房公积金",298067.04,"0","0","0","0",298067.04,"0","0","0","0","0","0","0","0","0","0"]
["    221","  02","01","住房公积金",112626.72,"0","0","0","0",112626.72,"0","0","0","0","0","0","0","0","0","0"]
["    221","  02","01","住房公积金",1000176.48,"0","0","0","0",1000176.48,"0","0","0","0","0","0","0","0","0","0"]
["    221","  02","01","住房公积金",167928.48,"0","0","0","0",167928.48,"0","0","0","0","0","0","0","0","0","0"]
["    221","  02","01","住房公积金",1498583.52,"0","0","0","0",1498583.52,"0","0","0","0","0","0","0","0","0","0"]
["    221","  02","01","住房公积金",105816.96,"0","0","0","0",105816.96,"0","0","0","0","0","0","0","0","0","0"]
["    221","  02","01","住房公积金",89711.76,"0","0","0","0",89711.76,"0","0","0","0","0","0","0","0","0","0"]

{"sheet":"基本-工资福利","index":5,"n_rows":43,"n_cols":22,"rows_kept":43,"merged":[[1,0,1,21],[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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":20},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"附加性支出6%","其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",46343143.91,{"v":31825914,"d":"31825914.00"},{"v":19116600,"d":"19116600.00"},{"v":844080,"d":"844080.00"},{"v":138906,"d":"138906.00"},{"v":11726328,"d":"11726328.00"},12450233.91,2227813.98,"0",350065.77,5092146.24,961098.24,3819109.68,"0","0","0",{"v":1146996,"d":"1,146,996.00"},{"v":920000,"d":"920000.00"}]
["201",null,null,"行政运行（政府办公厅（室）及相关机构事务）",834979.21,{"v":747598,"d":"747598.00"},{"v":450744,"d":"450744.00"},{"v":114828,"d":"114828.00"},{"v":17950,"d":"17950.00"},{"v":164076,"d":"164076.00"},60336.57,52331.86,"0",8004.71,"0","0","0","0","0","0",{"v":27044.64,"d":"27,044.64"},"0"]
["  201","03",null,"  行政运行（政府办公厅（室）及相关机构事务）",834979.21,{"v":747598,"d":"747598.00"},{"v":450744,"d":"450744.00"},{"v":114828,"d":"114828.00"},{"v":17950,"d":"17950.00"},{"v":164076,"d":"164076.00"},60336.57,52331.86,"0",8004.71,"0","0","0","0","0","0",{"v":27044.64,"d":"27,044.64"},"0"]
["    201","  03","01","    行政运行（政府办公厅（室）及相关机构事务）",834979.21,{"v":747598,"d":"747598.00"},{"v":450744,"d":"450744.00"},{"v":114828,"d":"114828.00"},{"v":17950,"d":"17950.00"},{"v":164076,"d":"164076.00"},60336.57,52331.86,"0",8004.71,"0","0","0","0","0","0",{"v":27044.64,"d":"27,044.64"},"0"]
["208",null,null,"机关事业单位基本养老保险缴费支出",6053244.48,"0","0","0","0","0",6053244.48,"0","0","0",5092146.24,961098.24,"0","0","0","0","0","0"]
["  208","05",null,"  机关事业单位基本养老保险缴费支出",6053244.48,"0","0","0","0","0",6053244.48,"0","0","0",5092146.24,961098.24,"0","0","0","0","0","0"]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",150168.96,"0","0","0","0","0",150168.96,"0","0","0",150168.96,"0","0","0","0","0","0","0"]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",141089.28,"0","0","0","0","0",141089.28,"0","0","0",141089.28,"0","0","0","0","0","0","0"]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",1998111.36,"0","0","0","0","0",1998111.36,"0","0","0",1998111.36,"0","0","0","0","0","0","0"]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",223904.64,"0","0","0","0","0",223904.64,"0","0","0",223904.64,"0","0","0","0","0","0","0"]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",119615.68,"0","0","0","0","0",119615.68,"0","0","0",119615.68,"0","0","0","0","0","0","0"]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",1333568.64,"0","0","0","0","0",1333568.64,"0","0","0",1333568.64,"0","0","0","0","0","0","0"]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",728264.96,"0","0","0","0","0",728264.96,"0","0","0",728264.96,"0","0","0","0","0","0","0"]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",397422.72,"0","0","0","0","0",397422.72,"0","0","0",397422.72,"0","0","0","0","0","0","0"]
["    208","  05","06","    机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3614.40"},"0","0","0","0","0",{"v":3614.4,"d":"3614.40"},"0","0","0","0",{"v":3614.4,"d":"3614.40"},"0","0","0","0","0","0"]
["    208","  05","06","    机关事业单位职业年金缴费支出",11588.16,"0","0","0","0","0",11588.16,"0","0","0","0",11588.16,"0","0","0","0","0","0"]
["    208","  05","06","    机关事业单位职业年金缴费支出",{"v":74457.6,"d":"74457.60"},"0","0","0","0","0",{"v":74457.6,"d":"74457.60"},"0","0","0","0",{"v":74457.6,"d":"74457.60"},"0","0","0","0","0","0"]
["    208","  05","06","    机关事业单位职业年金缴费支出",855319.68,"0","0","0","0","0",855319.68,"0","0","0","0",855319.68,"0","0","0","0","0","0"]
["    208","  05","06","    机关事业单位职业年金缴费支出",{"v":16118.4,"d":"16118.40"},"0","0","0","0","0",{"v":16118.4,"d":"16118.40"},"0","0","0","0",{"v":16118.4,"d":"16118.40"},"0","0","0","0","0","0"]
["213",null,null,"行政运行（水利）",35635810.54,{"v":31078316,"d":"31078316.00"},{"v":18665856,"d":"18665856.00"},{"v":729252,"d":"729252.00"},{"v":120956,"d":"120956.00"},{"v":11562252,"d":"11562252.00"},2517543.18,2175482.12,"0",342061.06,"0","0","0","0","0","0",{"v":1119951.36,"d":"1,119,951.36"},{"v":920000,"d":"920000.00"}]
["  213","03",null,"  行政运行（水利）",35635810.54,{"v":31078316,"d":"31078316.00"},{"v":18665856,"d":"18665856.00"},{"v":729252,"d":"729252.00"},{"v":120956,"d":"120956.00"},{"v":11562252,"d":"11562252.00"},2517543.18,2175482.12,"0",342061.06,"0","0","0","0","0","0",{"v":1119951.36,"d":"1,119,951.36"},{"v":920000,"d":"920000.00"}]
["    213","  03","01","    行政运行（水利）",2773577.88,{"v":2483892,"d":"2483892.00"},{"v":1462488,"d":"1462488.00"},"0","0",{"v":1021404,"d":"1021404.00"},{"v":201936.6,"d":"201936.60"},173872.44,"0",28064.16,"0","0","0","0","0","0",{"v":87749.28,"d":"87,749.28"},"0"]
["    213","  03","01","    行政运行（水利）",9310722.36,{"v":8334804,"d":"8334804.00"},{"v":5005308,"d":"5005308.00"},"0","0",{"v":3329496,"d":"3329496.00"},675599.88,583436.28,"0",{"v":92163.6,"d":"92163.60"},"0","0","0","0","0","0",{"v":300318.48,"d":"300,318.48"},"0"]
["    213","  03","01","    行政运行（水利）",5087407.94,{"v":4551656,"d":"4551656.00"},{"v":2848512,"d":"2848512.00"},{"v":729252,"d":"729252.00"},{"v":120956,"d":"120956.00"},{"v":852936,"d":"852936.00"},364841.22,318615.92,"0",{"v":46225.3,"d":"46225.30"},"0","0","0","0","0","0",{"v":170910.72,"d":"170,910.72"},"0"]
["    213","  03","01","    行政运行（水利）",984614.16,{"v":881808,"d":"881808.00"},{"v":516360,"d":"516360.00"},"0","0",{"v":365448,"d":"365448.00"},71824.56,61726.56,"0",{"v":10098,"d":"10098.00"},"0","0","0","0","0","0",{"v":30981.6,"d":"30,981.60"},"0"]
["    213","  03","01","    行政运行（水利）",14839050.92,{"v":12488196,"d":"12488196.00"},{"v":7463244,"d":"7463244.00"},"0","0",{"v":5024952,"d":"5024952.00"},1013060.28,874173.72,"0",138886.56,"0","0","0","0","0","0",{"v":447794.64,"d":"447,794.64"},{"v":890000,"d":"890000.00"}]
["    213","  03","01","    行政运行（水利）",1048028.04,{"v":938556,"d":"938556.00"},{"v":550596,"d":"550596.00"},"0","0",{"v":387960,"d":"387960.00"},76436.28,65698.92,"0",10737.36,"0","0","0","0","0","0",{"v":33035.76,"d":"33,035.76"},"0"]
["    213","  03","01","    行政运行（水利）",1592409.24,{"v":1399404,"d":"1399404.00"},{"v":819348,"d":"819348.00"},"0","0",{"v":580056,"d":"580056.00"},113844.36,97958.28,"0",15886.08,"0","0","0","0","0","0",{"v":49160.88,"d":"49,160.88"},{"v":30000,"d":"30000.00"}]
["221",null,null,"住房公积金",3819109.68,"0","0","0","0","0",3819109.68,"0","0","0","0","0",3819109.68,"0","0","0","0","0"]
["  221","02",null,"  住房公积金",3819109.68,"0","0","0","0","0",3819109.68,"0","0","0","0","0",3819109.68,"0","0","0","0","0"]
["    221","  02","01","    住房公积金",1000176.48,"0","0","0","0","0",1000176.48,"0","0","0","0","0",1000176.48,"0","0","0","0","0"]
["    221","  02","01","    住房公积金",167928.48,"0","0","0","0","0",167928.48,"0","0","0","0","0",167928.48,"0","0","0","0","0"]
["    221","  02","01","    住房公积金",546198.72,"0","0","0","0","0",546198.72,"0","0","0","0","0",546198.72,"0","0","0","0","0"]
["    221","  02","01","    住房公积金",105816.96,"0","0","0","0","0",105816.96,"0","0","0","0","0",105816.96,"0","0","0","0","0"]
["    221","  02","01","    住房公积金",89711.76,"0","0","0","0","0",89711.76,"0","0","0","0","0",89711.76,"0","0","0","0","0"]
["    221","  02","01","    住房公积金",112626.72,"0","0","0","0","0",112626.72,"0","0","0","0","0",112626.72,"0","0","0","0","0"]
["    221","  02","01","    住房公积金",298067.04,"0","0","0","0","0",298067.04,"0","0","0","0","0",298067.04,"0","0","0","0","0"]
["    221","  02","01","    住房公积金",1498583.52,"0","0","0","0","0",1498583.52,"0","0","0","0","0",1498583.52,"0","0","0","0","0"]

{"sheet":"基本-工资福利（政府预算）","index":6,"n_rows":43,"n_cols":13,"rows_kept":43,"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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",46343143.91,6365486.02,{"v":4551656,"d":"4551656.00"},1096720.58,546198.72,170910.72,39977657.89,39977657.89,"0"]
["201",null,null,"行政运行（政府办公厅（室）及相关机构事务）",834979.21,"0","0","0","0","0",834979.21,834979.21,"0"]
["  201",null,null,3,834979.21,"0","0","0","0","0",834979.21,834979.21,"0"]
["    201","03","01","    行政运行（政府办公厅（室）及相关机构事务）",834979.21,"0","0","0","0","0",834979.21,834979.21,"0"]
["208",null,null,"机关事业单位基本养老保险缴费支出",6053244.48,731879.36,"0",731879.36,"0","0",5321365.12,5321365.12,"0"]
["  208",null,null,5,6053244.48,731879.36,"0",731879.36,"0","0",5321365.12,5321365.12,"0"]
["    208","05","05","    机关事业单位基本养老保险缴费支出",728264.96,728264.96,"0",728264.96,"0","0","0","0","0"]
["    208","05","05","    机关事业单位基本养老保险缴费支出",397422.72,"0","0","0","0","0",397422.72,397422.72,"0"]
["    208","05","05","    机关事业单位基本养老保险缴费支出",150168.96,"0","0","0","0","0",150168.96,150168.96,"0"]
["    208","05","05","    机关事业单位基本养老保险缴费支出",1333568.64,"0","0","0","0","0",1333568.64,1333568.64,"0"]
["    208","05","05","    机关事业单位基本养老保险缴费支出",223904.64,"0","0","0","0","0",223904.64,223904.64,"0"]
["    208","05","05","    机关事业单位基本养老保险缴费支出",1998111.36,"0","0","0","0","0",1998111.36,1998111.36,"0"]
["    208","05","05","    机关事业单位基本养老保险缴费支出",141089.28,"0","0","0","0","0",141089.28,141089.28,"0"]
["    208","05","05","    机关事业单位基本养老保险缴费支出",119615.68,"0","0","0","0","0",119615.68,119615.68,"0"]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3614.40"},{"v":3614.4,"d":"3614.40"},"0",{"v":3614.4,"d":"3614.40"},"0","0","0","0","0"]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":74457.6,"d":"74457.60"},"0","0","0","0","0",{"v":74457.6,"d":"74457.60"},{"v":74457.6,"d":"74457.60"},"0"]
["    208","05","06","    机关事业单位职业年金缴费支出",11588.16,"0","0","0","0","0",11588.16,11588.16,"0"]
["    208","05","06","    机关事业单位职业年金缴费支出",855319.68,"0","0","0","0","0",855319.68,855319.68,"0"]
["    208","05","06","    机关事业单位职业年金缴费支出",{"v":16118.4,"d":"16118.40"},"0","0","0","0","0",{"v":16118.4,"d":"16118.40"},{"v":16118.4,"d":"16118.40"},"0"]
["213",null,null,"行政运行（水利）",35635810.54,5087407.94,{"v":4551656,"d":"4551656.00"},364841.22,"0",170910.72,{"v":30548402.6,"d":"30548402.60"},{"v":30548402.6,"d":"30548402.60"},"0"]
["  213",null,null,3,35635810.54,5087407.94,{"v":4551656,"d":"4551656.00"},364841.22,"0",170910.72,{"v":30548402.6,"d":"30548402.60"},{"v":30548402.6,"d":"30548402.60"},"0"]
["    213","03","01","    行政运行（水利）",5087407.94,5087407.94,{"v":4551656,"d":"4551656.00"},364841.22,"0",170910.72,"0","0","0"]
["    213","03","01","    行政运行（水利）",2773577.88,"0","0","0","0","0",2773577.88,2773577.88,"0"]
["    213","03","01","    行政运行（水利）",1048028.04,"0","0","0","0","0",1048028.04,1048028.04,"0"]
["    213","03","01","    行政运行（水利）",9310722.36,"0","0","0","0","0",9310722.36,9310722.36,"0"]
["    213","03","01","    行政运行（水利）",1592409.24,"0","0","0","0","0",1592409.24,1592409.24,"0"]
["    213","03","01","    行政运行（水利）",14839050.92,"0","0","0","0","0",14839050.92,14839050.92,"0"]
["    213","03","01","    行政运行（水利）",984614.16,"0","0","0","0","0",984614.16,984614.16,"0"]
["221",null,null,"住房公积金",3819109.68,546198.72,"0","0",546198.72,"0",3272910.96,3272910.96,"0"]
["  221",null,null,2,3819109.68,546198.72,"0","0",546198.72,"0",3272910.96,3272910.96,"0"]
["    221","02","01","    住房公积金",546198.72,546198.72,"0","0",546198.72,"0","0","0","0"]
["    221","02","01","    住房公积金",298067.04,"0","0","0","0","0",298067.04,298067.04,"0"]
["    221","02","01","    住房公积金",112626.72,"0","0","0","0","0",112626.72,112626.72,"0"]
["    221","02","01","    住房公积金",1000176.48,"0","0","0","0","0",1000176.48,1000176.48,"0"]
["    221","02","01","    住房公积金",167928.48,"0","0","0","0","0",167928.48,167928.48,"0"]
["    221","02","01","    住房公积金",1498583.52,"0","0","0","0","0",1498583.52,1498583.52,"0"]
["    221","02","01","    住房公积金",105816.96,"0","0","0","0","0",105816.96,105816.96,"0"]
["    221","02","01","    住房公积金",89711.76,"0","0","0","0","0",89711.76,89711.76,"0"]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":18,"n_cols":32,"rows_kept":18,"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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5974600,"d":"5,974,600.00"},{"v":445340,"d":"445,340.00"},{"v":237574,"d":"237,574.00"},{"v":93000,"d":"93,000.00"},{"v":245094.08,"d":"245,094.08"},{"v":167348,"d":"167,348.00"},{"v":226900,"d":"226,900.00"},{"v":40000,"d":"40,000.00"},{"v":381800,"d":"381,800.00"},{"v":1204902,"d":"1,204,902.00"},{"v":20000,"d":"20,000.00"},{"v":51500,"d":"51,500.00"},{"v":182370,"d":"182,370.00"},{"v":222230,"d":"222,230.00"},{"v":223900,"d":"223,900.00"},{"v":685661.44,"d":"685,661.44"},{"v":392900.48,"d":"392,900.48"},{"v":61840,"d":"61,840.00"},{"v":333200,"d":"333,200.00"},{"v":658340,"d":"658,340.00"},{"v":45000,"d":"45,000.00"},{"v":500,"d":"500.00"},"0",{"v":55200,"d":"55,200.00"},"0","0","0","0"]
["201",{"$nulls":3},{"v":130000,"d":"130,000.00"},{"v":7000,"d":"7,000.00"},{"v":3800,"d":"3,800.00"},{"v":2000,"d":"2,000.00"},{"v":9000,"d":"9,000.00"},"0","0","0","0","0","0",{"v":3000,"d":"3,000.00"},"0",{"v":40000,"d":"40,000.00"},"0",{"v":50000,"d":"50,000.00"},{"v":13000,"d":"13,000.00"},"0","0",{"v":2200,"d":"2,200.00"},"0","0","0","0","0","0","0","0"]
[null,"03",null,null,{"v":130000,"d":"130,000.00"},{"v":7000,"d":"7,000.00"},{"v":3800,"d":"3,800.00"},{"v":2000,"d":"2,000.00"},{"v":9000,"d":"9,000.00"},"0","0","0","0","0","0",{"v":3000,"d":"3,000.00"},"0",{"v":40000,"d":"40,000.00"},"0",{"v":50000,"d":"50,000.00"},{"v":13000,"d":"13,000.00"},"0","0",{"v":2200,"d":"2,200.00"},"0","0","0","0","0","0","0","0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":130000,"d":"130,000.00"},{"v":7000,"d":"7,000.00"},{"v":3800,"d":"3,800.00"},{"v":2000,"d":"2,000.00"},{"v":9000,"d":"9,000.00"},"0","0","0","0","0","0",{"v":3000,"d":"3,000.00"},"0",{"v":40000,"d":"40,000.00"},"0",{"v":50000,"d":"50,000.00"},{"v":13000,"d":"13,000.00"},"0","0",{"v":2200,"d":"2,200.00"},"0","0","0","0","0","0","0","0"]
["213",{"$nulls":3},{"v":5844600,"d":"5,844,600.00"},{"v":438340,"d":"438,340.00"},{"v":233774,"d":"233,774.00"},{"v":91000,"d":"91,000.00"},{"v":236094.08,"d":"236,094.08"},{"v":167348,"d":"167,348.00"},{"v":226900,"d":"226,900.00"},{"v":40000,"d":"40,000.00"},{"v":381800,"d":"381,800.00"},{"v":1204902,"d":"1,204,902.00"},{"v":20000,"d":"20,000.00"},{"v":48500,"d":"48,500.00"},{"v":182370,"d":"182,370.00"},{"v":182230,"d":"182,230.00"},{"v":223900,"d":"223,900.00"},{"v":635661.44,"d":"635,661.44"},{"v":379900.48,"d":"379,900.48"},{"v":61840,"d":"61,840.00"},{"v":333200,"d":"333,200.00"},{"v":656140,"d":"656,140.00"},{"v":45000,"d":"45,000.00"},{"v":500,"d":"500.00"},"0",{"v":55200,"d":"55,200.00"},"0","0","0","0"]
[null,"03",null,null,{"v":5844600,"d":"5,844,600.00"},{"v":438340,"d":"438,340.00"},{"v":233774,"d":"233,774.00"},{"v":91000,"d":"91,000.00"},{"v":236094.08,"d":"236,094.08"},{"v":167348,"d":"167,348.00"},{"v":226900,"d":"226,900.00"},{"v":40000,"d":"40,000.00"},{"v":381800,"d":"381,800.00"},{"v":1204902,"d":"1,204,902.00"},{"v":20000,"d":"20,000.00"},{"v":48500,"d":"48,500.00"},{"v":182370,"d":"182,370.00"},{"v":182230,"d":"182,230.00"},{"v":223900,"d":"223,900.00"},{"v":635661.44,"d":"635,661.44"},{"v":379900.48,"d":"379,900.48"},{"v":61840,"d":"61,840.00"},{"v":333200,"d":"333,200.00"},{"v":656140,"d":"656,140.00"},{"v":45000,"d":"45,000.00"},{"v":500,"d":"500.00"},"0",{"v":55200,"d":"55,200.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":1032600,"d":"1,032,600.00"},{"v":52000,"d":"52,000.00"},{"v":80500,"d":"80,500.00"},{"v":7500,"d":"7,500.00"},{"v":71500,"d":"71,500.00"},{"v":20500,"d":"20,500.00"},"0","0",{"v":92000,"d":"92,000.00"},{"v":28500,"d":"28,500.00"},"0",{"v":12000,"d":"12,000.00"},{"v":14000,"d":"14,000.00"},{"v":54000,"d":"54,000.00"},{"v":116500,"d":"116,500.00"},{"v":79000,"d":"79,000.00"},"0","0",{"v":265600,"d":"265,600.00"},{"v":139000,"d":"139,000.00"},"0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":450000,"d":"450,000.00"},{"v":22000,"d":"22,000.00"},{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":8000,"d":"8,000.00"},{"v":13000,"d":"13,000.00"},"0","0",{"v":23000,"d":"23,000.00"},{"v":110000,"d":"110,000.00"},"0",{"v":5000,"d":"5,000.00"},{"v":23000,"d":"23,000.00"},{"v":17000,"d":"17,000.00"},{"v":18000,"d":"18,000.00"},{"v":80000,"d":"80,000.00"},{"v":40000,"d":"40,000.00"},{"v":15000,"d":"15,000.00"},"0",{"v":16000,"d":"16,000.00"},"0","0","0",{"v":52000,"d":"52,000.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":177000,"d":"177,000.00"},{"v":23000,"d":"23,000.00"},{"v":3000,"d":"3,000.00"},"0","0",{"v":3000,"d":"3,000.00"},{"v":5500,"d":"5,500.00"},"0",{"v":15000,"d":"15,000.00"},{"v":50000,"d":"50,000.00"},"0",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},"0","0",{"v":40000,"d":"40,000.00"},{"v":5000,"d":"5,000.00"},"0","0",{"v":22000,"d":"22,000.00"},"0",{"v":500,"d":"500.00"},"0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":1504000,"d":"1,504,000.00"},{"v":159800,"d":"159,800.00"},{"v":53200,"d":"53,200.00"},{"v":79500,"d":"79,500.00"},{"v":86550,"d":"86,550.00"},{"v":53200,"d":"53,200.00"},"0",{"v":40000,"d":"40,000.00"},{"v":188000,"d":"188,000.00"},{"v":201000,"d":"201,000.00"},{"v":20000,"d":"20,000.00"},{"v":24100,"d":"24,100.00"},{"v":24100,"d":"24,100.00"},{"v":67500,"d":"67,500.00"},"0",{"v":185000,"d":"185,000.00"},{"v":30000,"d":"30,000.00"},{"v":18000,"d":"18,000.00"},{"v":50200,"d":"50,200.00"},{"v":223850,"d":"223,850.00"},"0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":262000,"d":"262,000.00"},{"v":21690,"d":"21,690.00"},{"v":3474,"d":"3,474.00"},"0",{"v":12844.08,"d":"12,844.08"},{"v":6048,"d":"6,048.00"},"0","0","0",{"v":90852,"d":"90,852.00"},"0","0","0",{"v":15230,"d":"15,230.00"},"0",{"v":25021.44,"d":"25,021.44"},{"v":37500.48,"d":"37,500.48"},{"v":15340,"d":"15,340.00"},"0",{"v":34000,"d":"34,000.00"},"0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":2259000,"d":"2,259,000.00"},{"v":152550,"d":"152,550.00"},{"v":86400,"d":"86,400.00"},"0",{"v":54900,"d":"54,900.00"},{"v":68400,"d":"68,400.00"},{"v":221400,"d":"221,400.00"},"0",{"v":55800,"d":"55,800.00"},{"v":699550,"d":"699,550.00"},"0","0",{"v":108000,"d":"108,000.00"},{"v":13500,"d":"13,500.00"},{"v":70200,"d":"70,200.00"},{"v":224100,"d":"224,100.00"},{"v":260000,"d":"260,000.00"},{"v":13500,"d":"13,500.00"},"0",{"v":185700,"d":"185,700.00"},{"v":45000,"d":"45,000.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":160000,"d":"160,000.00"},{"v":7300,"d":"7,300.00"},{"v":3200,"d":"3,200.00"},"0",{"v":2300,"d":"2,300.00"},{"v":3200,"d":"3,200.00"},"0","0",{"v":8000,"d":"8,000.00"},{"v":25000,"d":"25,000.00"},"0",{"v":2400,"d":"2,400.00"},{"v":8270,"d":"8,270.00"},{"v":15000,"d":"15,000.00"},{"v":19200,"d":"19,200.00"},{"v":2540,"d":"2,540.00"},{"v":7400,"d":"7,400.00"},"0",{"v":17400,"d":"17,400.00"},{"v":35590,"d":"35,590.00"},"0","0","0",{"v":3200,"d":"3,200.00"},"0","0","0","0"]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":18,"n_cols":19,"rows_kept":18,"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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":5974600,"d":"5974600.00"},{"v":1032600,"d":"1032600.00"},{"v":668600,"d":"668600.00"},{"v":12000,"d":"12000.00"},{"v":14000,"d":"14000.00"},{"v":116500,"d":"116500.00"},{"v":54000,"d":"54000.00"},"0",{"v":28500,"d":"28500.00"},{"v":139000,"d":"139000.00"},"0","0",{"v":4942000,"d":"4942000.00"},{"v":4942000,"d":"4942000.00"},"0"]
["201",{"$nulls":3},{"v":130000,"d":"130000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":130000,"d":"130000.00"},{"v":130000,"d":"130000.00"},"0"]
[null,"03",null,null,{"v":130000,"d":"130000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":130000,"d":"130000.00"},{"v":130000,"d":"130000.00"},"0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":130000,"d":"130000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":130000,"d":"130000.00"},{"v":130000,"d":"130000.00"},"0"]
["213",{"$nulls":3},{"v":5844600,"d":"5844600.00"},{"v":1032600,"d":"1032600.00"},{"v":668600,"d":"668600.00"},{"v":12000,"d":"12000.00"},{"v":14000,"d":"14000.00"},{"v":116500,"d":"116500.00"},{"v":54000,"d":"54000.00"},"0",{"v":28500,"d":"28500.00"},{"v":139000,"d":"139000.00"},"0","0",{"v":4812000,"d":"4812000.00"},{"v":4812000,"d":"4812000.00"},"0"]
[null,"03",null,null,{"v":5844600,"d":"5844600.00"},{"v":1032600,"d":"1032600.00"},{"v":668600,"d":"668600.00"},{"v":12000,"d":"12000.00"},{"v":14000,"d":"14000.00"},{"v":116500,"d":"116500.00"},{"v":54000,"d":"54000.00"},"0",{"v":28500,"d":"28500.00"},{"v":139000,"d":"139000.00"},"0","0",{"v":4812000,"d":"4812000.00"},{"v":4812000,"d":"4812000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":177000,"d":"177000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":177000,"d":"177000.00"},{"v":177000,"d":"177000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":1504000,"d":"1504000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":1504000,"d":"1504000.00"},{"v":1504000,"d":"1504000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":160000,"d":"160000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":160000,"d":"160000.00"},{"v":160000,"d":"160000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":450000,"d":"450000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":450000,"d":"450000.00"},{"v":450000,"d":"450000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":262000,"d":"262000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":262000,"d":"262000.00"},{"v":262000,"d":"262000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":2259000,"d":"2259000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":2259000,"d":"2259000.00"},{"v":2259000,"d":"2259000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":1032600,"d":"1032600.00"},{"v":1032600,"d":"1032600.00"},{"v":668600,"d":"668600.00"},{"v":12000,"d":"12000.00"},{"v":14000,"d":"14000.00"},{"v":116500,"d":"116500.00"},{"v":54000,"d":"54000.00"},"0",{"v":28500,"d":"28500.00"},{"v":139000,"d":"139000.00"},"0","0","0","0","0"]

{"sheet":"基本-个人家庭","index":9,"n_rows":12,"n_cols":16,"rows_kept":12,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":117060,"d":"117,060.00"},"0","0","0",{"v":117060,"d":"117,060.00"},"0","0","0","0","0","0","0"]
[null,"03",null,null,{"v":117060,"d":"117,060.00"},"0","0","0",{"v":117060,"d":"117,060.00"},"0","0","0","0","0","0","0"]
["213",{"$nulls":3},{"v":117060,"d":"117,060.00"},"0","0","0",{"v":117060,"d":"117,060.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":19320,"d":"19,320.00"},"0","0","0",{"v":19320,"d":"19,320.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":5100,"d":"5,100.00"},"0","0","0",{"v":5100,"d":"5,100.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":84600,"d":"84,600.00"},"0","0","0",{"v":84600,"d":"84,600.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":8040,"d":"8,040.00"},"0","0","0",{"v":8040,"d":"8,040.00"},"0","0","0","0","0","0","0"]

{"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）"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":117060,"d":"117,060.00"},{"v":117060,"d":"117,060.00"},"0","0","0","0"]
["213",{"$nulls":3},{"v":117060,"d":"117,060.00"},{"v":117060,"d":"117,060.00"},"0","0","0","0"]
[null,"03",null,null,{"v":117060,"d":"117,060.00"},{"v":117060,"d":"117,060.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":19320,"d":"19,320.00"},{"v":19320,"d":"19,320.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":5100,"d":"5,100.00"},{"v":5100,"d":"5,100.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":84600,"d":"84,600.00"},{"v":84600,"d":"84,600.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},"0","0","0","0"]

{"sheet":"财政拨款收支总表","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）","一般预算拨款","201、一般公共服务支出",{"v":1364979.21,"d":"1,364,979.21"},1364979.21,"0","0"]
["   经费拨款",{"v":28194912.51,"d":"28,194,912.51"},"202、外交支出","0","0","0","0"]
["   纳入预算管理的非税收入拨款",{"v":1500000,"d":"1,500,000.00"},"203、国防支出","0","0","0","0"]
["纳入专户管理的非税收入拨款","0","204、公共安全支出","0","0","0","0"]
["政府性基金拨款","0","205、教育支出","0","0","0","0"]
["事业单位经营服务收入",{"v":23780000,"d":"23,780,000.00"},"206、科学技术支出","0","0","0","0"]
["上级补助收入","0","207、文化体育与传媒支出","0","0","0","0"]
["附属单位上缴收入","0","208、社会保障和就业支出",{"v":6053244.48,"d":"6,053,244.48"},3180792.96,"0","0"]
["其他收入","0","209、社保基金支出","0","0","0","0"]
["上年结转","0","210、医疗卫生与计划生育支出","0","0","0","0"]
[null,null,"211、节能环保支出","0","0","0","0"]
[null,null,"212、城乡社区支出","0","0","0","0"]
[null,null,"213、农林水支出",{"v":42237579.14,"d":"42,237,579.14"},23311747.94,"0","0"]
[null,null,"214、交通运输支出","0","0","0","0"]
[null,null,"215、资源勘探信息等支出","0","0","0","0"]
[null,null,"216、商业服务业等支出","0","0","0","0"]
[null,null,"217、金融支出","0","0","0","0"]
[null,null,"219、援助其他地区支出","0","0","0","0"]
[null,null,"220、国土海洋气象等支出","0","0","0","0"]
[null,null,"221、住房保障支出",{"v":3819109.68,"d":"3,819,109.68"},{"v":1837392.4,"d":"1837392.40"},"0","0"]
[null,null,"222、粮油物资储备支出","0","0","0","0"]
[null,null,"223、国有资本经营预算支出","0","0","0","0"]
[null,null,"227、预备费","0","0","0","0"]
[null,null,"229、其他支出","0","0","0","0"]
[null,null,"230、转移性支出","0","0","0","0"]
[null,null,"231、债务还本支出","0","0","0","0"]
[null,null,"232、债务付息支出","0","0","0","0"]
[null,null,"233、债务发行费用支出","0","0","0","0"]
[]
["本年收入合计",{"v":53474912.51,"d":"53,474,912.51"},"本年支出合计",{"v":53474912.51,"d":"53,474,912.51"},29694912.51,"0","0"]

{"sheet":"一般预算支出表","index":12,"n_rows":46,"n_cols":19,"rows_kept":46,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":29694912.51,"d":"29,694,912.51"},{"v":28664912.51,"d":"28,664,912.51"},{"v":26885252.51,"d":"26,885,252.51"},{"v":1662600,"d":"1,662,600.00"},{"v":117060,"d":"117,060.00"},{"v":1030000,"d":"1,030,000.00"},{"v":1030000,"d":"1,030,000.00"},"0","0","0","0","0","0","0","0"]
[null,"01",null,null,{"v":100000,"d":"100,000.00"},"0","0","0","0",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0"]
["213",{"$nulls":3},{"v":100000,"d":"100,000.00"},"0","0","0","0",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0"]
["  213","  01","53","农田建设",{"v":100000,"d":"100,000.00"},"0","0","0","0",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0"]
[null,"02",null,null,{"v":1837392.4,"d":"1,837,392.40"},{"v":1837392.4,"d":"1,837,392.40"},{"v":1837392.4,"d":"1,837,392.40"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["221",{"$nulls":3},{"v":1837392.4,"d":"1,837,392.40"},{"v":1837392.4,"d":"1,837,392.40"},{"v":1837392.4,"d":"1,837,392.40"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":100546.24,"d":"100,546.24"},{"v":100546.24,"d":"100,546.24"},{"v":100546.24,"d":"100,546.24"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":145604,"d":"145,604.00"},{"v":145604,"d":"145,604.00"},{"v":145604,"d":"145,604.00"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":198067.04,"d":"198,067.04"},{"v":198067.04,"d":"198,067.04"},{"v":198067.04,"d":"198,067.04"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":81639.36,"d":"81,639.36"},{"v":81639.36,"d":"81,639.36"},{"v":81639.36,"d":"81,639.36"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":595998.56,"d":"595,998.56"},{"v":595998.56,"d":"595,998.56"},{"v":595998.56,"d":"595,998.56"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":89711.76,"d":"89,711.76"},{"v":89711.76,"d":"89,711.76"},{"v":89711.76,"d":"89,711.76"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":79626.72,"d":"79,626.72"},{"v":79626.72,"d":"79,626.72"},{"v":79626.72,"d":"79,626.72"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":546198.72,"d":"546,198.72"},{"v":546198.72,"d":"546,198.72"},{"v":546198.72,"d":"546,198.72"},"0","0","0","0","0","0","0","0","0","0","0","0"]
[null,"03",null,null,{"v":24576727.15,"d":"24,576,727.15"},{"v":23646727.15,"d":"23,646,727.15"},{"v":21867067.15,"d":"21,867,067.15"},{"v":1662600,"d":"1,662,600.00"},{"v":117060,"d":"117,060.00"},{"v":930000,"d":"930,000.00"},{"v":930000,"d":"930,000.00"},"0","0","0","0","0","0","0","0"]
["201",{"$nulls":3},{"v":1364979.21,"d":"1,364,979.21"},{"v":964979.21,"d":"964,979.21"},{"v":834979.21,"d":"834,979.21"},{"v":130000,"d":"130,000.00"},"0",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},"0","0","0","0","0","0","0","0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":964979.21,"d":"964,979.21"},{"v":964979.21,"d":"964,979.21"},{"v":834979.21,"d":"834,979.21"},{"v":130000,"d":"130,000.00"},"0",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"0","0","0","0","0","0","0","0"]
["  201","  03","02","一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":400000,"d":"400,000.00"},"0","0","0","0",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},"0","0","0","0","0","0","0","0"]
["213",{"$nulls":3},{"v":23211747.94,"d":"23,211,747.94"},{"v":22681747.94,"d":"22,681,747.94"},{"v":21032087.94,"d":"21,032,087.94"},{"v":1532600,"d":"1,532,600.00"},{"v":117060,"d":"117,060.00"},{"v":530000,"d":"530,000.00"},{"v":530000,"d":"530,000.00"},"0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":2360072.6,"d":"2,360,072.60"},{"v":2360072.6,"d":"2,360,072.60"},{"v":2360072.6,"d":"2,360,072.60"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":2778677.88,"d":"2,778,677.88"},{"v":2778677.88,"d":"2,778,677.88"},{"v":2773577.88,"d":"2,773,577.88"},"0",{"v":5100,"d":"5,100.00"},"0","0","0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":1438949.16,"d":"1,438,949.16"},{"v":1438949.16,"d":"1,438,949.16"},{"v":1430909.16,"d":"1,430,909.16"},"0",{"v":8040,"d":"8,040.00"},"0","0","0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":8156873.08,"d":"8,156,873.08"},{"v":8156873.08,"d":"8,156,873.08"},{"v":7572273.08,"d":"7,572,273.08"},{"v":500000,"d":"500,000.00"},{"v":84600,"d":"84,600.00"},"0","0","0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":879819.24,"d":"879,819.24"},{"v":759819.24,"d":"759,819.24"},{"v":759819.24,"d":"759,819.24"},"0","0",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},"0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":6139327.94,"d":"6,139,327.94"},{"v":6139327.94,"d":"6,139,327.94"},{"v":5087407.94,"d":"5,087,407.94"},{"v":1032600,"d":"1,032,600.00"},{"v":19320,"d":"19,320.00"},"0","0","0","0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":1048028.04,"d":"1,048,028.04"},{"v":1048028.04,"d":"1,048,028.04"},{"v":1048028.04,"d":"1,048,028.04"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  213","  03","02","一般行政管理事务（水利）",{"v":300000,"d":"300,000.00"},"0","0","0","0",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},"0","0","0","0","0","0","0","0"]
["  213","  03","05","水利工程建设（水利）",{"v":90000,"d":"90,000.00"},"0","0","0","0",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},"0","0","0","0","0","0","0","0"]
["  213","  03","14","防汛",{"v":20000,"d":"20,000.00"},"0","0","0","0",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},"0","0","0","0","0","0","0","0"]
[null,"05",null,null,{"v":3180792.96,"d":"3,180,792.96"},{"v":3180792.96,"d":"3,180,792.96"},{"v":3180792.96,"d":"3,180,792.96"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["208",{"$nulls":3},{"v":3180792.96,"d":"3,180,792.96"},{"v":3180792.96,"d":"3,180,792.96"},{"v":3180792.96,"d":"3,180,792.96"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":108852.48,"d":"108,852.48"},{"v":108852.48,"d":"108,852.48"},{"v":108852.48,"d":"108,852.48"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":200728.32,"d":"200,728.32"},{"v":200728.32,"d":"200,728.32"},{"v":200728.32,"d":"200,728.32"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":150168.96,"d":"150,168.96"},{"v":150168.96,"d":"150,168.96"},{"v":150168.96,"d":"150,168.96"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":287472,"d":"287,472.00"},{"v":287472,"d":"287,472.00"},{"v":287472,"d":"287,472.00"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1184653.44,"d":"1,184,653.44"},{"v":1184653.44,"d":"1,184,653.44"},{"v":1184653.44,"d":"1,184,653.44"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":397422.72,"d":"397,422.72"},{"v":397422.72,"d":"397,422.72"},{"v":397422.72,"d":"397,422.72"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":728264.96,"d":"728,264.96"},{"v":728264.96,"d":"728,264.96"},{"v":728264.96,"d":"728,264.96"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":119615.68,"d":"119,615.68"},{"v":119615.68,"d":"119,615.68"},{"v":119615.68,"d":"119,615.68"},"0","0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3,614.40"},{"v":3614.4,"d":"3,614.40"},{"v":3614.4,"d":"3,614.40"},"0","0","0","0","0","0","0","0","0","0","0","0"]

{"sheet":"一般预算基本支出表","index":13,"n_rows":39,"n_cols":9,"rows_kept":39,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":28664912.51,"d":"28,664,912.51"},{"v":28664912.51,"d":"28,664,912.51"},{"v":26885252.51,"d":"26,885,252.51"},{"v":1662600,"d":"1,662,600.00"},{"v":117060,"d":"117,060.00"}]
[null,"02",null,null,{"v":1837392.4,"d":"1,837,392.40"},{"v":1837392.4,"d":"1,837,392.40"},{"v":1837392.4,"d":"1,837,392.40"},"0","0"]
["221",{"$nulls":3},{"v":1837392.4,"d":"1,837,392.40"},{"v":1837392.4,"d":"1,837,392.40"},{"v":1837392.4,"d":"1,837,392.40"},"0","0"]
["  221","  02","01","住房公积金",{"v":100546.24,"d":"100,546.24"},{"v":100546.24,"d":"100,546.24"},{"v":100546.24,"d":"100,546.24"},"0","0"]
["  221","  02","01","住房公积金",{"v":546198.72,"d":"546,198.72"},{"v":546198.72,"d":"546,198.72"},{"v":546198.72,"d":"546,198.72"},"0","0"]
["  221","  02","01","住房公积金",{"v":595998.56,"d":"595,998.56"},{"v":595998.56,"d":"595,998.56"},{"v":595998.56,"d":"595,998.56"},"0","0"]
["  221","  02","01","住房公积金",{"v":198067.04,"d":"198,067.04"},{"v":198067.04,"d":"198,067.04"},{"v":198067.04,"d":"198,067.04"},"0","0"]
["  221","  02","01","住房公积金",{"v":79626.72,"d":"79,626.72"},{"v":79626.72,"d":"79,626.72"},{"v":79626.72,"d":"79,626.72"},"0","0"]
["  221","  02","01","住房公积金",{"v":145604,"d":"145,604.00"},{"v":145604,"d":"145,604.00"},{"v":145604,"d":"145,604.00"},"0","0"]
["  221","  02","01","住房公积金",{"v":81639.36,"d":"81,639.36"},{"v":81639.36,"d":"81,639.36"},{"v":81639.36,"d":"81,639.36"},"0","0"]
["  221","  02","01","住房公积金",{"v":89711.76,"d":"89,711.76"},{"v":89711.76,"d":"89,711.76"},{"v":89711.76,"d":"89,711.76"},"0","0"]
[null,"03",null,null,{"v":23646727.15,"d":"23,646,727.15"},{"v":23646727.15,"d":"23,646,727.15"},{"v":21867067.15,"d":"21,867,067.15"},"0","0"]
["201",{"$nulls":3},{"v":964979.21,"d":"964,979.21"},{"v":964979.21,"d":"964,979.21"},{"v":834979.21,"d":"834,979.21"},"0","0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":964979.21,"d":"964,979.21"},{"v":964979.21,"d":"964,979.21"},{"v":834979.21,"d":"834,979.21"},"0","0"]
["213",{"$nulls":3},{"v":22681747.94,"d":"22,681,747.94"},{"v":22681747.94,"d":"22,681,747.94"},{"v":21032087.94,"d":"21,032,087.94"},"0","0"]
["  213","  03","01","行政运行（水利）",{"v":2360072.6,"d":"2,360,072.60"},{"v":2360072.6,"d":"2,360,072.60"},{"v":2360072.6,"d":"2,360,072.60"},"0","0"]
["  213","  03","01","行政运行（水利）",{"v":1048028.04,"d":"1,048,028.04"},{"v":1048028.04,"d":"1,048,028.04"},{"v":1048028.04,"d":"1,048,028.04"},"0","0"]
["  213","  03","01","行政运行（水利）",{"v":1438949.16,"d":"1,438,949.16"},{"v":1438949.16,"d":"1,438,949.16"},{"v":1430909.16,"d":"1,430,909.16"},"0",{"v":8040,"d":"8,040.00"}]
["  213","  03","01","行政运行（水利）",{"v":6139327.94,"d":"6,139,327.94"},{"v":6139327.94,"d":"6,139,327.94"},{"v":5087407.94,"d":"5,087,407.94"},{"v":1032600,"d":"1,032,600.00"},{"v":19320,"d":"19,320.00"}]
["  213","  03","01","行政运行（水利）",{"v":8156873.08,"d":"8,156,873.08"},{"v":8156873.08,"d":"8,156,873.08"},{"v":7572273.08,"d":"7,572,273.08"},{"v":500000,"d":"500,000.00"},{"v":84600,"d":"84,600.00"}]
["  213","  03","01","行政运行（水利）",{"v":2778677.88,"d":"2,778,677.88"},{"v":2778677.88,"d":"2,778,677.88"},{"v":2773577.88,"d":"2,773,577.88"},"0",{"v":5100,"d":"5,100.00"}]
["  213","  03","01","行政运行（水利）",{"v":759819.24,"d":"759,819.24"},{"v":759819.24,"d":"759,819.24"},{"v":759819.24,"d":"759,819.24"},"0","0"]
[null,"05",null,null,{"v":3180792.96,"d":"3,180,792.96"},{"v":3180792.96,"d":"3,180,792.96"},{"v":3180792.96,"d":"3,180,792.96"},"0","0"]
["208",{"$nulls":3},{"v":3180792.96,"d":"3,180,792.96"},{"v":3180792.96,"d":"3,180,792.96"},{"v":3180792.96,"d":"3,180,792.96"},"0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":287472,"d":"287,472.00"},{"v":287472,"d":"287,472.00"},{"v":287472,"d":"287,472.00"},"0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":728264.96,"d":"728,264.96"},{"v":728264.96,"d":"728,264.96"},{"v":728264.96,"d":"728,264.96"},"0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":397422.72,"d":"397,422.72"},{"v":397422.72,"d":"397,422.72"},{"v":397422.72,"d":"397,422.72"},"0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":200728.32,"d":"200,728.32"},{"v":200728.32,"d":"200,728.32"},{"v":200728.32,"d":"200,728.32"},"0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1184653.44,"d":"1,184,653.44"},{"v":1184653.44,"d":"1,184,653.44"},{"v":1184653.44,"d":"1,184,653.44"},"0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":150168.96,"d":"150,168.96"},{"v":150168.96,"d":"150,168.96"},{"v":150168.96,"d":"150,168.96"},"0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":108852.48,"d":"108,852.48"},{"v":108852.48,"d":"108,852.48"},{"v":108852.48,"d":"108,852.48"},"0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":119615.68,"d":"119,615.68"},{"v":119615.68,"d":"119,615.68"},{"v":119615.68,"d":"119,615.68"},"0","0"]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3,614.40"},{"v":3614.4,"d":"3,614.40"},{"v":3614.4,"d":"3,614.40"},"0","0"]

{"sheet":"一般-工资福利","index":14,"n_rows":38,"n_cols":22,"rows_kept":38,"merged":[[1,0,1,21],[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：临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":20},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"附加性支出%6","其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",26885252.51,{"v":18617366,"d":"18617366.00"},{"v":12086616,"d":"12086616.00"},{"v":844080,"d":"844080.00"},{"v":138906,"d":"138906.00"},{"v":5547764,"d":"5547764.00"},4785297.15,1390015.62,"0",214488.57,3177178.56,{"v":3614.4,"d":"3614.40"},{"v":1837392.4,"d":"1837392.40"},"0","0","0",{"v":725196.96,"d":"725,196.96"},{"v":920000,"d":"920000.00"}]
[null,"02",null,null,{"v":1837392.4,"d":"1837392.40"},"0","0","0","0","0","0","0","0","0","0","0",{"v":1837392.4,"d":"1837392.40"},"0","0","0","0","0"]
["221",{"$nulls":3},{"v":1837392.4,"d":"1837392.40"},"0","0","0","0","0","0","0","0","0","0","0",{"v":1837392.4,"d":"1837392.40"},"0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":145604,"d":"145604.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":145604,"d":"145604.00"},"0","0","0","0","0"]
["  221","  02","01","住房公积金",79626.72,"0","0","0","0","0","0","0","0","0","0","0",79626.72,"0","0","0","0","0"]
["  221","  02","01","住房公积金",89711.76,"0","0","0","0","0","0","0","0","0","0","0",89711.76,"0","0","0","0","0"]
["  221","  02","01","住房公积金",100546.24,"0","0","0","0","0","0","0","0","0","0","0",100546.24,"0","0","0","0","0"]
["  221","  02","01","住房公积金",198067.04,"0","0","0","0","0","0","0","0","0","0","0",198067.04,"0","0","0","0","0"]
["  221","  02","01","住房公积金",81639.36,"0","0","0","0","0","0","0","0","0","0","0",81639.36,"0","0","0","0","0"]
["  221","  02","01","住房公积金",546198.72,"0","0","0","0","0","0","0","0","0","0","0",546198.72,"0","0","0","0","0"]
["  221","  02","01","住房公积金",595998.56,"0","0","0","0","0","0","0","0","0","0","0",595998.56,"0","0","0","0","0"]
[null,"03",null,null,21867067.15,{"v":18617366,"d":"18617366.00"},{"v":12086616,"d":"12086616.00"},{"v":844080,"d":"844080.00"},{"v":138906,"d":"138906.00"},{"v":5547764,"d":"5547764.00"},1604504.19,1390015.62,"0",214488.57,"0","0","0","0","0","0",{"v":725196.96,"d":"725,196.96"},{"v":920000,"d":"920000.00"}]
["201",{"$nulls":3},834979.21,{"v":747598,"d":"747598.00"},{"v":450744,"d":"450744.00"},{"v":114828,"d":"114828.00"},{"v":17950,"d":"17950.00"},{"v":164076,"d":"164076.00"},60336.57,52331.86,"0",8004.71,"0","0","0","0","0","0",{"v":27044.64,"d":"27,044.64"},{"v":0,"d":"0.00"}]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",834979.21,{"v":747598,"d":"747598.00"},{"v":450744,"d":"450744.00"},{"v":114828,"d":"114828.00"},{"v":17950,"d":"17950.00"},{"v":164076,"d":"164076.00"},60336.57,52331.86,"0",8004.71,"0","0","0","0","0","0",{"v":27044.64,"d":"27,044.64"},{"v":0,"d":"0.00"}]
["213",{"$nulls":3},21032087.94,{"v":17869768,"d":"17869768.00"},{"v":11635872,"d":"11635872.00"},{"v":729252,"d":"729252.00"},{"v":120956,"d":"120956.00"},{"v":5383688,"d":"5383688.00"},1544167.62,1337683.76,"0",206483.86,"0","0","0","0","0","0",{"v":698152.32,"d":"698,152.32"},{"v":920000,"d":"920000.00"}]
["  213","  03","01","行政运行（水利）",7572273.08,{"v":6704084,"d":"6704084.00"},{"v":4479888,"d":"4479888.00"},"0","0",{"v":2224196,"d":"2224196.00"},{"v":599395.8,"d":"599395.80"},518285.88,"0",81109.92,"0","0","0","0","0","0",{"v":268793.28,"d":"268,793.28"},{"v":0,"d":"0.00"}]
["  213","  03","01","行政运行（水利）",2773577.88,{"v":2483892,"d":"2483892.00"},{"v":1462488,"d":"1462488.00"},"0","0",{"v":1021404,"d":"1021404.00"},{"v":201936.6,"d":"201936.60"},173872.44,"0",28064.16,"0","0","0","0","0","0",{"v":87749.28,"d":"87,749.28"},{"v":0,"d":"0.00"}]
["  213","  03","01","行政运行（水利）",5087407.94,{"v":4551656,"d":"4551656.00"},{"v":2848512,"d":"2848512.00"},{"v":729252,"d":"729252.00"},{"v":120956,"d":"120956.00"},{"v":852936,"d":"852936.00"},364841.22,318615.92,"0",{"v":46225.3,"d":"46225.30"},"0","0","0","0","0","0",{"v":170910.72,"d":"170,910.72"},{"v":0,"d":"0.00"}]
["  213","  03","01","行政运行（水利）",759819.24,{"v":680328,"d":"680328.00"},{"v":403332,"d":"403332.00"},"0","0",{"v":276996,"d":"276996.00"},55291.32,47622.96,"0",7668.36,"0","0","0","0","0","0",{"v":24199.92,"d":"24,199.92"},{"v":0,"d":"0.00"}]
["  213","  03","01","行政运行（水利）",{"v":2360072.6,"d":"2360072.60"},{"v":1256700,"d":"1256700.00"},{"v":1150332,"d":"1150332.00"},"0","0",{"v":106368,"d":"106368.00"},144352.68,{"v":125769,"d":"125769.00"},"0",18583.68,"0","0","0","0","0","0",{"v":69019.92,"d":"69,019.92"},{"v":890000,"d":"890000.00"}]
["  213","  03","01","行政运行（水利）",1048028.04,{"v":938556,"d":"938556.00"},{"v":550596,"d":"550596.00"},"0","0",{"v":387960,"d":"387960.00"},76436.28,65698.92,"0",10737.36,"0","0","0","0","0","0",{"v":33035.76,"d":"33,035.76"},{"v":0,"d":"0.00"}]
["  213","  03","01","行政运行（水利）",1430909.16,{"v":1254552,"d":"1254552.00"},{"v":740724,"d":"740724.00"},"0","0",{"v":513828,"d":"513828.00"},101913.72,87818.64,"0",14095.08,"0","0","0","0","0","0",{"v":44443.44,"d":"44,443.44"},{"v":30000,"d":"30000.00"}]
[null,"05",null,null,3180792.96,"0","0","0","0","0",3180792.96,"0","0","0",3177178.56,{"v":3614.4,"d":"3614.40"},"0","0","0","0","0","0"]
["208",{"$nulls":3},3180792.96,"0","0","0","0","0",3180792.96,"0","0","0",3177178.56,{"v":3614.4,"d":"3614.40"},"0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",1184653.44,"0","0","0","0","0",1184653.44,"0","0","0",1184653.44,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",108852.48,"0","0","0","0","0",108852.48,"0","0","0",108852.48,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",397422.72,"0","0","0","0","0",397422.72,"0","0","0",397422.72,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",150168.96,"0","0","0","0","0",150168.96,"0","0","0",150168.96,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",728264.96,"0","0","0","0","0",728264.96,"0","0","0",728264.96,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",200728.32,"0","0","0","0","0",200728.32,"0","0","0",200728.32,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":287472,"d":"287472.00"},"0","0","0","0","0",{"v":287472,"d":"287472.00"},"0","0","0",{"v":287472,"d":"287472.00"},"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",119615.68,"0","0","0","0","0",119615.68,"0","0","0",119615.68,"0","0","0","0","0","0","0"]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3614.40"},"0","0","0","0","0",{"v":3614.4,"d":"3614.40"},"0","0","0","0",{"v":3614.4,"d":"3614.40"},"0","0","0","0","0","0"]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":38,"n_cols":13,"rows_kept":38,"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)"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",26885252.51,6365486.02,{"v":4551656,"d":"4551656.00"},1096720.58,546198.72,170910.72,20519766.49,20519766.49,"0"]
[null,"02",null,null,{"v":1837392.4,"d":"1837392.40"},546198.72,"0","0",546198.72,"0",1291193.68,1291193.68,"0"]
["221",{"$nulls":3},{"v":1837392.4,"d":"1837392.40"},546198.72,"0","0",546198.72,"0",1291193.68,1291193.68,"0"]
["  221","  02","01","住房公积金",81639.36,"0","0","0","0","0",81639.36,81639.36,"0"]
["  221","  02","01","住房公积金",79626.72,"0","0","0","0","0",79626.72,79626.72,"0"]
["  221","  02","01","住房公积金",{"v":145604,"d":"145604.00"},"0","0","0","0","0",{"v":145604,"d":"145604.00"},{"v":145604,"d":"145604.00"},"0"]
["  221","  02","01","住房公积金",546198.72,546198.72,"0","0",546198.72,"0","0","0","0"]
["  221","  02","01","住房公积金",198067.04,"0","0","0","0","0",198067.04,198067.04,"0"]
["  221","  02","01","住房公积金",595998.56,"0","0","0","0","0",595998.56,595998.56,"0"]
["  221","  02","01","住房公积金",100546.24,"0","0","0","0","0",100546.24,100546.24,"0"]
["  221","  02","01","住房公积金",89711.76,"0","0","0","0","0",89711.76,89711.76,"0"]
[null,"03",null,null,21867067.15,5087407.94,{"v":4551656,"d":"4551656.00"},364841.22,"0",170910.72,16779659.21,16779659.21,"0"]
["201",{"$nulls":3},834979.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"0","0",834979.21,834979.21,"0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",834979.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"0","0",834979.21,834979.21,"0"]
["213",{"$nulls":3},21032087.94,5087407.94,{"v":4551656,"d":"4551656.00"},364841.22,"0",170910.72,{"v":15944680,"d":"15944680.00"},{"v":15944680,"d":"15944680.00"},"0"]
["  213","  03","01","行政运行（水利）",5087407.94,5087407.94,{"v":4551656,"d":"4551656.00"},364841.22,"0",170910.72,"0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":2360072.6,"d":"2360072.60"},"0","0","0","0","0",{"v":2360072.6,"d":"2360072.60"},{"v":2360072.6,"d":"2360072.60"},"0"]
["  213","  03","01","行政运行（水利）",2773577.88,"0","0","0","0","0",2773577.88,2773577.88,"0"]
["  213","  03","01","行政运行（水利）",1430909.16,"0","0","0","0","0",1430909.16,1430909.16,"0"]
["  213","  03","01","行政运行（水利）",7572273.08,"0","0","0","0","0",7572273.08,7572273.08,"0"]
["  213","  03","01","行政运行（水利）",1048028.04,"0","0","0","0","0",1048028.04,1048028.04,"0"]
["  213","  03","01","行政运行（水利）",759819.24,"0","0","0","0","0",759819.24,759819.24,"0"]
[null,"05",null,null,3180792.96,731879.36,"0",731879.36,"0","0",{"v":2448913.6,"d":"2448913.60"},{"v":2448913.6,"d":"2448913.60"},"0"]
["208",{"$nulls":3},3180792.96,731879.36,"0",731879.36,"0","0",{"v":2448913.6,"d":"2448913.60"},{"v":2448913.6,"d":"2448913.60"},"0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",108852.48,"0","0","0","0","0",108852.48,108852.48,"0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",200728.32,"0","0","0","0","0",200728.32,200728.32,"0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",1184653.44,"0","0","0","0","0",1184653.44,1184653.44,"0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":287472,"d":"287472.00"},"0","0","0","0","0",{"v":287472,"d":"287472.00"},{"v":287472,"d":"287472.00"},"0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",728264.96,728264.96,"0",728264.96,"0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",150168.96,"0","0","0","0","0",150168.96,150168.96,"0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",397422.72,"0","0","0","0","0",397422.72,397422.72,"0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",119615.68,"0","0","0","0","0",119615.68,119615.68,"0"]
["  208","  05","06","机关事业单位职业年金缴费支出",{"v":3614.4,"d":"3614.40"},{"v":3614.4,"d":"3614.40"},"0",{"v":3614.4,"d":"3614.40"},"0","0","0","0","0"]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":20,"n_cols":32,"rows_kept":20,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":2692600,"d":"2,692,600.00"},{"v":469000,"d":"469,000.00"},{"v":224300,"d":"224,300.00"},{"v":21500,"d":"21,500.00"},{"v":143500,"d":"143,500.00"},{"v":30500,"d":"30,500.00"},"0",{"v":20000,"d":"20,000.00"},"0",{"v":162000,"d":"162,000.00"},{"v":198500,"d":"198,500.00"},"0",{"v":48000,"d":"48,000.00"},{"v":34000,"d":"34,000.00"},{"v":152000,"d":"152,000.00"},{"v":178500,"d":"178,500.00"},{"v":154000,"d":"154,000.00"},{"v":45000,"d":"45,000.00"},{"v":18000,"d":"18,000.00"},{"v":317600,"d":"317,600.00"},{"v":276200,"d":"276,200.00"},"0",{"v":100000,"d":"100,000.0000"},{"v":20000,"d":"20,000.0000"},"0",{"v":70000,"d":"70,000.0000"},"0",{"v":10000,"d":"10,000.0000"}]
[null,"01",null,null,{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0"]
["213",{"$nulls":3},{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0"]
["  213","  01","53","农田建设",{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0"]
[null,"03",null,null,{"v":2592600,"d":"2,592,600.00"},{"v":469000,"d":"469,000.00"},{"v":224300,"d":"224,300.00"},{"v":21500,"d":"21,500.00"},{"v":143500,"d":"143,500.00"},{"v":30500,"d":"30,500.00"},"0",{"v":20000,"d":"20,000.00"},"0",{"v":162000,"d":"162,000.00"},{"v":198500,"d":"198,500.00"},"0",{"v":48000,"d":"48,000.00"},{"v":34000,"d":"34,000.00"},{"v":152000,"d":"152,000.00"},{"v":178500,"d":"178,500.00"},{"v":154000,"d":"154,000.00"},{"v":45000,"d":"45,000.00"},{"v":18000,"d":"18,000.00"},{"v":317600,"d":"317,600.00"},{"v":176200,"d":"176,200.00"},"0",{"v":100000,"d":"100,000.0000"},{"v":20000,"d":"20,000.0000"},"0",{"v":70000,"d":"70,000.0000"},"0",{"v":10000,"d":"10,000.0000"}]
["201",{"$nulls":3},{"v":530000,"d":"530,000.00"},{"v":267000,"d":"267,000.00"},{"v":23800,"d":"23,800.00"},{"v":4000,"d":"4,000.00"},{"v":12000,"d":"12,000.00"},"0","0","0","0",{"v":20000,"d":"20,000.00"},"0","0",{"v":6000,"d":"6,000.00"},"0",{"v":50000,"d":"50,000.00"},{"v":40000,"d":"40,000.00"},{"v":50000,"d":"50,000.00"},{"v":25000,"d":"25,000.00"},"0",{"v":30000,"d":"30,000.00"},{"v":2200,"d":"2,200.00"},"0","0","0","0","0","0","0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":130000,"d":"130,000.00"},{"v":7000,"d":"7,000.00"},{"v":3800,"d":"3,800.00"},{"v":2000,"d":"2,000.00"},{"v":9000,"d":"9,000.00"},"0","0","0","0","0","0","0",{"v":3000,"d":"3,000.00"},"0",{"v":40000,"d":"40,000.00"},"0",{"v":50000,"d":"50,000.00"},{"v":13000,"d":"13,000.00"},"0","0",{"v":2200,"d":"2,200.00"},"0","0","0","0","0","0","0"]
["  201","  03","02","一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":400000,"d":"400,000.00"},{"v":260000,"d":"260,000.00"},{"v":20000,"d":"20,000.00"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},"0","0","0","0",{"v":20000,"d":"20,000.00"},"0","0",{"v":3000,"d":"3,000.00"},"0",{"v":10000,"d":"10,000.00"},{"v":40000,"d":"40,000.00"},"0",{"v":12000,"d":"12,000.00"},"0",{"v":30000,"d":"30,000.00"},"0","0","0","0","0","0","0","0"]
["213",{"$nulls":3},{"v":2062600,"d":"2,062,600.00"},{"v":202000,"d":"202,000.00"},{"v":200500,"d":"200,500.00"},{"v":17500,"d":"17,500.00"},{"v":131500,"d":"131,500.00"},{"v":30500,"d":"30,500.00"},"0",{"v":20000,"d":"20,000.00"},"0",{"v":142000,"d":"142,000.00"},{"v":198500,"d":"198,500.00"},"0",{"v":42000,"d":"42,000.00"},{"v":34000,"d":"34,000.00"},{"v":102000,"d":"102,000.00"},{"v":138500,"d":"138,500.00"},{"v":104000,"d":"104,000.00"},{"v":20000,"d":"20,000.00"},{"v":18000,"d":"18,000.00"},{"v":287600,"d":"287,600.00"},{"v":174000,"d":"174,000.00"},"0",{"v":100000,"d":"100,000.0000"},{"v":20000,"d":"20,000.0000"},"0",{"v":70000,"d":"70,000.0000"},"0",{"v":10000,"d":"10,000.0000"}]
["  213","  03","01","行政运行（水利）",{"v":120000,"d":"120,000.00"},{"v":10000,"d":"10,000.00"},"0","0","0","0","0","0","0","0",{"v":50000,"d":"50,000.00"},"0","0","0",{"v":8000,"d":"8,000.00"},{"v":22000,"d":"22,000.00"},"0","0","0","0","0","0","0","0","0",{"v":30000,"d":"30,000.0000"},"0","0"]
["  213","  03","01","行政运行（水利）",{"v":500000,"d":"500,000.00"},{"v":80000,"d":"80,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":60000,"d":"60,000.00"},{"v":10000,"d":"10,000.00"},"0",{"v":20000,"d":"20,000.00"},"0",{"v":40000,"d":"40,000.00"},{"v":100000,"d":"100,000.00"},"0",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":30000,"d":"30,000.00"},"0",{"v":25000,"d":"25,000.00"},{"v":20000,"d":"20,000.00"},{"v":18000,"d":"18,000.00"},{"v":22000,"d":"22,000.00"},{"v":35000,"d":"35,000.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":1032600,"d":"1,032,600.00"},{"v":52000,"d":"52,000.00"},{"v":80500,"d":"80,500.00"},{"v":7500,"d":"7,500.00"},{"v":71500,"d":"71,500.00"},{"v":20500,"d":"20,500.00"},"0","0","0",{"v":92000,"d":"92,000.00"},{"v":28500,"d":"28,500.00"},"0",{"v":12000,"d":"12,000.00"},{"v":14000,"d":"14,000.00"},{"v":54000,"d":"54,000.00"},{"v":116500,"d":"116,500.00"},{"v":79000,"d":"79,000.00"},"0","0",{"v":265600,"d":"265,600.00"},{"v":139000,"d":"139,000.00"},"0","0","0","0","0","0","0"]
["  213","  03","02","一般行政管理事务（水利）",{"v":300000,"d":"300,000.00"},{"v":50000,"d":"50,000.00"},{"v":80000,"d":"80,000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",{"v":100000,"d":"100,000.0000"},{"v":20000,"d":"20,000.0000"},"0",{"v":40000,"d":"40,000.0000"},"0",{"v":10000,"d":"10,000.0000"}]
["  213","  03","05","水利工程建设（水利）",{"v":90000,"d":"90,000.00"},{"v":10000,"d":"10,000.00"},{"v":30000,"d":"30,000.00"},"0","0","0","0","0","0",{"v":10000,"d":"10,000.00"},"0","0",{"v":20000,"d":"20,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0"]
["  213","  03","14","防汛",{"v":20000,"d":"20,000.00"},"0","0","0","0","0","0","0","0","0",{"v":20000,"d":"20,000.00"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0"]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":20,"n_cols":19,"rows_kept":20,"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）"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":2692600,"d":"2,692,600.00"},{"v":1442600,"d":"1,442,600.00"},{"v":848600,"d":"848,600.00"},{"v":32000,"d":"32,000.00"},{"v":24000,"d":"24,000.00"},{"v":226500,"d":"226,500.00"},{"v":64000,"d":"64,000.00"},"0",{"v":48500,"d":"48,500.00"},{"v":139000,"d":"139,000.00"},"0",{"v":60000,"d":"60,000.0000"},{"v":1250000,"d":"1,250,000.00"},{"v":1250000,"d":"1,250,000.00"},"0"]
[null,"01",null,null,{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"0"]
["213",{"$nulls":3},{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"0"]
["  213","  01","53","农田建设",{"v":100000,"d":"100,000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},"0"]
[null,"03",null,null,{"v":2592600,"d":"2,592,600.00"},{"v":1442600,"d":"1,442,600.00"},{"v":848600,"d":"848,600.00"},{"v":32000,"d":"32,000.00"},{"v":24000,"d":"24,000.00"},{"v":226500,"d":"226,500.00"},{"v":64000,"d":"64,000.00"},"0",{"v":48500,"d":"48,500.00"},{"v":139000,"d":"139,000.00"},"0",{"v":60000,"d":"60,000.0000"},{"v":1150000,"d":"1,150,000.00"},{"v":1150000,"d":"1,150,000.00"},"0"]
["201",{"$nulls":3},{"v":530000,"d":"530,000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":530000,"d":"530,000.00"},{"v":530000,"d":"530,000.00"},"0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",{"v":130000,"d":"130,000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"},"0"]
["  201","  03","02","一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":400000,"d":"400,000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},"0"]
["213",{"$nulls":3},{"v":2062600,"d":"2,062,600.00"},{"v":1442600,"d":"1,442,600.00"},{"v":848600,"d":"848,600.00"},{"v":32000,"d":"32,000.00"},{"v":24000,"d":"24,000.00"},{"v":226500,"d":"226,500.00"},{"v":64000,"d":"64,000.00"},"0",{"v":48500,"d":"48,500.00"},{"v":139000,"d":"139,000.00"},"0",{"v":60000,"d":"60,000.0000"},{"v":620000,"d":"620,000.00"},{"v":620000,"d":"620,000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":1032600,"d":"1,032,600.00"},{"v":1032600,"d":"1,032,600.00"},{"v":668600,"d":"668,600.00"},{"v":12000,"d":"12,000.00"},{"v":14000,"d":"14,000.00"},{"v":116500,"d":"116,500.00"},{"v":54000,"d":"54,000.00"},"0",{"v":28500,"d":"28,500.00"},{"v":139000,"d":"139,000.00"},"0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":120000,"d":"120,000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},"0"]
["  213","  03","01","行政运行（水利）",{"v":500000,"d":"500,000.00"},"0","0","0","0","0","0","0","0","0","0","0",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},"0"]
["  213","  03","02","一般行政管理事务（水利）",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":130000,"d":"130,000.00"},"0","0",{"v":110000,"d":"110,000.00"},"0","0","0","0","0",{"v":60000,"d":"60,000.0000"},"0","0","0"]
["  213","  03","05","水利工程建设（水利）",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":50000,"d":"50,000.00"},{"v":20000,"d":"20,000.00"},{"v":10000,"d":"10,000.00"},"0",{"v":10000,"d":"10,000.00"},"0","0","0","0","0","0","0","0"]
["  213","  03","14","防汛",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},"0","0","0","0","0","0",{"v":20000,"d":"20,000.00"},"0","0","0","0","0","0"]

{"sheet":"一般-个人家庭","index":18,"n_rows":12,"n_cols":16,"rows_kept":12,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":117060,"d":"117,060.00"},"0","0","0",{"v":117060,"d":"117,060.00"},"0","0","0","0","0","0","0"]
[null,"03",null,null,{"v":117060,"d":"117,060.00"},"0","0","0",{"v":117060,"d":"117,060.00"},"0","0","0","0","0","0","0"]
["213",{"$nulls":3},{"v":117060,"d":"117,060.00"},"0","0","0",{"v":117060,"d":"117,060.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":5100,"d":"5,100.00"},"0","0","0",{"v":5100,"d":"5,100.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":84600,"d":"84,600.00"},"0","0","0",{"v":84600,"d":"84,600.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":8040,"d":"8,040.00"},"0","0","0",{"v":8040,"d":"8,040.00"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":19320,"d":"19,320.00"},"0","0","0",{"v":19320,"d":"19,320.00"},"0","0","0","0","0","0","0"]

{"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）"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":117060,"d":"117,060.00"},{"v":117060,"d":"117,060.00"},"0","0","0","0"]
[null,"03",null,null,{"v":117060,"d":"117,060.00"},{"v":117060,"d":"117,060.00"},"0","0","0","0"]
["213",{"$nulls":3},{"v":117060,"d":"117,060.00"},{"v":117060,"d":"117,060.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":5100,"d":"5,100.00"},{"v":5100,"d":"5,100.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":84600,"d":"84,600.00"},{"v":84600,"d":"84,600.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":8040,"d":"8,040.00"},{"v":8040,"d":"8,040.00"},"0","0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":19320,"d":"19,320.00"},{"v":19320,"d":"19,320.00"},"0","0","0","0"]

{"sheet":"基金","index":20,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["政府性基金预算支出情况表"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},"0","0","0","0","0","0","0","0","0","0","0","0","0"]

{"sheet":"基金（政府预算）","index":21,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},"0","0","0","0","0","0","0","0","0","0","0","0","0"]

{"sheet":"专户","index":22,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},"0","0","0","0","0","0","0","0","0","0","0","0","0"]

{"sheet":"专户（政府预算）","index":23,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["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)"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},"0","0","0","0","0","0","0","0","0","0","0","0","0"]

{"sheet":"经费拨款","index":24,"n_rows":45,"n_cols":17,"rows_kept":45,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",28194912.51,27164912.51,26162252.51,{"v":885600,"d":"885600.00"},{"v":117060,"d":"117060.00"},{"v":1030000,"d":"1030000.00"},{"v":1030000,"d":"1030000.00"},"0","0","0","0","0","0"]
[201,{"$nulls":3},1364979.21,964979.21,834979.21,{"v":130000,"d":"130000.00"},"0",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},"0","0","0","0","0","0"]
[null,3,null,null,1364979.21,964979.21,834979.21,{"v":130000,"d":"130000.00"},"0",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},"0","0","0","0","0","0"]
[201,3,1,"行政运行（政府办公厅（室）及相关机构事务）",964979.21,964979.21,834979.21,{"v":130000,"d":"130000.00"},"0","0","0","0","0","0","0","0","0"]
[201,3,2,"一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":400000,"d":"400000.00"},"0","0","0","0",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},"0","0","0","0","0","0"]
[208,{"$nulls":3},3169949.76,3169949.76,3169949.76,"0","0","0","0","0","0","0","0","0","0"]
[null,5,null,null,3169949.76,3169949.76,3169949.76,"0","0","0","0","0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",1184653.44,1184653.44,1184653.44,"0","0","0","0","0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",150168.96,150168.96,150168.96,"0","0","0","0","0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":287472,"d":"287472.00"},{"v":287472,"d":"287472.00"},{"v":287472,"d":"287472.00"},"0","0","0","0","0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",119615.68,119615.68,119615.68,"0","0","0","0","0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",397422.72,397422.72,397422.72,"0","0","0","0","0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",721036.16,721036.16,721036.16,"0","0","0","0","0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",108852.48,108852.48,108852.48,"0","0","0","0","0","0","0","0","0","0"]
[208,5,5,"机关事业单位基本养老保险缴费支出",200728.32,200728.32,200728.32,"0","0","0","0","0","0","0","0","0","0"]
[213,{"$nulls":3},21828012.74,21198012.74,20325352.74,{"v":755600,"d":"755600.00"},{"v":117060,"d":"117060.00"},{"v":630000,"d":"630000.00"},{"v":630000,"d":"630000.00"},"0","0","0","0","0","0"]
[null,1,null,null,{"v":100000,"d":"100000.00"},"0","0","0","0",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},"0","0","0","0","0","0"]
[213,1,53,"农田建设",{"v":100000,"d":"100000.00"},"0","0","0","0",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},"0","0","0","0","0","0"]
[null,3,null,null,21728012.74,21198012.74,20325352.74,{"v":755600,"d":"755600.00"},{"v":117060,"d":"117060.00"},{"v":530000,"d":"530000.00"},{"v":530000,"d":"530000.00"},"0","0","0","0","0","0"]
[213,3,1,"行政运行（水利）",879819.24,759819.24,759819.24,"0","0",{"v":120000,"d":"120000.00"},{"v":120000,"d":"120000.00"},"0","0","0","0","0","0"]
[213,3,1,"行政运行（水利）",1438949.16,1438949.16,1430909.16,"0",{"v":8040,"d":"8040.00"},"0","0","0","0","0","0","0","0"]
[213,3,1,"行政运行（水利）",8156873.08,8156873.08,7572273.08,{"v":500000,"d":"500000.00"},{"v":84600,"d":"84600.00"},"0","0","0","0","0","0","0","0"]
[213,3,1,"行政运行（水利）",1048028.04,1048028.04,1048028.04,"0","0","0","0","0","0","0","0","0","0"]
[213,3,1,"行政运行（水利）",{"v":2360072.6,"d":"2360072.60"},{"v":2360072.6,"d":"2360072.60"},{"v":2360072.6,"d":"2360072.60"},"0","0","0","0","0","0","0","0","0","0"]
[213,3,1,"行政运行（水利）",4655592.74,4655592.74,4380672.74,{"v":255600,"d":"255600.00"},{"v":19320,"d":"19320.00"},"0","0","0","0","0","0","0","0"]
[213,3,1,"行政运行（水利）",2778677.88,2778677.88,2773577.88,"0",{"v":5100,"d":"5100.00"},"0","0","0","0","0","0","0","0"]
[213,3,2,"一般行政管理事务（水利）",{"v":300000,"d":"300000.00"},"0","0","0","0",{"v":300000,"d":"300000.00"},{"v":300000,"d":"300000.00"},"0","0","0","0","0","0"]
[213,3,5,"水利工程建设（水利）",{"v":90000,"d":"90000.00"},"0","0","0","0",{"v":90000,"d":"90000.00"},{"v":90000,"d":"90000.00"},"0","0","0","0","0","0"]
[213,3,14,"防汛",{"v":20000,"d":"20000.00"},"0","0","0","0",{"v":20000,"d":"20000.00"},{"v":20000,"d":"20000.00"},"0","0","0","0","0","0"]
[221,{"$nulls":3},{"v":1831970.8,"d":"1831970.80"},{"v":1831970.8,"d":"1831970.80"},{"v":1831970.8,"d":"1831970.80"},"0","0","0","0","0","0","0","0","0","0"]
[null,2,null,null,{"v":1831970.8,"d":"1831970.80"},{"v":1831970.8,"d":"1831970.80"},{"v":1831970.8,"d":"1831970.80"},"0","0","0","0","0","0","0","0","0","0"]
[221,2,1,"住房公积金",100546.24,100546.24,100546.24,"0","0","0","0","0","0","0","0","0","0"]
[221,2,1,"住房公积金",81639.36,81639.36,81639.36,"0","0","0","0","0","0","0","0","0","0"]
[221,2,1,"住房公积金",540777.12,540777.12,540777.12,"0","0","0","0","0","0","0","0","0","0"]
[221,2,1,"住房公积金",595998.56,595998.56,595998.56,"0","0","0","0","0","0","0","0","0","0"]
[221,2,1,"住房公积金",198067.04,198067.04,198067.04,"0","0","0","0","0","0","0","0","0","0"]
[221,2,1,"住房公积金",79626.72,79626.72,79626.72,"0","0","0","0","0","0","0","0","0","0"]
[221,2,1,"住房公积金",{"v":145604,"d":"145604.00"},{"v":145604,"d":"145604.00"},{"v":145604,"d":"145604.00"},"0","0","0","0","0","0","0","0","0","0"]
[221,2,1,"住房公积金",89711.76,89711.76,89711.76,"0","0","0","0","0","0","0","0","0","0"]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":45,"n_cols":17,"rows_kept":45,"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)"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",28194912.51,5642486.02,{"v":665600,"d":"665600.00"},"0","0",21769766.49,"0","0","0",{"v":117060,"d":"117060.00"},"0","0","0"]
["201",{"$nulls":3},1364979.21,"0","0","0","0",1364979.21,"0","0","0","0","0","0","0"]
[null,"03",null,null,1364979.21,"0","0","0","0",1364979.21,"0","0","0","0","0","0","0"]
["  201","  03","01","行政运行（政府办公厅（室）及相关机构事务）",964979.21,"0","0","0","0",964979.21,"0","0","0","0","0","0","0"]
["  201","  03","02","一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":400000,"d":"400000.00"},"0","0","0","0",{"v":400000,"d":"400000.00"},"0","0","0","0","0","0","0"]
["208",{"$nulls":3},3169949.76,721036.16,"0","0","0",{"v":2448913.6,"d":"2448913.60"},"0","0","0","0","0","0","0"]
[null,"05",null,null,3169949.76,721036.16,"0","0","0",{"v":2448913.6,"d":"2448913.60"},"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":287472,"d":"287472.00"},"0","0","0","0",{"v":287472,"d":"287472.00"},"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",108852.48,"0","0","0","0",108852.48,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",1184653.44,"0","0","0","0",1184653.44,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",721036.16,721036.16,"0","0","0","0","0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",200728.32,"0","0","0","0",200728.32,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",119615.68,"0","0","0","0",119615.68,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",397422.72,"0","0","0","0",397422.72,"0","0","0","0","0","0","0"]
["  208","  05","05","机关事业单位基本养老保险缴费支出",150168.96,"0","0","0","0",150168.96,"0","0","0","0","0","0","0"]
["213",{"$nulls":3},21828012.74,4380672.74,{"v":665600,"d":"665600.00"},"0","0",{"v":16664680,"d":"16664680.00"},"0","0","0",{"v":117060,"d":"117060.00"},"0","0","0"]
[null,"01",null,null,{"v":100000,"d":"100000.00"},"0","0","0","0",{"v":100000,"d":"100000.00"},"0","0","0","0","0","0","0"]
["  213","  01","53","农田建设",{"v":100000,"d":"100000.00"},"0","0","0","0",{"v":100000,"d":"100000.00"},"0","0","0","0","0","0","0"]
[null,"03",null,null,21728012.74,4380672.74,{"v":665600,"d":"665600.00"},"0","0",{"v":16564680,"d":"16564680.00"},"0","0","0",{"v":117060,"d":"117060.00"},"0","0","0"]
["  213","  03","01","行政运行（水利）",4655592.74,4380672.74,{"v":255600,"d":"255600.00"},"0","0","0","0","0","0",{"v":19320,"d":"19320.00"},"0","0","0"]
["  213","  03","01","行政运行（水利）",1438949.16,"0","0","0","0",1430909.16,"0","0","0",{"v":8040,"d":"8040.00"},"0","0","0"]
["  213","  03","01","行政运行（水利）",{"v":2360072.6,"d":"2360072.60"},"0","0","0","0",{"v":2360072.6,"d":"2360072.60"},"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",8156873.08,"0","0","0","0",8072273.08,"0","0","0",{"v":84600,"d":"84600.00"},"0","0","0"]
["  213","  03","01","行政运行（水利）",1048028.04,"0","0","0","0",1048028.04,"0","0","0","0","0","0","0"]
["  213","  03","01","行政运行（水利）",2778677.88,"0","0","0","0",2773577.88,"0","0","0",{"v":5100,"d":"5100.00"},"0","0","0"]
["  213","  03","01","行政运行（水利）",879819.24,"0","0","0","0",879819.24,"0","0","0","0","0","0","0"]
["  213","  03","02","一般行政管理事务（水利）",{"v":300000,"d":"300000.00"},"0",{"v":300000,"d":"300000.00"},"0","0","0","0","0","0","0","0","0","0"]
["  213","  03","05","水利工程建设（水利）",{"v":90000,"d":"90000.00"},"0",{"v":90000,"d":"90000.00"},"0","0","0","0","0","0","0","0","0","0"]
["  213","  03","14","防汛",{"v":20000,"d":"20000.00"},"0",{"v":20000,"d":"20000.00"},"0","0","0","0","0","0","0","0","0","0"]
["221",{"$nulls":3},{"v":1831970.8,"d":"1831970.80"},540777.12,"0","0","0",1291193.68,"0","0","0","0","0","0","0"]
[null,"02",null,null,{"v":1831970.8,"d":"1831970.80"},540777.12,"0","0","0",1291193.68,"0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",81639.36,"0","0","0","0",81639.36,"0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",79626.72,"0","0","0","0",79626.72,"0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",100546.24,"0","0","0","0",100546.24,"0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",540777.12,540777.12,"0","0","0","0","0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",198067.04,"0","0","0","0",198067.04,"0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",89711.76,"0","0","0","0",89711.76,"0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",595998.56,"0","0","0","0",595998.56,"0","0","0","0","0","0","0"]
["  221","  02","01","住房公积金",{"v":145604,"d":"145604.00"},"0","0","0","0",{"v":145604,"d":"145604.00"},"0","0","0","0","0","0","0"]

{"sheet":"专项","index":26,"n_rows":14,"n_cols":9,"rows_kept":14,"merged":[[1,0,1,8],[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],[3,8,4,8]]}
[]
["专项资金预算汇总表"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":7},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营服务收入","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":1040108.6,"d":"1040108.60"},{"v":1030000,"d":"1030000.00"},"0","0","0",{"v":10108.6,"d":"10108.60"},"0","0"]
["长江执法船运营经费",{"v":300000,"d":"300000.00"},{"v":300000,"d":"300000.00"},"0","0","0","0","0","0"]
["河长制工作经费",{"v":90000,"d":"90000.00"},{"v":90000,"d":"90000.00"},"0","0","0","0","0","0"]
["养护维修经费",122672.28,{"v":120000,"d":"120000.00"},"0","0","0",2672.28,"0","0"]
["征收成本",3083.12,"0","0","0","0",3083.12,"0","0"]
["征收成本",{"v":4353.2,"d":"4353.20"},"0","0","0","0",{"v":4353.2,"d":"4353.20"},"0","0"]
["山洪地质灾害非工程措施系统运行维修（护）费及防汛抗旱经费",{"v":20000,"d":"20000.00"},{"v":20000,"d":"20000.00"},"0","0","0","0","0","0"]
["移民管理费",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},"0","0","0","0","0","0"]
["谷花电排机组检修经费",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},"0","0","0","0","0","0"]

{"sheet":"三公","index":27,"n_rows":14,"n_cols":7,"rows_kept":14,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":312070,"d":"312070.00"},{"v":250230,"d":"250230.00"},{"v":61840,"d":"61840.00"},"0",{"v":61840,"d":"61840.00"},"0"]
[null,{"v":312070,"d":"312070.00"},{"v":250230,"d":"250230.00"},{"v":61840,"d":"61840.00"},"0",{"v":61840,"d":"61840.00"},"0"]
["临湘市水利局机关",{"v":64000,"d":"64000.00"},{"v":64000,"d":"64000.00"},"0","0","0","0"]
["临湘市忠防水库管理所",{"v":30570,"d":"30570.00"},{"v":15230,"d":"15230.00"},{"v":15340,"d":"15340.00"},"0",{"v":15340,"d":"15340.00"},"0"]
["临湘市铁山咀电排站",{"v":32000,"d":"32000.00"},{"v":17000,"d":"17000.00"},{"v":15000,"d":"15000.00"},"0",{"v":15000,"d":"15000.00"},"0"]
["临湘市龙源水资源保护中心",{"v":27000,"d":"27000.00"},{"v":13500,"d":"13500.00"},{"v":13500,"d":"13500.00"},"0",{"v":13500,"d":"13500.00"},"0"]
["临湘市团湾水库管理所",{"v":23000,"d":"23000.00"},{"v":23000,"d":"23000.00"},"0","0","0","0"]
["临湘市长江大堤养护中心",{"v":85500,"d":"85500.00"},{"v":67500,"d":"67500.00"},{"v":18000,"d":"18000.00"},"0",{"v":18000,"d":"18000.00"},"0"]
["临湘市库区移民服务中心",{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},"0","0","0","0"]

{"sheet":"绩效目标整体申报","index":28,"n_rows":6,"n_cols":22,"rows_kept":6,"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"]
["单位名称临湘市水利局机关 和 临湘市铁山咀电排站 和 临湘市鸭栏电排管理站 和 临湘市长江大堤养护中心 和 临湘市忠防水库管理所 和 临湘市龙源水资源保护中心 和 临湘市团湾水库管理所 和 临湘市库区移民服务中心",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["303","临湘市水利局机关","陈小兰","3766018",564,564,"负责保障全市水资源的合理开发和利用，指导全市水利普法工作，水资源保护工作，负责防治水旱灾害，承担市防汛抗旱指挥部的日常工作组织、协调、监督并指挥全市防汛抗旱工作。",{"v":5347.49,"d":"5,347.49"},{"v":2819.49,"d":"2,819.49"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":2378,"d":"2,378.00"},{"v":5347.49,"d":"5,347.49"},{"v":5243.48,"d":"5,243.48"},104.01,{"v":31.2,"d":"31.20"},6.18,25.02,{"v":0,"d":"0.00"},"1、经济效益指标：社会稳定给经济发展创造一个良好的环境\r\n\r\n2、社会效益指标：安全渡汛，社会保障，为和谐社会发展创造有利条件"]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":15,"n_cols":55,"rows_kept":15,"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",{"$nulls":9},{"v":30,"d":"30.00"},{"$nulls":7},{"v":30,"d":"30.00"}]
["303001","临湘市水利局机关","农业股","2020.1-2020.12","新增项目","其他专项类","王六平","07303766029","长江执法船运营经费","水建管[2013]467号","0.00",{"v":30,"d":"30.00"},{"$nulls":6},"0.00",{"v":30,"d":"30.00"},"财务数据",null,null,"加强水上治安，保护水生态环境","严格按预算执行","100%",null,"取得较好成绩",null,null,"按月、季推进各项工作计划",null,null,"厉行节约，充分发挥资金效益",null,null,"较好",null,null,"好",null,null,"好",null,null,"好",null,null,"好"]
[]
[]
[]
[{"$nulls":53},0,0]

{"sheet":"5-政府采购预算表的复制","index":30,"n_rows":6,"n_cols":15,"rows_kept":6,"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"]
[]
["303004","长江大堤养护中心",null,"谷花电排维修",{"$nulls":3},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":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":7,"n_cols":5,"rows_kept":7,"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","预算人数及其他","标准或依据","金额(万元)"]
["临湘市水利局","专项支出","立项报告","三个专项",104.01]
["临湘市水利局","商品和服务支出","人社局批复","564人",597.46]
["临湘市水利局","工资福利支出","人社局批复","564人",4634.31]
["临湘市水利局","对个人和家庭的补助支出","人社局批复","遗属人员",11.71]