{"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":11227745.31,"d":"11,227,745.31"},"基本支出",{"$f":"D5+D6+D7","v":{"v":6714791.27,"d":"6,714,791.27"}},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":11227745.31,"d":"11,227,745.31"},"  301、工资福利支出",{"v":5749271.27,"d":"5,749,271.27"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":956400,"d":"956,400.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":9120,"d":"9,120.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"$f":"D9+D10","v":{"v":5702954.04,"d":"5,702,954.04"}},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营服务收入",{"v":1190000,"d":"1,190,000.00"},"  302、商品和服务支出",{"v":4102954.04,"d":"4,102,954.04"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":1600000,"d":"1,600,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":11928393.23,"d":"11,928,393.23"}]
["其他收入",{"v":0,"d":"0.00"},"  309、资本性支出（基本建设）",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":489352.08,"d":"489,352.08"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"$f":"B4+B9","v":{"v":12417745.31,"d":"12,417,745.31"}},"本年支出合计",{"$f":"D4+D8","v":{"v":12417745.31,"d":"12,417,745.31"}},"本年支出合计",{"$f":"F23+F11","v":{"v":12417745.31,"d":"12,417,745.31"}}]

{"sheet":"部门收入总表","index":1,"n_rows":8,"n_cols":12,"rows_kept":8,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":10},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营服务收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",{"$f":"D6+H6","v":12417745.31},11227745.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1190000,"d":"1,190,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,12417745.31,11227745.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1190000,"d":"1,190,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["503001","临湘市民政局",12417745.31,11227745.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1190000,"d":"1,190,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":19,"n_cols":12,"rows_kept":19,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":10},"单位：元"]
["功能科目",{"$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"]
[{"$nulls":3},"合计",{"$f":"E7+E17","v":{"v":12417745.31,"d":"12,417,745.31"}},{"v":11227745.31,"d":"11,227,745.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1190000,"d":"1,190,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},{"$f":"E8+E12+E15","v":{"v":11928393.23,"d":"11,928,393.23"}},{"v":10845649.07,"d":"10,845,649.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1082744.16,"d":"1,082,744.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,null,null,{"$f":"E9+E10+E11","v":{"v":11023353.23,"d":"11,023,353.23"}},{"v":10098320.75,"d":"10,098,320.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":925032.48,"d":"925,032.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,1,"行政运行（民政管理事务）",{"$f":"F9+J9","v":{"v":3479456.96,"d":"3,479,456.96"}},{"v":3026387,"d":"3,026,387.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":453069.96,"d":"453,069.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,2,"一般行政管理事务（民政管理事务）",{"$f":"F10+J10","v":{"v":781400,"d":"781,400.00"}},{"v":701400,"d":"701,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,99,"其他民政管理事务支出",{"$f":"F11+J11","v":{"v":6762496.27,"d":"6,762,496.27"}},{"v":6370533.75,"d":"6,370,533.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":391962.52,"d":"391,962.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,null,null,{"$f":"E13+E14","v":{"v":705040,"d":"705,040.00"}},{"v":547328.32,"d":"547,328.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157711.68,"d":"157,711.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"$f":"F13+J13","v":{"v":652469.44,"d":"652,469.44"}},{"v":547328.32,"d":"547,328.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105141.12,"d":"105,141.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"$f":"J14","v":{"v":52570.56,"d":"52,570.56"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52570.56,"d":"52,570.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,null,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,6,"养老服务",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},{"$f":"F17+J17","v":{"v":489352.08,"d":"489,352.08"}},{"v":382096.24,"d":"382,096.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107255.84,"d":"107,255.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,null,null,{"$f":"F18+J18","v":{"v":489352.08,"d":"489,352.08"}},{"v":382096.24,"d":"382,096.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107255.84,"d":"107,255.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"$f":"F19+J19","v":{"v":489352.08,"d":"489,352.08"}},{"v":382096.24,"d":"382,096.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107255.84,"d":"107,255.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":20,"n_cols":18,"rows_kept":20,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":16},"单位：元"]
["功能科目",{"$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",{"$f":"E8+E18","v":12417745.31},{"$f":"F8+F18","v":6714791.27},{"$f":"G8+G18","v":5749271.27},{"$f":"H8+H18","v":{"v":956400,"d":"956400.00"}},{"$f":"I8+I18","v":{"v":9120,"d":"9120.00"}},{"$f":"J8+J15","v":5702954.04},4102954.04,{"v":1600000,"d":"1600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"E9+E13+E16","v":11928393.23},{"$f":"F9+F13+F16","v":6225439.19},{"$f":"G9+G13+G16","v":5259919.19},{"$f":"H9+H13+H16","v":{"v":956400,"d":"956400.00"}},{"$f":"I9+I13+I16","v":{"v":9120,"d":"9120.00"}},{"$f":"J9+J16","v":5702954.04},{"$f":"K9+K16","v":4102954.04},{"$f":"L9+L16","v":{"v":1600000,"d":"1600000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"$f":"E10+E11+E12","v":11023353.23},{"$f":"F10+F11+F12","v":5520399.19},{"$f":"G10+G11+G12","v":4554879.19},{"$f":"H10+H11+H12","v":{"v":956400,"d":"956400.00"}},{"$f":"I10+I11+I12","v":{"v":9120,"d":"9120.00"}},{"$f":"K9+L9","v":5502954.04},4102954.04,{"v":1400000,"d":"1400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",3479456.96,3479456.96,3479456.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","02","一般行政管理事务（民政管理事务）",{"v":781400,"d":"781400.00"},{"v":781400,"d":"781400.00"},{"v":0,"d":"0.00"},{"v":781400,"d":"781400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"$f":"F12+J12","v":6762496.27},{"$f":"G12+H12+I12","v":1259542.23},1075422.23,{"v":175000,"d":"175000.00"},{"v":9120,"d":"9120.00"},{"$f":"K12+L12","v":5502954.04},4102954.04,{"v":1400000,"d":"1400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"$f":"E14+E15","v":{"v":705040,"d":"705040.00"}},{"$f":"F14+F15","v":{"v":705040,"d":"705040.00"}},{"$f":"G14+G15","v":{"v":705040,"d":"705040.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",652469.44,652469.44,652469.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",52570.56,52570.56,52570.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","06","养老服务",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},489352.08,489352.08,489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,489352.08,489352.08,489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",489352.08,489352.08,489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":20,"n_cols":20,"rows_kept":20,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"$f":"E8+E18","v":12417745.31},{"$f":"F8+F18","v":5321338.84},5003622.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},483664.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1609120,"d":"1609120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"E9+E13+E16","v":11928393.23},{"$f":"F9+F13+F16","v":4868391.64},5003622.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},447259.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1609120,"d":"1609120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","02",null,null,{"$f":"E10+E11+E12","v":11023353.23},{"$f":"F10+F11+F12","v":4215691.16},5003622.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394919.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1409120,"d":"1409120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  02","01","行政运行（民政管理事务）",{"$f":"F10","v":3479456.96},3479456.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  02","02","一般行政管理事务（民政管理事务）",{"v":781400,"d":"781400.00"},{"v":0,"d":"0.00"},{"v":781400,"d":"781400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  02","99","其他民政管理事务支出",{"$f":"F12+G12+J12+N12","v":6762496.27},{"v":736234.2,"d":"736234.20"},4222222.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394919.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1409120,"d":"1409120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,null,{"$f":"E14+E15","v":{"v":705040,"d":"705040.00"}},652700.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},52339.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"$f":"F14+J14","v":652469.44},{"v":603929.6,"d":"603929.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48539.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",{"$f":"F15+J15","v":52570.56},48770.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3799.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","10",null,null,{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  10","06","养老服务",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"$f":"F18+J18","v":489352.08},{"v":452947.2,"d":"452947.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},36404.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,null,{"$f":"F19+J19","v":489352.08},{"v":452947.2,"d":"452947.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},36404.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",{"$f":"F20+J20","v":489352.08},{"v":452947.2,"d":"452947.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},36404.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":5,"n_rows":16,"n_cols":22,"rows_kept":16,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":20},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$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",{"$f":"E7+E14","v":5749271.27},{"v":4077934,"d":"4077934.00"},{"v":2454624,"d":"2454624.00"},{"v":593664,"d":"593664.00"},{"v":88378,"d":"88378.00"},{"v":941268,"d":"941268.00"},1524059.83,285455.38,{"v":0,"d":"0.00"},44212.37,652469.44,52570.56,489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":147277.44,"d":"147,277.44"},{"v":0,"d":"0.00"}]
["208",null,null,"行政运行（民政管理事务）",{"$f":"E8+E11","v":5259919.19},{"v":4077934,"d":"4077934.00"},{"v":2454624,"d":"2454624.00"},{"v":593664,"d":"593664.00"},{"v":88378,"d":"88378.00"},{"v":941268,"d":"941268.00"},1034707.75,285455.38,{"v":0,"d":"0.00"},44212.37,652469.44,52570.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":147277.44,"d":"147,277.44"},{"v":0,"d":"0.00"}]
["  208","02",null,"  行政运行（民政管理事务）",{"$f":"E9+E10","v":4554879.19},{"$f":"F9+F10","v":{"v":4077934,"d":"4077934.00"}},{"v":2454624,"d":"2454624.00"},{"v":593664,"d":"593664.00"},{"v":88378,"d":"88378.00"},{"v":941268,"d":"941268.00"},329667.75,285455.38,{"v":0,"d":"0.00"},44212.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"U9+U10","v":{"v":147277.44,"d":"147,277.44"}},{"v":0,"d":"0.00"}]
["    208","  02","01","    行政运行（民政管理事务）",{"$f":"F9+K9+U9","v":3479456.96},{"v":3115376,"d":"3115376.00"},{"v":1877496,"d":"1877496.00"},{"v":572988,"d":"572988.00"},{"v":85928,"d":"85928.00"},{"v":578964,"d":"578964.00"},{"$f":"L9+N9","v":{"v":251431.2,"d":"251431.20"}},218076.32,{"v":0,"d":"0.00"},33354.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112649.76,"d":"112,649.76"},{"v":0,"d":"0.00"}]
["    208","  02","99","    其他民政管理事务支出",{"$f":"F10+K10+U10","v":1075422.23},{"$f":"SUM(G10:J10)","v":{"v":962558,"d":"962558.00"}},{"v":577128,"d":"577128.00"},{"v":20676,"d":"20676.00"},{"v":2450,"d":"2450.00"},{"v":362304,"d":"362304.00"},{"$f":"L10+N10","v":78236.55},67379.06,null,10857.49,{"$nulls":6},{"v":34627.68,"d":"34,627.68"}]
["  208","05",null,"  机关事业单位基本养老保险缴费支出",{"$f":"E12+E13","v":{"v":705040,"d":"705040.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"K12+K13","v":{"v":705040,"d":"705040.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"O12","v":652469.44},{"$f":"P13","v":52570.56},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",652469.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},652469.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},652469.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",52570.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},52570.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},52570.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"  住房公积金",489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},489352.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利（政府预算）","index":6,"n_rows":16,"n_cols":13,"rows_kept":16,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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"]
[{"$nulls":3},"合计",{"$f":"E7+E14","v":5749271.27},5321338.84,{"v":3774560,"d":"3774560.00"},957837.32,{"v":452947.2,"d":"452947.20"},135994.32,427932.43,427932.43,{"v":0,"d":"0.00"}]
["208",null,null,"行政运行（民政管理事务）",{"$f":"E8+E11","v":5259919.19},4868391.64,{"v":3774560,"d":"3774560.00"},957837.32,{"v":0,"d":"0.00"},135994.32,391527.55,391527.55,{"v":0,"d":"0.00"}]
["  208",null,null,2,{"$f":"E9+E10","v":4554879.19},4215691.16,{"v":3774560,"d":"3774560.00"},305136.84,{"v":0,"d":"0.00"},135994.32,{"$f":"L8","v":339188.03},339188.03,{"v":0,"d":"0.00"}]
["    208","02","01","    行政运行（民政管理事务）",3479456.96,3479456.96,{"v":3115376,"d":"3115376.00"},{"v":251431.2,"d":"251431.20"},{"v":0,"d":"0.00"},112649.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","02","99","    其他民政管理事务支出",{"$f":"F10+K10","v":1075422.23},{"$f":"SUM(G10:J10)","v":{"v":736234.2,"d":"736234.20"}},{"v":659184,"d":"659184.00"},53705.64,null,23344.56,339188.03,339188.03]
["  208",null,null,5,{"v":705040,"d":"705040.00"},652700.48,{"v":0,"d":"0.00"},{"$f":"H12+H13","v":652700.48},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},52339.52,{"$f":"L12+L13","v":52339.52},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",652469.44,{"v":603929.6,"d":"603929.60"},{"v":0,"d":"0.00"},{"v":603929.6,"d":"603929.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48539.84,48539.84,{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",52570.56,48770.88,{"v":0,"d":"0.00"},48770.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3799.68,3799.68,{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",489352.08,{"$f":"F15","v":{"v":452947.2,"d":"452947.20"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I15","v":{"v":452947.2,"d":"452947.20"}},{"v":0,"d":"0.00"},36404.88,36404.88,{"v":0,"d":"0.00"}]
["  221",null,null,2,489352.08,{"$f":"F16","v":{"v":452947.2,"d":"452947.20"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"I16","v":{"v":452947.2,"d":"452947.20"}},{"v":0,"d":"0.00"},36404.88,36404.88,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",489352.08,{"$f":"I16","v":{"v":452947.2,"d":"452947.20"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":452947.2,"d":"452947.20"},{"v":0,"d":"0.00"},36404.88,36404.88,{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":10,"n_cols":32,"rows_kept":10,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":956400,"d":"956,400.00"},{"v":81000,"d":"81,000.00"},{"v":53000,"d":"53,000.00"},{"v":19000,"d":"19,000.00"},{"v":40000,"d":"40,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34000,"d":"34,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":22000,"d":"22,000.00"},{"v":98000,"d":"98,000.00"},{"v":2000,"d":"2,000.00"},{"v":96000,"d":"96,000.00"},{"v":48000,"d":"48,000.00"},{"v":30000,"d":"30,000.00"},{"v":197400,"d":"197,400.00"},{"v":127000,"d":"127,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":956400,"d":"956,400.00"},{"v":81000,"d":"81,000.00"},{"v":53000,"d":"53,000.00"},{"v":19000,"d":"19,000.00"},{"v":40000,"d":"40,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34000,"d":"34,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":22000,"d":"22,000.00"},{"v":98000,"d":"98,000.00"},{"v":2000,"d":"2,000.00"},{"v":96000,"d":"96,000.00"},{"v":48000,"d":"48,000.00"},{"v":30000,"d":"30,000.00"},{"v":197400,"d":"197,400.00"},{"v":127000,"d":"127,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"$f":"E10+E9","v":{"v":956400,"d":"956,400.00"}},{"$f":"F10+F9","v":{"v":81000,"d":"81,000.00"}},{"v":53000,"d":"53,000.00"},{"v":19000,"d":"19,000.00"},{"v":40000,"d":"40,000.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34000,"d":"34,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":22000,"d":"22,000.00"},{"v":98000,"d":"98,000.00"},{"v":2000,"d":"2,000.00"},{"v":96000,"d":"96,000.00"},{"v":48000,"d":"48,000.00"},{"v":30000,"d":"30,000.00"},{"v":197400,"d":"197,400.00"},{"v":127000,"d":"127,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","02","一般行政管理事务（民政管理事务）",{"v":781400,"d":"781,400.00"},{"v":68000,"d":"68,000.00"},{"v":45000,"d":"45,000.00"},{"v":12000,"d":"12,000.00"},{"v":26000,"d":"26,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33000,"d":"33,000.00"},{"v":54000,"d":"54,000.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":20000,"d":"20,000.00"},{"v":78000,"d":"78,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":197400,"d":"197,400.00"},{"v":124000,"d":"124,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"$f":"SUM(F10:AF10)","v":{"v":175000,"d":"175,000.00"}},{"v":13000,"d":"13,000.00"},{"v":8000,"d":"8,000.00"},{"v":7000,"d":"7,000.00"},{"v":14000,"d":"14,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":20000,"d":"20,000.00"},{"v":2000,"d":"2,000.00"},{"v":51000,"d":"51,000.00"},{"v":3000,"d":"3,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":10,"n_cols":19,"rows_kept":10,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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"]
[{"$nulls":3},"合计",{"v":903400,"d":"903400.00"},{"v":903400,"d":"903400.00"},{"v":547400,"d":"547400.00"},{"v":24000,"d":"24000.00"},{"v":20000,"d":"20000.00"},{"v":2000,"d":"2000.00"},{"v":88000,"d":"88000.00"},{"v":30000,"d":"30000.00"},{"v":56000,"d":"56000.00"},{"v":126000,"d":"126000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":903400,"d":"903400.00"},{"v":903400,"d":"903400.00"},{"v":547400,"d":"547400.00"},{"v":24000,"d":"24000.00"},{"v":20000,"d":"20000.00"},{"v":2000,"d":"2000.00"},{"v":88000,"d":"88000.00"},{"v":30000,"d":"30000.00"},{"v":56000,"d":"56000.00"},{"v":126000,"d":"126000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"$f":"E9+E10","v":{"v":903400,"d":"903400.00"}},{"$f":"F9+F10","v":{"v":903400,"d":"903400.00"}},{"v":547400,"d":"547400.00"},{"v":24000,"d":"24000.00"},{"v":20000,"d":"20000.00"},{"v":2000,"d":"2000.00"},{"v":88000,"d":"88000.00"},{"v":30000,"d":"30000.00"},{"v":56000,"d":"56000.00"},{"v":126000,"d":"126000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","02","一般行政管理事务（民政管理事务）",{"v":781400,"d":"781400.00"},{"v":781400,"d":"781400.00"},{"v":481400,"d":"481400.00"},{"v":24000,"d":"24000.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":78000,"d":"78000.00"},{"v":0,"d":"0.00"},{"v":54000,"d":"54000.00"},{"v":124000,"d":"124000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"v":122000,"d":"122000.00"},{"v":122000,"d":"122000.00"},{"v":66000,"d":"66000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":10000,"d":"10000.00"},{"v":30000,"d":"30000.00"},{"v":2000,"d":"2000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":9,"n_cols":16,"rows_kept":9,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭（政府预算）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":9120,"d":"9,120.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":9120,"d":"9,120.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":9120,"d":"9,120.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"v":9120,"d":"9,120.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表","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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）","一般预算拨款","201、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":11227745.31,"d":"11,227,745.31"},"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营服务收入",{"v":1190000,"d":"1,190,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":11928393.23,"d":"11,928,393.23"},10845649.07,{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":489352.08,"d":"489,352.08"},382096.24,{"v":0,"d":"0.00"}]
[null,null,"222、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"$f":"B6+B10","v":{"v":12417745.31,"d":"12,417,745.31"}},"本年支出合计",{"$f":"D12+D24","v":{"v":12417745.31,"d":"12,417,745.31"}},{"$f":"E12+E24","v":11227745.31},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":12,"n_rows":20,"n_cols":19,"rows_kept":20,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":16},"单位：元"]
["功能科目",{"$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",{"$f":"E8+E15+E18","v":{"v":11227745.31,"d":"11,227,745.31"}},{"$f":"F8+F15+F18","v":{"v":5537745.31,"d":"5,537,745.31"}},{"$f":"G8+G15+G18","v":{"v":4751225.31,"d":"4,751,225.31"}},{"$f":"H8+H15+H18","v":{"v":777400,"d":"777,400.00"}},{"$f":"I8+I15+I18","v":{"v":9120,"d":"9,120.00"}},{"v":5690000,"d":"5,690,000.00"},{"v":4090000,"d":"4,090,000.00"},{"v":1600000,"d":"1,600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"$f":"E9+E13","v":{"v":10480416.99,"d":"10,480,416.99"}},{"$f":"F9+F13","v":{"v":4990416.99,"d":"4,990,416.99"}},{"$f":"G9+G13","v":{"v":4203896.99,"d":"4,203,896.99"}},{"$f":"H9+H13","v":{"v":777400,"d":"777,400.00"}},{"$f":"I9+I13","v":{"v":9120,"d":"9,120.00"}},{"v":5490000,"d":"5,490,000.00"},{"v":4090000,"d":"4,090,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"E10+E11+E12","v":{"v":10098320.75,"d":"10,098,320.75"}},{"$f":"F10+F11+F12","v":{"v":4608320.75,"d":"4,608,320.75"}},{"$f":"G10+G11+G12","v":{"v":3821800.75,"d":"3,821,800.75"}},{"$f":"H10+H11+H12","v":{"v":777400,"d":"777,400.00"}},{"$f":"I10+I11+I12","v":{"v":9120,"d":"9,120.00"}},{"v":5490000,"d":"5,490,000.00"},{"v":4090000,"d":"4,090,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":3026387,"d":"3,026,387.00"},{"v":3026387,"d":"3,026,387.00"},{"v":3026387,"d":"3,026,387.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","02","一般行政管理事务（民政管理事务）",{"v":701400,"d":"701,400.00"},{"v":701400,"d":"701,400.00"},{"v":0,"d":"0.00"},{"v":701400,"d":"701,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"$f":"F12+J12","v":{"v":6370533.75,"d":"6,370,533.75"}},{"$f":"SUM(G12:I12)","v":{"v":880533.75,"d":"880,533.75"}},{"v":795413.75,"d":"795,413.75"},{"v":76000,"d":"76,000.00"},{"v":9120,"d":"9,120.00"},{"v":5490000,"d":"5,490,000.00"},{"v":4090000,"d":"4,090,000.00"},{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"$f":"E14","v":{"v":382096.24,"d":"382,096.24"}},{"$f":"F14","v":{"v":382096.24,"d":"382,096.24"}},{"$f":"G14","v":{"v":382096.24,"d":"382,096.24"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":382096.24,"d":"382,096.24"},{"v":382096.24,"d":"382,096.24"},{"v":382096.24,"d":"382,096.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"$f":"F15","v":{"v":547328.32,"d":"547,328.32"}},{"$f":"F16","v":{"v":547328.32,"d":"547,328.32"}},{"$f":"G16","v":{"v":547328.32,"d":"547,328.32"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"F16","v":{"v":547328.32,"d":"547,328.32"}},{"$f":"F17","v":{"v":547328.32,"d":"547,328.32"}},{"$f":"G17","v":{"v":547328.32,"d":"547,328.32"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"$f":"F17","v":{"v":547328.32,"d":"547,328.32"}},{"$f":"G17","v":{"v":547328.32,"d":"547,328.32"}},{"v":547328.32,"d":"547,328.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","06","养老服务",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":13,"n_rows":17,"n_cols":9,"rows_kept":17,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E8+E15","v":{"v":5537745.31,"d":"5,537,745.31"}},{"$f":"F8+F15","v":{"v":5537745.31,"d":"5,537,745.31"}},{"$f":"G8+G15","v":{"v":4751225.31,"d":"4,751,225.31"}},{"$f":"H8+H15","v":{"v":777400,"d":"777,400.00"}},{"$f":"I8+I15","v":{"v":9120,"d":"9,120.00"}}]
[null,"02",null,null,{"$f":"E9+E13","v":{"v":4990416.99,"d":"4,990,416.99"}},{"$f":"F9+F13","v":{"v":4990416.99,"d":"4,990,416.99"}},{"$f":"G9+G13","v":{"v":4203896.99,"d":"4,203,896.99"}},{"$f":"H9+H13","v":{"v":777400,"d":"777,400.00"}},{"$f":"I9+I13","v":{"v":9120,"d":"9,120.00"}}]
["208",{"$nulls":3},{"$f":"SUM(E10:E12)","v":{"v":4608320.75,"d":"4,608,320.75"}},{"$f":"SUM(F10:F12)","v":{"v":4608320.75,"d":"4,608,320.75"}},{"$f":"SUM(G10:G12)","v":{"v":3821800.75,"d":"3,821,800.75"}},{"$f":"SUM(H10:H12)","v":{"v":777400,"d":"777,400.00"}},{"$f":"SUM(I10:I12)","v":{"v":9120,"d":"9,120.00"}}]
["  208","  02","01","行政运行（民政管理事务）",{"v":3026387,"d":"3,026,387.00"},{"v":3026387,"d":"3,026,387.00"},{"v":3026387,"d":"3,026,387.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","02","一般行政管理事务（民政管理事务）",{"v":701400,"d":"701,400.00"},{"v":701400,"d":"701,400.00"},{"v":0,"d":"0.00"},{"v":701400,"d":"701,400.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"$f":"F12","v":{"v":880533.75,"d":"880,533.75"}},{"$f":"SUM(G12:I12)","v":{"v":880533.75,"d":"880,533.75"}},{"v":795413.75,"d":"795,413.75"},{"v":76000,"d":"76,000.00"},{"v":9120,"d":"9,120.00"}]
["221",{"$nulls":3},{"v":382096.24,"d":"382,096.24"},{"v":382096.24,"d":"382,096.24"},{"v":382096.24,"d":"382,096.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":382096.24,"d":"382,096.24"},{"v":382096.24,"d":"382,096.24"},{"v":382096.24,"d":"382,096.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":547328.32,"d":"547,328.32"},{"v":547328.32,"d":"547,328.32"},{"v":547328.32,"d":"547,328.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":547328.32,"d":"547,328.32"},{"v":547328.32,"d":"547,328.32"},{"v":547328.32,"d":"547,328.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":547328.32,"d":"547,328.32"},{"v":547328.32,"d":"547,328.32"},{"v":547328.32,"d":"547,328.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":15,"n_cols":22,"rows_kept":15,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":20},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$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",{"$f":"F6+K6+U6+Q6","v":4751225.31},{"$f":"F7+F13","v":{"v":3420802,"d":"3420802.00"}},{"v":2087304,"d":"2087304.00"},{"v":593664,"d":"593664.00"},{"v":88378,"d":"88378.00"},{"v":651456,"d":"651456.00"},823088.83,{"$f":"L7","v":239456.14},{"v":0,"d":"0.00"},{"$f":"N7","v":36304.37},547328.32,{"v":0,"d":"0.00"},382096.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"U7","v":125238.24},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"$f":"F7+K7+U7+Q7","v":4203896.99},{"$f":"F8+F11","v":{"v":3420802,"d":"3420802.00"}},{"$f":"G8+G11","v":{"v":2087304,"d":"2087304.00"}},{"$f":"H8+H11","v":{"v":593664,"d":"593664.00"}},{"$f":"I8+I11","v":{"v":88378,"d":"88378.00"}},{"$f":"J8+J11","v":{"v":651456,"d":"651456.00"}},{"$f":"SUM(L7:P7)","v":275760.51},{"$f":"L8","v":239456.14},{"v":0,"d":"0.00"},{"$f":"N8","v":36304.37},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},382096.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"U8","v":125238.24},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"F8+K8+U8","v":3821800.75},{"$f":"F9+F10","v":{"v":3420802,"d":"3420802.00"}},{"$f":"G9+G10","v":{"v":2087304,"d":"2087304.00"}},{"$f":"H9+H10","v":{"v":593664,"d":"593664.00"}},{"$f":"I9+I10","v":{"v":88378,"d":"88378.00"}},{"$f":"J9+J10","v":{"v":651456,"d":"651456.00"}},{"$f":"SUM(L8:P8)","v":275760.51},{"$f":"L9+L10","v":239456.14},{"v":0,"d":"0.00"},{"$f":"N9+N10","v":36304.37},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(U9:U10)","v":125238.24},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"$f":"F9+K9+U9","v":{"v":3026387,"d":"3026387.00"}},{"v":2709176,"d":"2709176.00"},{"v":1651488,"d":"1651488.00"},{"v":572988,"d":"572988.00"},{"v":85928,"d":"85928.00"},{"v":398772,"d":"398772.00"},{"$f":"SUM(L9:P9)","v":218121.72},189642.32,{"v":0,"d":"0.00"},{"v":28479.4,"d":"28479.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},99089.28,{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"$f":"F10+K10+U10","v":795413.75},{"$f":"SUM(G10:J10)","v":{"v":711626,"d":"711626.00"}},{"v":435816,"d":"435816.00"},{"v":20676,"d":"20676.00"},{"v":2450,"d":"2450.00"},{"v":252684,"d":"252684.00"},{"$f":"SUM(L10:P10)","v":57638.79},49813.82,{"v":0,"d":"0.00"},7824.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},26148.96,{"v":0,"d":"0.00"}]
["221",{"$nulls":3},382096.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Q12","v":382096.24},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",382096.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},382096.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":15,"n_cols":13,"rows_kept":15,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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"]
[{"$nulls":3},"合计",{"$f":"F6+K6","v":4751225.31},{"$f":"SUM(G6:J6)","v":4403561.12},{"$f":"G7+G13","v":{"v":3164924,"d":"3164924.00"}},{"v":761535.2,"d":"761535.20"},361590.88,115511.04,347664.19,347664.19,{"v":0,"d":"0.00"}]
[null,"02",null,null,4203896.99,{"$f":"SUM(G7:J7)","v":3897173.28},{"$f":"G8+G11","v":{"v":3164924,"d":"3164924.00"}},255147.36,361590.88,115511.04,306723.71,306723.71,{"v":0,"d":"0.00"}]
["208",{"$nulls":3},3821800.75,{"$f":"SUM(G8:J8)","v":{"v":3535582.4,"d":"3535582.40"}},{"$f":"SUM(G9:G10)","v":{"v":3164924,"d":"3164924.00"}},{"$f":"SUM(H9:H10)","v":255147.36},{"$f":"SUM(I9:I10)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J9:J10)","v":115511.04},286218.35,286218.35,{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":3026387,"d":"3026387.00"},{"$f":"SUM(G9:J9)","v":{"v":3026387,"d":"3026387.00"}},{"v":2709176,"d":"2709176.00"},218121.72,{"v":0,"d":"0.00"},99089.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",795413.75,{"$f":"SUM(G10:J10)","v":{"v":509195.4,"d":"509195.40"}},{"v":455748,"d":"455748.00"},37025.64,{"v":0,"d":"0.00"},16421.76,286218.35,286218.35,{"v":0,"d":"0.00"}]
["221",{"$nulls":3},382096.24,361590.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},361590.88,{"v":0,"d":"0.00"},20505.36,20505.36,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",382096.24,361590.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},361590.88,{"v":0,"d":"0.00"},20505.36,20505.36,{"v":0,"d":"0.00"}]
[null,"05",null,null,547328.32,506387.84,{"v":0,"d":"0.00"},506387.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40940.48,40940.48,{"v":0,"d":"0.00"}]
["208",{"$nulls":3},547328.32,506387.84,{"v":0,"d":"0.00"},506387.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40940.48,40940.48,{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",547328.32,506387.84,{"v":0,"d":"0.00"},506387.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40940.48,40940.48,{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":10,"n_cols":32,"rows_kept":10,"merged":[[1,0,1,24],[2,0,2,4],[2,5,2,9],[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"]
["单位名称临湘市民政局机关",{"$nulls":4},"单位名称：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":25},"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"]
[{"$nulls":3},"合计",{"v":4867400,"d":"4,867,400.00"},{"v":353000,"d":"353,000.00"},{"v":343000,"d":"343,000.00"},{"v":42000,"d":"42,000.00"},{"v":75000,"d":"75,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380000,"d":"380,000.00"},{"v":303000,"d":"303,000.00"},{"v":50000,"d":"50,000.00"},{"v":321000,"d":"321,000.00"},{"v":321000,"d":"321,000.00"},{"v":252000,"d":"252,000.00"},{"v":302000,"d":"302,000.00"},{"v":148000,"d":"148,000.00"},{"v":233000,"d":"233,000.00"},{"v":23000,"d":"23,000.00"},{"v":397400,"d":"397,400.00"},{"v":1144000,"d":"1,144,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100000.00"},{"v":50000,"d":"50000.00"}]
[null,"02",null,null,{"v":4867400,"d":"4,867,400.00"},{"v":353000,"d":"353,000.00"},{"v":343000,"d":"343,000.00"},{"v":42000,"d":"42,000.00"},{"v":75000,"d":"75,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380000,"d":"380,000.00"},{"v":303000,"d":"303,000.00"},{"v":50000,"d":"50,000.00"},{"v":321000,"d":"321,000.00"},{"v":321000,"d":"321,000.00"},{"v":252000,"d":"252,000.00"},{"v":302000,"d":"302,000.00"},{"v":148000,"d":"148,000.00"},{"v":233000,"d":"233,000.00"},{"v":23000,"d":"23,000.00"},{"v":397400,"d":"397,400.00"},{"v":1144000,"d":"1,144,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100000.00"},{"v":50000,"d":"50000.00"}]
["208",{"$nulls":3},{"$f":"E9+E10","v":{"v":4867400,"d":"4,867,400.00"}},{"$f":"F9+F10","v":{"v":353000,"d":"353,000.00"}},{"v":343000,"d":"343,000.00"},{"v":42000,"d":"42,000.00"},{"v":75000,"d":"75,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380000,"d":"380,000.00"},{"v":303000,"d":"303,000.00"},{"v":50000,"d":"50,000.00"},{"v":321000,"d":"321,000.00"},{"v":321000,"d":"321,000.00"},{"v":252000,"d":"252,000.00"},{"v":302000,"d":"302,000.00"},{"v":148000,"d":"148,000.00"},{"v":233000,"d":"233,000.00"},{"v":23000,"d":"23,000.00"},{"v":397400,"d":"397,400.00"},{"v":1144000,"d":"1,144,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100000.00"},{"v":50000,"d":"50000.00"}]
["  208","  02","02","一般行政管理事务（民政管理事务）",{"v":701400,"d":"701,400.00"},{"v":50000,"d":"50,000.00"},{"v":40000,"d":"40,000.00"},{"v":10000,"d":"10,000.00"},{"v":20000,"d":"20,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":197400,"d":"197,400.00"},{"v":124000,"d":"124,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"v":4166000,"d":"4,166,000.00"},{"v":303000,"d":"303,000.00"},{"v":303000,"d":"303,000.00"},{"v":32000,"d":"32,000.00"},{"v":55000,"d":"55,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"v":253000,"d":"253,000.00"},{"v":50000,"d":"50,000.00"},{"v":301000,"d":"301,000.00"},{"v":301000,"d":"301,000.00"},{"v":202000,"d":"202,000.00"},{"v":302000,"d":"302,000.00"},{"v":108000,"d":"108,000.00"},{"v":193000,"d":"193,000.00"},{"v":23000,"d":"23,000.00"},{"v":200000,"d":"200,000.00"},{"v":1020000,"d":"1,020,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":50000,"d":"50000.00"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":10,"n_cols":19,"rows_kept":10,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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"]
[{"$nulls":3},"合计",{"v":4867400,"d":"4,867,400.00"},{"v":4841400,"d":"4,841,400.00"},{"v":2140400,"d":"2,140,400.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":352000,"d":"352,000.00"},{"v":242000,"d":"242,000.00"},{"v":23000,"d":"23,000.00"},{"v":300000,"d":"300,000.00"},{"v":1144000,"d":"1,144,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":26000,"d":"26,000.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":4867400,"d":"4,867,400.00"},{"v":4841400,"d":"4,841,400.00"},{"v":2140400,"d":"2,140,400.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":352000,"d":"352,000.00"},{"v":242000,"d":"242,000.00"},{"v":23000,"d":"23,000.00"},{"v":300000,"d":"300,000.00"},{"v":1144000,"d":"1,144,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":26000,"d":"26,000.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"E9+E10","v":{"v":4867400,"d":"4,867,400.00"}},{"$f":"F9+F10","v":{"v":4841400,"d":"4,841,400.00"}},{"v":2140400,"d":"2,140,400.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":352000,"d":"352,000.00"},{"v":242000,"d":"242,000.00"},{"v":23000,"d":"23,000.00"},{"v":300000,"d":"300,000.00"},{"v":1144000,"d":"1,144,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":26000,"d":"26,000.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"}]
["  208","  02","02","一般行政管理事务（民政管理事务）",{"v":701400,"d":"701,400.00"},{"v":701400,"d":"701,400.00"},{"v":437400,"d":"437,400.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":124000,"d":"124,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"$f":"F10+Q10","v":{"v":4166000,"d":"4,166,000.00"}},{"v":4140000,"d":"4,140,000.00"},{"v":1703000,"d":"1,703,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":352000,"d":"352,000.00"},{"v":192000,"d":"192,000.00"},{"v":23000,"d":"23,000.00"},{"v":250000,"d":"250,000.00"},{"v":1020000,"d":"1,020,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":26000,"d":"26,000.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"}]

{"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1609120,"d":"1,609,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"}]
[null,"02",null,null,{"v":1409120,"d":"1,409,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
["208",{"$nulls":3},{"v":1409120,"d":"1,409,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
["  208","  02","99","其他民政管理事务支出",{"v":1409120,"d":"1,409,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
[null,"10",null,null,{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["208",{"$nulls":3},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  208","  10","06","养老服务",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"n_rows":12,"n_cols":10,"rows_kept":12,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1609120,"d":"1,609,120.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"}]
[null,"02",null,null,{"v":1409120,"d":"1,409,120.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
["208",{"$nulls":3},{"v":1409120,"d":"1,409,120.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
["  208","  02","99","其他民政管理事务支出",{"v":1409120,"d":"1,409,120.00"},{"v":9120,"d":"9,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
[null,"10",null,null,{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["208",{"$nulls":3},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  208","  10","06","养老服务",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]

{"sheet":"基金","index":20,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["政府性基金预算支出情况表"]
["单位名称：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":15},"单位：元"]
["功能科目",{"$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"]
["0","0","0","0","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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$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"]
[]
["0","0","0","0","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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":15},"单位：元"]
["功能科目",{"$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"]
["0","0","0","0","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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$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"]
[]
["0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0"]

{"sheet":"经费拨款","index":24,"n_rows":19,"n_cols":17,"rows_kept":19,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"F7+J7","v":11227745.31},{"$f":"F8+F17","v":5537745.31},{"$f":"G8+G17","v":4751225.31},{"$f":"H8+H17","v":{"v":777400,"d":"777400.00"}},{"$f":"I8+I17","v":{"v":9120,"d":"9120.00"}},{"v":5690000,"d":"5690000.00"},{"v":4090000,"d":"4090000.00"},{"v":1600000,"d":"1600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},10845649.07,{"$f":"F9+F13","v":5155649.07},{"$f":"G9+G13","v":4369129.07},{"$f":"H9+H13","v":{"v":777400,"d":"777400.00"}},{"$f":"I9+I13","v":{"v":9120,"d":"9120.00"}},{"v":5690000,"d":"5690000.00"},{"v":4090000,"d":"4090000.00"},{"v":1600000,"d":"1600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,10098320.75,{"$f":"F10+F11+F12","v":4608320.75},{"$f":"G10+G11+G12","v":3821800.75},{"$f":"H10+H11+H12","v":{"v":777400,"d":"777400.00"}},{"$f":"I10+I11+I12","v":{"v":9120,"d":"9120.00"}},{"v":5490000,"d":"5490000.00"},{"v":4090000,"d":"4090000.00"},{"v":1400000,"d":"1400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,1,"行政运行（民政管理事务）",{"v":3026387,"d":"3026387.00"},{"v":3026387,"d":"3026387.00"},{"v":3026387,"d":"3026387.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,2,"一般行政管理事务（民政管理事务）",{"v":701400,"d":"701400.00"},{"v":701400,"d":"701400.00"},{"v":0,"d":"0.00"},{"v":701400,"d":"701400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,99,"其他民政管理事务支出",6370533.75,{"$f":"G12+H12+I12","v":880533.75},795413.75,{"v":76000,"d":"76000.00"},{"v":9120,"d":"9120.00"},{"v":5490000,"d":"5490000.00"},{"v":4090000,"d":"4090000.00"},{"v":1400000,"d":"1400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,5,null,null,547328.32,547328.32,547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",547328.32,547328.32,547328.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,10,null,null,{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,6,"养老服务",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},382096.24,382096.24,382096.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,382096.24,382096.24,382096.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",382096.24,382096.24,382096.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":19,"n_cols":17,"rows_kept":19,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"$f":"E8+E17","v":11227745.31},4403561.12,{"v":4841400,"d":"4841400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},373664.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1609120,"d":"1609120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"$f":"E9+E13+E15","v":10845649.07},4041970.24,{"v":4841400,"d":"4841400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},353158.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1609120,"d":"1609120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"$f":"SUM(E10:E12)","v":10098320.75},{"v":3535582.4,"d":"3535582.40"},{"v":4841400,"d":"4841400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},312218.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1409120,"d":"1409120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"$f":"F10","v":{"v":3026387,"d":"3026387.00"}},{"v":3026387,"d":"3026387.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","02","一般行政管理事务（民政管理事务）",{"v":701400,"d":"701400.00"},{"v":0,"d":"0.00"},{"v":701400,"d":"701400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","99","其他民政管理事务支出",{"$f":"SUM(F12:N12)","v":6370533.75},{"v":509195.4,"d":"509195.40"},{"v":4140000,"d":"4140000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},312218.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1409120,"d":"1409120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"$f":"F13+J13","v":547328.32},506387.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40940.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"$f":"F14+J14","v":547328.32},506387.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40940.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","06","养老服务",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"$f":"F17+J17","v":382096.24},361590.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20505.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"$f":"F18+J18","v":382096.24},361590.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20505.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"$f":"F19+J19","v":382096.24},361590.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20505.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专项","index":26,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[1,0,1,8],[2,0,2,4],[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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":7},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营服务收入","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"$f":"SUM(B7:B12)","v":5702954.04},{"v":5690000,"d":"5690000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"G8+G12","v":12954.04},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["民政管理业务经费",{"v":2090000,"d":"2090000.00"},{"v":2090000,"d":"2090000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他农村生活补助",400698.04,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},698.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农村五保供养配套经费",{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["城乡低保配套工作经费",{"v":2000000,"d":"2000000.00"},{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["基本养老服务补贴",{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["征收成本",{"v":12256,"d":"12256.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12256,"d":"12256.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":27,"n_rows":10,"n_cols":7,"rows_kept":10,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":310000,"d":"310000.00"},{"v":280000,"d":"280000.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"}]
[null,{"$f":"SUM(B8:B10)","v":{"v":310000,"d":"310000.00"}},{"$f":"SUM(C8:C10)","v":{"v":280000,"d":"280000.00"}},{"$f":"SUM(D8:D10)","v":{"v":30000,"d":"30000.00"}},{"$f":"SUM(E8:E10)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F8:F10)","v":{"v":30000,"d":"30000.00"}},{"v":0,"d":"0.00"}]
["临湘市民政局机关",{"v":260000,"d":"260000.00"},{"v":260000,"d":"260000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市社会福利院",{"v":10000,"d":"10000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市救助管理站",{"v":40000,"d":"40000.00"},{"v":10000,"d":"10000.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":8,"n_cols":22,"rows_kept":8,"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：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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]
["503002","临湘市社会福利院","李满秀","3731138",5,5,"提供福利服务，负责社会上的孤儿和弃婴的收养和抚养工作。",48.36,37.36,{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},48.36,48.09,0.27,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},"","",""]
["503003","临湘市救助管理站","","3802500",12,12,"提供救助服务",106.86,66.86,{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},106.86,105.91,0.95,{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},"","",""]
["503001","临湘市民政局机关","李倩","3751689",42,50,"负责全市社会救助、社会福利事业发展、基层政权建设、社会组织管理、殡葬改革、婚姻登记、福利彩票发行等民生保障和社会事务管理工作，服务城乡低保、城乡特困救助、重点优抚、精简退职、投诚起义、孤儿等主要民政对象26000多人。\r\n",{"v":1086.55,"d":"1,086.55"},{"v":1018.55,"d":"1,018.55"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":1086.55,"d":"1,086.55"},517.48,569.07,{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},"负责全市社会救助、社会福利事业发展、基层政权建设、社会组织管理、殡葬改革、婚姻登记、福利彩票发行等民生保障和社会事务管理工作，服务城乡低保、城乡特困救助、重点优抚、精简退职、投诚起义、孤儿等主要民政对象26000多人。服务于全市民政对象，维护民政事业发展。\r\n","",""]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":19,"n_cols":55,"rows_kept":19,"merged":[[1,0,1,52],[2,0,2,4],[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"]
["单位名称：临湘市民政局机关 临湘市社会福利中心 临湘市救助站"]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"v":5850000,"d":"5,850,000.00"},{"v":5490000,"d":"5,490,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5850000,"d":"5,850,000.00"},{"v":5490000,"d":"5,490,000.00"}]
["503001","临湘市民政局机关","社保股","2020年1-12月","延续项目","其他专项类","汪卫红","3751689","用于民政工作日常业务经费，包括办公费、差旅费、会议费、培训费、维修费等","依据社会救助工作管理条例，五保供养管理条例等相关法律法规，文件，开展社会救助等各项工作需要支出办公费、印刷费、差旅费、会议费、培训费等各项费用。\r\n",{"v":2450000,"d":"2,450,000.00"},{"v":2090000,"d":"2,090,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2450000,"d":"2,450,000.00"},{"v":2090000,"d":"2,090,000.00"},"依据社会救助工作管理条例，五保供养管理条例等相关法律法规，文件，开展社会救助等各项工作需要支出办公费、印刷费、差旅费、会议费、培训费等各项费用。\r\n","依据社会救助工作管理条例，五保供养管理条例等相关法律法规，文件，开展社会救助等各项工作需要支出办公费、印刷费、差旅费、会议费、培训费等各项费用。\r\n","服务于全市民政对象，保障全市民政工作顺利开展。\r\n","服务于全市民政对象，保障全市民政工作顺利开展。\r\n","严格按预算执行",null,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","98%",null,"较好","98%",null,"较好","98%",null,"较好","98%",null,"较好","98%"]
["503001","临湘市民政局机关","社保股","2020年1-12月","延续项目","其他专项类","汪卫红","3751689","为保障其他农村生活提供的补助，包括精简退职、投诚起义对象的保障性补助支出","依据关于提高六十年代精简退职老职工生活救助补助标准的通知等相关法律法规，文件。",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},"依据关于提高六十年代精简退职老职工生活救助补助标准的通知等相关法律法规，文件。","依据关于提高六十年代精简退职老职工生活救助补助标准的通知等相关法律法规，文件。","服务于全市民政对象，保障全市民政工作顺利开展。\r\n","服务于全市民政对象，保障全市民政工作顺利开展。\r\n","严格按预算执行",null,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","98%",null,"较好","98%",null,"较好","98%",null,"较好","98%",null,"较好","98%"]
["503001","临湘市民政局机关","社保股","2020年1-12月","延续项目","其他专项类","汪卫红","3751689","用于全市五保户的生活困难及其他补助","依据五保供养管理条例等相关法律法规，文件。",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},"依据五保供养管理条例等相关法律法规，文件。\r\n","依据五保供养管理条例等相关法律法规，文件。\r\n","服务于全市民政对象，保障全市民政工作顺利开展。\r\n","服务于全市民政对象，保障全市民政工作顺利开展。\r\n","严格按预算执行",null,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","98%",null,"较好","98%",null,"较好","98%",null,"较好","98%",null,"较好","98%"]
["503001","临湘市民政局机关","社保股","2020年1月-12月","延续项目","其他专项类","汪卫红","3751689","用于全市城乡低保工作经费，包括办公费、印刷费等支出","社会救助工作管理条例等相关法律法规，文件。\r\n",{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},"社会救助工作管理条例等相关法律法规，文件。","社会救助工作管理条例等相关法律法规，文件。","服务于全市民政对象，保障全市民政工作顺利开展。\r\n","服务于全市民政对象，保障全市民政工作顺利开展。\r\n","严格按预算执行",null,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","98%",null,"较好","98%",null,"较好","98%",null,"较好","98%",null,"较好","98%"]
[]
[]
[]
[]
[{"$nulls":53},0,0]

{"sheet":"5-政府采购预算表的复制","index":30,"n_rows":9,"n_cols":15,"rows_kept":9,"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]]}
[{"$nulls":14},"录入05表"]
["2020年部门预算政府采购预算表"]
["单位名称：临湘市民政局机关 临湘市社会福利中心 临湘市救助站",{"$nulls":13},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
[null,"合计",{"$nulls":3},0,null,{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市民政局机关",{"$nulls":3},0,null,{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["503001","  临湘市民政局机关","工程类","民政管理业务经费","房屋修缮",0,null,{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["503001","  临湘市民政局机关","货物类","民政管理业务经费","纸制品纸制文具及办公用品卫生用纸制品",0,null,{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标-附表","index":31,"n_rows":12,"n_cols":5,"rows_kept":12,"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)"]
["临湘市民政局机关","工资福利支出","民政局共66人，其中：全额拨款53人，自收自支13人。领取遗属补助2人。","临财预【2019】57号",574.93]
["临湘市民政局机关","商品和服务支出","民政局共66人，其中：全额拨款53人，自收自支13人。领取遗属补助2人。","临财预【2019】57号",95.64]
["临湘市民政局机关","对个人和家庭的补助","民政局共66人，其中：全额拨款53人，自收自支13人。领取遗属补助2人。","临财预【2019】57号",0.91]
["临湘市民政局机关","城乡低保配套工作经费","我市现有城市低保对象1563户，3072人，农村低保对象2773户，5870人","用于我市城乡低保救助工作所需办公费、印刷费、差旅费、培训费、会议费等各项工作经费",{"v":200,"d":"200.00"}]
["临湘市民政局机关","其他农村生活补助","我市现有精简退职和投诚起义人数共681人","上世纪六十年代精简退职对象生活补助，投诚起义人员生活补助，681人，发放标准为50元/月.人，全年共需资金40.86万元",40.07]
["临湘市民政局机关","管理业务经费","责全市社会救助、社会福利事业发展、基层政权建设、社会组织管理、殡葬改革、婚姻登记、福利彩票发行等民生保障和社会事务管理工作，服务城乡低保、城乡特困救助、精简退职、投诚起义、孤儿等主要民政对象26000多人。","用于全市社会救助、婚姻登记、社会事务、基层政权建设、殡葬改革、慈善捐赠、孤儿弃婴收养、流浪乞讨人员救助等民政专项工作经费。",{"v":209,"d":"209.00"}]
["临湘市民政局机关","基本养老服务补贴","我市有60岁以上失能、半失能老年人2382人","我市有60岁以上失能、半失能老年人2380人，按360元/年.人的标准，全年应发放基本养老服务补贴85.6万元，本级财政配套20万元，其余资金从困难群众生活救助补助资金中支出。",{"v":20,"d":"20.00"}]
["临湘市民政局机关","城乡特困供养配套经费","我市现有城市特困供养对象172人，农村特困供养对象2216人","我市现有城乡特困供养人员2388人，年需特困供养经费1578.7万元。",{"v":100,"d":"100.00"}]
["临湘市民政局机关","征收成本","民政局共66人，其中：全额拨款53人，自收自支13人。领取遗属补助2人。","临财预【2019】57号",1.23]