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

{"sheet":"部门收支总表","index":0,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]]}
["2019年部门预算收支总表"]
["填报单位：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":14105630.84,"d":"14,105,630.84"},"基本支出",{"v":11207349.68,"d":"11,207,349.68"},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":13655630.84,"d":"13,655,630.84"},"  301、工资福利支出",{"v":9573989.68,"d":"9,573,989.68"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":450000,"d":"450,000.00"},"  302、商品和服务支出",{"v":1616800,"d":"1,616,800.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":200000,"d":"200,000.00"},"  303、对个人和家庭的补助",{"v":16560,"d":"16,560.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":3676000,"d":"3,676,000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":2848000,"d":"2,848,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":12897548.12,"d":"12,897,548.12"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":1424274.44,"d":"1,424,274.44"}]
["其他收入",{"v":577718.84,"d":"577,718.84"},"  309、资本性支出（基本建设）",{"v":330000,"d":"330,000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":498000,"d":"498,000.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",{"v":561527.12,"d":"561,527.12"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":14883349.68,"d":"14,883,349.68"},"本年支出合计",{"v":14883349.68,"d":"14,883,349.68"},"本年支出合计",{"v":14883349.68,"d":"14,883,349.68"}]
[null,{"v":15082509.34,"d":"15,082,509.34"}]
[null,{"$f":"B34-B33","v":{"v":199159.66,"d":"199,159.66"}}]
[null,1537.87]
[null,{"$f":"B36-B33/10000","v":49.535032}]

{"sheet":"部门收入总表","index":1,"n_rows":14,"n_cols":11,"rows_kept":14,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[]
["部门收入总体情况表"]
["单位名称：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":9},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",14883349.68,13655630.84,{"v":450000,"d":"450000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},577718.84,{"v":0,"d":"0.00"}]
[null,null,14883349.68,13655630.84,{"v":450000,"d":"450000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},577718.84,{"v":0,"d":"0.00"}]
["403005","教科文股",2331106.04,2137106.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194000,"d":"194000.00"},{"v":0,"d":"0.00"}]
["403007","教科文股",{"v":415189.8,"d":"415189.80"},{"v":150000,"d":"150000.00"},{"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":65189.8,"d":"65189.80"},{"v":0,"d":"0.00"}]
["403001","教科文股",4724154.79,4570625.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},153529.04,{"v":0,"d":"0.00"}]
["403008","教科文股",1528778.54,1477778.54,{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"}]
["403004","教科文股",{"v":1851618.2,"d":"1851618.20"},{"v":1851618.2,"d":"1851618.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["403002","教科文股",1572009.08,1500009.08,{"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":72000,"d":"72000.00"},{"v":0,"d":"0.00"}]
["403006","教科文股",2460493.23,1968493.23,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92000,"d":"92000.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":37,"n_cols":15,"rows_kept":37,"merged":[[1,0,1,14],[2,0,2,5],[3,0,3,3],[3,5,4,5],[3,9,3,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]]}
[]
["部门支出总体情况表"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":13},"单位：元"]
["功能科目",{"$nulls":4},"总计",{"$nulls":3},"一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
["类","款","项","科目名称",{"$nulls":5},"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",{"$f":"F6/10000","v":{"v":1488.334968,"d":"1488.33"}},{"v":14883349.68,"d":"14,883,349.68"},{"$f":"I6/10000","v":{"v":1410.563084,"d":"1,410.56"}},{"$f":"I6/$I$6","v":{"v":1,"d":"100.00%"}},{"$f":"SUM(J6:K6)","v":{"v":14105630.84,"d":"14,105,630.84"}},{"v":13655630.84,"d":"13,655,630.84"},{"v":450000,"d":"450,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":577718.84,"d":"577,718.84"}]
[207,{"$nulls":3},{"$f":"F7/10000","v":{"v":1289.754812,"d":"1289.75"}},{"v":12897548.12,"d":"12,897,548.12"},{"$f":"I7/10000","v":{"v":1221.188416,"d":"1,221.19"}},{"$f":"I7/$I$6","v":{"v":0.865745339468986,"d":"86.57%"}},{"$f":"SUM(J7:K7)","v":{"v":12211884.16,"d":"12,211,884.16"}},{"v":11761884.16,"d":"11,761,884.16"},{"v":450000,"d":"450,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":485663.96,"d":"485,663.96"}]
[207,1,null,null,{"v":1162.45283,"d":"1162.45"},{"v":11624528.3,"d":"11,624,528.30"},{"v":1093.986434,"d":"1,093.99"},{"v":0.775567180517536,"d":"77.56%"},{"v":10939864.34,"d":"10,939,864.34"},{"v":10539864.34,"d":"10,539,864.34"},{"v":400000,"d":"400,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":484663.96,"d":"484,663.96"}]
[207,1,1,"行政运行（文化）",{"v":35.645508,"d":"35.65"},{"v":356455.08,"d":"356,455.08"},{"v":15,"d":"15.00"},{"v":0.0106340511602386,"d":"1.06%"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6455.08,"d":"6,455.08"}]
[207,1,1,"行政运行（文化）",{"v":210.008563,"d":"210.01"},{"v":2100085.63,"d":"2,100,085.63"},{"v":200.808563,"d":"200.81"},{"v":0.142360568823734,"d":"14.24%"},{"v":2008085.63,"d":"2,008,085.63"},{"v":1608085.63,"d":"1,608,085.63"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92000,"d":"92,000.00"}]
[207,1,1,"行政运行（文化）",{"v":412.655875,"d":"412.66"},{"v":4126558.75,"d":"4,126,558.75"},{"v":400.634987,"d":"400.63"},{"v":0.284024863222636,"d":"28.40%"},{"v":4006349.87,"d":"4,006,349.87"},{"v":4006349.87,"d":"4,006,349.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120208.88,"d":"120,208.88"}]
[207,1,4,"图书馆",{"v":155.974172,"d":"155.97"},{"v":1559741.72,"d":"1,559,741.72"},{"v":155.974172,"d":"155.97"},{"v":0.110575821648257,"d":"11.06%"},{"v":1559741.72,"d":"1,559,741.72"},{"v":1559741.72,"d":"1,559,741.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,7,"艺术表演团体",{"v":219.074204,"d":"219.07"},{"v":2190742.04,"d":"2,190,742.04"},{"v":199.674204,"d":"199.67"},{"v":0.141556380047729,"d":"14.16%"},{"v":1996742.04,"d":"1,996,742.04"},{"v":1996742.04,"d":"1,996,742.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194000,"d":"194,000.00"}]
[207,1,9,"群众文化",{"v":129.094508,"d":"129.09"},{"v":1290945.08,"d":"1,290,945.08"},{"v":121.894508,"d":"121.89"},{"v":0.0864154956149412,"d":"8.64%"},{"v":1218945.08,"d":"1,218,945.08"},{"v":1218945.08,"d":"1,218,945.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72000,"d":"72,000.00"}]
[207,2,null,null,{"v":127.301982,"d":"127.30"},{"v":1273019.82,"d":"1,273,019.82"},{"v":127.201982,"d":"127.20"},{"v":0.0901781589514503,"d":"9.02%"},{"v":1272019.82,"d":"1,272,019.82"},{"v":1222019.82,"d":"1,222,019.82"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
[207,2,4,"文物保护",{"v":4,"d":"4.00"},{"v":40000,"d":"40,000.00"},{"v":4,"d":"4.00"},{"v":0.00283574697606364,"d":"0.28%"},{"v":40000,"d":"40,000.00"},{"v":30000,"d":"30,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,2,5,"博物馆",{"v":123.301982,"d":"123.30"},{"v":1233019.82,"d":"1,233,019.82"},{"v":123.201982,"d":"123.20"},{"v":0.0873424119753867,"d":"8.73%"},{"v":1232019.82,"d":"1,232,019.82"},{"v":1192019.82,"d":"1,192,019.82"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
[208,{"$nulls":3},{"v":142.427444,"d":"142.43"},{"v":1424274.44,"d":"1,424,274.44"},{"v":135.26762,"d":"135.27"},{"v":0.0958961860935813,"d":"9.59%"},{"v":1352676.2,"d":"1,352,676.20"},{"v":1352676.2,"d":"1,352,676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71598.24,"d":"71,598.24"}]
[208,5,null,null,{"v":142.427444,"d":"142.43"},{"v":1424274.44,"d":"1,424,274.44"},{"v":135.26762,"d":"135.27"},{"v":0.0958961860935813,"d":"9.59%"},{"v":1352676.2,"d":"1,352,676.20"},{"v":1352676.2,"d":"1,352,676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71598.24,"d":"71,598.24"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":18.26848,"d":"18.27"},{"v":182684.8,"d":"182,684.80"},{"v":18.26848,"d":"18.27"},{"v":0.0129511967293198,"d":"1.30%"},{"v":182684.8,"d":"182,684.80"},{"v":182684.8,"d":"182,684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":20.84832,"d":"20.85"},{"v":208483.2,"d":"208,483.20"},{"v":20.84832,"d":"20.85"},{"v":0.0147801400990018,"d":"1.48%"},{"v":208483.2,"d":"208,483.20"},{"v":208483.2,"d":"208,483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":42.15654,"d":"42.16"},{"v":421565.4,"d":"421,565.40"},{"v":40.30542,"d":"40.31"},{"v":0.0285739932209937,"d":"2.86%"},{"v":403054.2,"d":"403,054.20"},{"v":403054.2,"d":"403,054.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18511.2,"d":"18,511.20"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":10.026,"d":"10.03"},{"v":100260,"d":"100,260.00"},{"v":10.026,"d":"10.03"},{"v":0.00710779979550351,"d":"0.71%"},{"v":100260,"d":"100,260.00"},{"v":100260,"d":"100,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":3.26304,"d":"3.26"},{"v":32630.4,"d":"32,630.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32630.4,"d":"32,630.40"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":25.7434,"d":"25.74"},{"v":257434,"d":"257,434.00"},{"v":25.7434,"d":"25.74"},{"v":0.0182504421758992,"d":"1.83%"},{"v":257434,"d":"257,434.00"},{"v":257434,"d":"257,434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":20.076,"d":"20.08"},{"v":200760,"d":"200,760.00"},{"v":20.076,"d":"20.08"},{"v":0.0142326140728634,"d":"1.42%"},{"v":200760,"d":"200,760.00"},{"v":200760,"d":"200,760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":1.305216,"d":"1.31"},{"v":13052.16,"d":"13,052.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13052.16,"d":"13,052.16"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":0.740448,"d":"0.74"},{"v":7404.48,"d":"7,404.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7404.48,"d":"7,404.48"}]
[221,{"$nulls":3},{"v":56.152712,"d":"56.15"},{"v":561527.12,"d":"561,527.12"},{"v":54.107048,"d":"54.11"},{"v":0.0383584744374325,"d":"3.84%"},{"v":541070.48,"d":"541,070.48"},{"v":541070.48,"d":"541,070.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20456.64,"d":"20,456.64"}]
[221,2,null,null,{"v":56.152712,"d":"56.15"},{"v":561527.12,"d":"561,527.12"},{"v":54.107048,"d":"54.11"},{"v":0.0383584744374325,"d":"3.84%"},{"v":541070.48,"d":"541,070.48"},{"v":541070.48,"d":"541,070.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20456.64,"d":"20,456.64"}]
[221,2,1,"住房公积金",{"v":16.862616,"d":"16.86"},{"v":168626.16,"d":"168,626.16"},{"v":16.122168,"d":"16.12"},{"v":0.0114295972883975,"d":"1.14%"},{"v":161221.68,"d":"161,221.68"},{"v":161221.68,"d":"161,221.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7404.48,"d":"7,404.48"}]
[221,2,1,"住房公积金",{"v":7.307392,"d":"7.31"},{"v":73073.92,"d":"73,073.92"},{"v":7.307392,"d":"7.31"},{"v":0.00518047869172791,"d":"0.52%"},{"v":73073.92,"d":"73,073.92"},{"v":73073.92,"d":"73,073.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":1.305216,"d":"1.31"},{"v":13052.16,"d":"13,052.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13052.16,"d":"13,052.16"}]
[221,2,1,"住房公积金",{"v":10.29736,"d":"10.30"},{"v":102973.6,"d":"102,973.60"},{"v":10.29736,"d":"10.30"},{"v":0.00730017687035967,"d":"0.73%"},{"v":102973.6,"d":"102,973.60"},{"v":102973.6,"d":"102,973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":8.339328,"d":"8.34"},{"v":83393.28,"d":"83,393.28"},{"v":8.339328,"d":"8.34"},{"v":0.00591205603960071,"d":"0.59%"},{"v":83393.28,"d":"83,393.28"},{"v":83393.28,"d":"83,393.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":8.0304,"d":"8.03"},{"v":80304,"d":"80,304.00"},{"v":8.0304,"d":"8.03"},{"v":0.00569304562914536,"d":"0.57%"},{"v":80304,"d":"80,304.00"},{"v":80304,"d":"80,304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":4.0104,"d":"4.01"},{"v":40104,"d":"40,104.00"},{"v":4.0104,"d":"4.01"},{"v":0.0028431199182014,"d":"0.28%"},{"v":40104,"d":"40,104.00"},{"v":40104,"d":"40,104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":38,"n_cols":18,"rows_kept":38,"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：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":16},"单位：元"]
["功能科目",{"$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",14883349.68,11207349.68,9573989.68,{"v":1616800,"d":"1616800.00"},{"v":16560,"d":"16560.00"},{"v":3676000,"d":"3676000.00"},{"v":2848000,"d":"2848000.00"},{"v":0,"d":"0.00"},{"v":330000,"d":"330000.00"},{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},12897548.12,9221548.12,7588188.12,{"v":1616800,"d":"1616800.00"},{"v":16560,"d":"16560.00"},{"v":3676000,"d":"3676000.00"},{"v":2848000,"d":"2848000.00"},{"v":0,"d":"0.00"},{"v":330000,"d":"330000.00"},{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":11624528.3,"d":"11624528.30"},{"v":7988528.3,"d":"7988528.30"},{"v":6600568.3,"d":"6600568.30"},{"v":1371400,"d":"1371400.00"},{"v":16560,"d":"16560.00"},{"v":3636000,"d":"3636000.00"},{"v":2838000,"d":"2838000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300000.00"},{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",2100085.63,1700085.63,1391885.63,{"v":308200,"d":"308200.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":380000,"d":"380000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",4126558.75,2846558.75,2278358.75,{"v":568200,"d":"568200.00"},{"v":0,"d":"0.00"},{"v":1280000,"d":"1280000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",356455.08,206455.08,176455.08,{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",1559741.72,1309741.72,1126641.72,{"v":178000,"d":"178000.00"},{"v":5100,"d":"5100.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","07","艺术表演团体",2190742.04,634742.04,541742.04,{"v":93000,"d":"93000.00"},{"v":0,"d":"0.00"},{"v":1556000,"d":"1556000.00"},{"v":1308000,"d":"1308000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":248000,"d":"248000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",1290945.08,1290945.08,1085485.08,{"v":194000,"d":"194000.00"},{"v":11460,"d":"11460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,1273019.82,1233019.82,987619.82,{"v":245400,"d":"245400.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","04","文物保护",{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","05","博物馆",1233019.82,1233019.82,987619.82,{"v":245400,"d":"245400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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},1424274.44,1424274.44,1424274.44,{"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"}]
[null,"05",null,null,1424274.44,1424274.44,1424274.44,{"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","05","机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182684.80"},{"v":182684.8,"d":"182684.80"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208483.20"},{"v":208483.2,"d":"208483.20"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":32630.4,"d":"32630.40"},{"v":32630.4,"d":"32630.40"},{"v":32630.4,"d":"32630.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100260.00"},{"v":100260,"d":"100260.00"},{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":200760,"d":"200760.00"},{"v":200760,"d":"200760.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":257434,"d":"257434.00"},{"v":257434,"d":"257434.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":421565.4,"d":"421565.40"},{"v":421565.4,"d":"421565.40"},{"v":421565.4,"d":"421565.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",7404.48,7404.48,7404.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","06","机关事业单位职业年金缴费支出",13052.16,13052.16,13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},561527.12,561527.12,561527.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,561527.12,561527.12,561527.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",73073.92,73073.92,73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":102973.6,"d":"102973.60"},{"v":102973.6,"d":"102973.60"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":40104,"d":"40104.00"},{"v":40104,"d":"40104.00"},{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",13052.16,13052.16,13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":80304,"d":"80304.00"},{"v":80304,"d":"80304.00"},{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",168626.16,168626.16,168626.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",83393.28,83393.28,83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":38,"n_cols":20,"rows_kept":38,"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：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",14883349.68,5871626.56,{"v":2511800,"d":"2511800.00"},{"v":0,"d":"0.00"},{"v":330000,"d":"330000.00"},5655363.12,{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},12897548.12,{"v":4657864.2,"d":"4657864.20"},{"v":2511800,"d":"2511800.00"},{"v":0,"d":"0.00"},{"v":330000,"d":"330000.00"},4883323.92,{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","01",null,null,{"v":11624528.3,"d":"11624528.30"},3670244.38,{"v":2256400,"d":"2256400.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300000.00"},4883323.92,{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","01","行政运行（文化）",4126558.75,2278358.75,{"v":1568200,"d":"1568200.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","01","行政运行（文化）",2100085.63,1391885.63,{"v":688200,"d":"688200.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","01","行政运行（文化）",356455.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},356455.08,{"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"}]
["    207","  01","04","图书馆",1559741.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1304641.72,{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5100,"d":"5100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","07","艺术表演团体",2190742.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1942742.04,{"v":248000,"d":"248000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","09","群众文化",1290945.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1279485.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11460,"d":"11460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","02",null,null,1273019.82,987619.82,{"v":255400,"d":"255400.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  02","04","文物保护",{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  02","05","博物馆",1233019.82,987619.82,{"v":245400,"d":"245400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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},1424274.44,869088.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555185.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,1424274.44,869088.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555185.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":421565.4,"d":"421565.40"},{"v":421565.4,"d":"421565.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":257434,"d":"257434.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":32630.4,"d":"32630.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32630.4,"d":"32630.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182684.80"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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",7404.48,7404.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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",13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},561527.12,344673.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},216853.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,null,561527.12,344673.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},216853.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",168626.16,168626.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":102973.6,"d":"102973.60"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",73073.92,73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":5,"n_rows":36,"n_cols":21,"rows_kept":36,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20]]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",9573989.68,{"v":7019089,"d":"7019089.00"},{"v":4102572,"d":"4102572.00"},{"v":1146240,"d":"1146240.00"},{"v":157249,"d":"157249.00"},{"v":1613028,"d":"1613028.00"},2554900.68,491336.23,{"v":0,"d":"0.00"},77762.89,{"v":1403817.8,"d":"1403817.80"},20456.64,561527.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",null,null,"行政运行（文化）",7588188.12,{"v":7019089,"d":"7019089.00"},{"v":4102572,"d":"4102572.00"},{"v":1146240,"d":"1146240.00"},{"v":157249,"d":"157249.00"},{"v":1613028,"d":"1613028.00"},569099.12,491336.23,{"v":0,"d":"0.00"},77762.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","01",null,"  行政运行（文化）",{"v":6600568.3,"d":"6600568.30"},{"v":6105665,"d":"6105665.00"},{"v":3577704,"d":"3577704.00"},{"v":905964,"d":"905964.00"},{"v":125429,"d":"125429.00"},{"v":1496568,"d":"1496568.00"},{"v":494903.3,"d":"494903.30"},427396.55,{"v":0,"d":"0.00"},67506.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","01","    行政运行（文化）",1391885.63,{"v":1287170,"d":"1287170.00"},{"v":739860,"d":"739860.00"},{"v":382212,"d":"382212.00"},{"v":50690,"d":"50690.00"},{"v":114408,"d":"114408.00"},104715.63,{"v":90101.9,"d":"90101.90"},{"v":0,"d":"0.00"},14613.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","01","    行政运行（文化）",2278358.75,{"v":2107827,"d":"2107827.00"},{"v":1236996,"d":"1236996.00"},{"v":523752,"d":"523752.00"},{"v":74739,"d":"74739.00"},{"v":272340,"d":"272340.00"},170531.75,147547.89,{"v":0,"d":"0.00"},22983.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","01","    行政运行（文化）",176455.08,{"v":163152,"d":"163152.00"},{"v":92520,"d":"92520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70632,"d":"70632.00"},13303.08,11420.64,{"v":0,"d":"0.00"},1882.44,{"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"}]
["    207","  01","04","    图书馆",1126641.72,{"v":1042416,"d":"1042416.00"},{"v":624876,"d":"624876.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":417540,"d":"417540.00"},84225.72,72969.12,{"v":0,"d":"0.00"},{"v":11256.6,"d":"11256.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","07","    艺术表演团体",541742.04,{"v":501300,"d":"501300.00"},{"v":308868,"d":"308868.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":192432,"d":"192432.00"},40442.04,{"v":35091,"d":"35091.00"},{"v":0,"d":"0.00"},5351.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  01","09","    群众文化",1085485.08,{"v":1003800,"d":"1003800.00"},{"v":574584,"d":"574584.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":429216,"d":"429216.00"},81685.08,{"v":70266,"d":"70266.00"},{"v":0,"d":"0.00"},11419.08,{"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"}]
["  207","02",null,"  博物馆",987619.82,{"v":913424,"d":"913424.00"},{"v":524868,"d":"524868.00"},{"v":240276,"d":"240276.00"},{"v":31820,"d":"31820.00"},{"v":116460,"d":"116460.00"},74195.82,63939.68,{"v":0,"d":"0.00"},10256.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","  02","05","    博物馆",987619.82,{"v":913424,"d":"913424.00"},{"v":524868,"d":"524868.00"},{"v":240276,"d":"240276.00"},{"v":31820,"d":"31820.00"},{"v":116460,"d":"116460.00"},74195.82,63939.68,{"v":0,"d":"0.00"},10256.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"机关事业单位基本养老保险缴费支出",1424274.44,{"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"},1424274.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1403817.8,"d":"1403817.80"},20456.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"  机关事业单位基本养老保险缴费支出",1424274.44,{"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"},1424274.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1403817.8,"d":"1403817.80"},20456.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":421565.4,"d":"421565.40"},{"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":421565.4,"d":"421565.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":421565.4,"d":"421565.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":32630.4,"d":"32630.40"},{"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":32630.4,"d":"32630.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32630.4,"d":"32630.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":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",7404.48,{"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"},7404.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7404.48,{"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"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",561527.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},561527.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},561527.12,{"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",561527.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},561527.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},561527.12,{"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":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40104,"d":"40104.00"},{"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",13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},73073.92,{"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",83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80304,"d":"80304.00"},{"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",168626.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},168626.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},168626.16,{"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":36,"n_cols":13,"rows_kept":36,"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：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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",9573989.68,5871626.56,{"v":4308421,"d":"4308421.00"},1218531.88,344673.68,{"v":0,"d":"0.00"},3702363.12,3702363.12,{"v":0,"d":"0.00"}]
["207",null,null,"行政运行（文化）",7588188.12,{"v":4657864.2,"d":"4657864.20"},{"v":4308421,"d":"4308421.00"},{"v":349443.2,"d":"349443.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2930323.92,2930323.92,{"v":0,"d":"0.00"}]
["  207",null,null,1,{"v":6600568.3,"d":"6600568.30"},3670244.38,{"v":3394997,"d":"3394997.00"},275247.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2930323.92,2930323.92,{"v":0,"d":"0.00"}]
["    207","01","01","    行政运行（文化）",2278358.75,2278358.75,{"v":2107827,"d":"2107827.00"},170531.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","01","01","    行政运行（文化）",1391885.63,1391885.63,{"v":1287170,"d":"1287170.00"},104715.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","01","01","    行政运行（文化）",176455.08,{"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"},176455.08,176455.08,{"v":0,"d":"0.00"}]
["    207","01","04","    图书馆",1126641.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1126641.72,1126641.72,{"v":0,"d":"0.00"}]
["    207","01","07","    艺术表演团体",541742.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},541742.04,541742.04,{"v":0,"d":"0.00"}]
["    207","01","09","    群众文化",1085485.08,{"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"},1085485.08,1085485.08,{"v":0,"d":"0.00"}]
["  207",null,null,2,987619.82,987619.82,{"v":913424,"d":"913424.00"},74195.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    207","02","05","    博物馆",987619.82,987619.82,{"v":913424,"d":"913424.00"},74195.82,{"v":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",null,null,"机关事业单位基本养老保险缴费支出",1424274.44,869088.68,{"v":0,"d":"0.00"},869088.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555185.76,555185.76,{"v":0,"d":"0.00"}]
["  208",null,null,5,1424274.44,869088.68,{"v":0,"d":"0.00"},869088.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},555185.76,555185.76,{"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":421565.4,"d":"421565.40"},{"v":421565.4,"d":"421565.40"},{"v":0,"d":"0.00"},{"v":421565.4,"d":"421565.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200760,"d":"200760.00"},{"v":200760,"d":"200760.00"},{"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":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208483.2,"d":"208483.20"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100260,"d":"100260.00"},{"v":100260,"d":"100260.00"},{"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":257434,"d":"257434.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":32630.4,"d":"32630.40"},{"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":32630.4,"d":"32630.40"},{"v":32630.4,"d":"32630.40"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182684.80"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",7404.48,7404.48,{"v":0,"d":"0.00"},7404.48,{"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"}]
["    208","05","06","    机关事业单位职业年金缴费支出",13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13052.16,13052.16,{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",561527.12,344673.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},344673.68,{"v":0,"d":"0.00"},216853.44,216853.44,{"v":0,"d":"0.00"}]
["  221",null,null,2,561527.12,344673.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},344673.68,{"v":0,"d":"0.00"},216853.44,216853.44,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",168626.16,168626.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},168626.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80304,"d":"80304.00"},{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83393.28,83393.28,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40104,"d":"40104.00"},{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",{"v":102973.6,"d":"102973.60"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",13052.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13052.16,13052.16,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",73073.92,73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":16,"n_cols":32,"rows_kept":16,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1616800,"d":"1,616,800.00"},{"v":247000,"d":"247,000.00"},{"v":50500,"d":"50,500.00"},{"v":88000,"d":"88,000.00"},{"v":167000,"d":"167,000.00"},{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83000,"d":"83,000.00"},{"v":90000,"d":"90,000.00"},{"v":10000,"d":"10,000.00"},{"v":59000,"d":"59,000.00"},{"v":64000,"d":"64,000.00"},{"v":167500,"d":"167,500.00"},{"v":8000,"d":"8,000.00"},{"v":95100,"d":"95,100.00"},{"v":7500,"d":"7,500.00"},{"v":22000,"d":"22,000.00"},{"v":256800,"d":"256,800.00"},{"v":172600,"d":"172,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":1616800,"d":"1,616,800.00"},{"v":247000,"d":"247,000.00"},{"v":50500,"d":"50,500.00"},{"v":88000,"d":"88,000.00"},{"v":167000,"d":"167,000.00"},{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83000,"d":"83,000.00"},{"v":90000,"d":"90,000.00"},{"v":10000,"d":"10,000.00"},{"v":59000,"d":"59,000.00"},{"v":64000,"d":"64,000.00"},{"v":167500,"d":"167,500.00"},{"v":8000,"d":"8,000.00"},{"v":95100,"d":"95,100.00"},{"v":7500,"d":"7,500.00"},{"v":22000,"d":"22,000.00"},{"v":256800,"d":"256,800.00"},{"v":172600,"d":"172,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":1371400,"d":"1,371,400.00"},{"v":203000,"d":"203,000.00"},{"v":50500,"d":"50,500.00"},{"v":83000,"d":"83,000.00"},{"v":152000,"d":"152,000.00"},{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":83000,"d":"83,000.00"},{"v":60000,"d":"60,000.00"},{"v":10000,"d":"10,000.00"},{"v":51000,"d":"51,000.00"},{"v":56000,"d":"56,000.00"},{"v":157500,"d":"157,500.00"},{"v":0,"d":"0.00"},{"v":75500,"d":"75,500.00"},{"v":7500,"d":"7,500.00"},{"v":22000,"d":"22,000.00"},{"v":197400,"d":"197,400.00"},{"v":134200,"d":"134,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":568200,"d":"568,200.00"},{"v":89000,"d":"89,000.00"},{"v":11000,"d":"11,000.00"},{"v":40500,"d":"40,500.00"},{"v":40500,"d":"40,500.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22000,"d":"22,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"},{"v":31000,"d":"31,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157200,"d":"157,200.00"},{"v":26000,"d":"26,000.00"},{"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"}]
["  207","  01","01","行政运行（文化）",{"v":308200,"d":"308,200.00"},{"v":55000,"d":"55,000.00"},{"v":17500,"d":"17,500.00"},{"v":27500,"d":"27,500.00"},{"v":51500,"d":"51,500.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"},{"v":12000,"d":"12,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16500,"d":"16,500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":40200,"d":"40,200.00"},{"v":2000,"d":"2,000.00"},{"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"}]
["  207","  01","01","行政运行（文化）",{"v":30000,"d":"30,000.00"},{"v":10000,"d":"10,000.00"},{"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"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",{"v":178000,"d":"178,000.00"},{"v":12000,"d":"12,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":20000,"d":"20,000.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42200,"d":"42,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","07","艺术表演团体",{"v":93000,"d":"93,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",{"v":194000,"d":"194,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":10000,"d":"10,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":33000,"d":"33,000.00"},{"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":51000,"d":"51,000.00"},{"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"}]
[null,"02",null,null,{"v":245400,"d":"245,400.00"},{"v":44000,"d":"44,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":10000,"d":"10,000.00"},{"v":8000,"d":"8,000.00"},{"v":19600,"d":"19,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":38400,"d":"38,400.00"},{"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"}]
["  207","  02","05","博物馆",{"v":245400,"d":"245,400.00"},{"v":44000,"d":"44,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":10000,"d":"10,000.00"},{"v":8000,"d":"8,000.00"},{"v":19600,"d":"19,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":38400,"d":"38,400.00"},{"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"}]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":16,"n_cols":19,"rows_kept":16,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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"]
[{"$nulls":3},"合计",{"v":1616800,"d":"1616800.00"},{"v":1121800,"d":"1121800.00"},{"v":810900,"d":"810900.00"},{"v":44000,"d":"44000.00"},{"v":39000,"d":"39000.00"},{"v":8000,"d":"8000.00"},{"v":91500,"d":"91500.00"},{"v":0,"d":"0.00"},{"v":62000,"d":"62000.00"},{"v":66400,"d":"66400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":495000,"d":"495000.00"},{"v":495000,"d":"495000.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":1616800,"d":"1616800.00"},{"v":1121800,"d":"1121800.00"},{"v":810900,"d":"810900.00"},{"v":44000,"d":"44000.00"},{"v":39000,"d":"39000.00"},{"v":8000,"d":"8000.00"},{"v":91500,"d":"91500.00"},{"v":0,"d":"0.00"},{"v":62000,"d":"62000.00"},{"v":66400,"d":"66400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":495000,"d":"495000.00"},{"v":495000,"d":"495000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":1371400,"d":"1371400.00"},{"v":876400,"d":"876400.00"},{"v":667900,"d":"667900.00"},{"v":36000,"d":"36000.00"},{"v":31000,"d":"31000.00"},{"v":0,"d":"0.00"},{"v":81500,"d":"81500.00"},{"v":0,"d":"0.00"},{"v":32000,"d":"32000.00"},{"v":28000,"d":"28000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":495000,"d":"495000.00"},{"v":495000,"d":"495000.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":308200,"d":"308200.00"},{"v":308200,"d":"308200.00"},{"v":277700,"d":"277700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16500,"d":"16500.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":568200,"d":"568200.00"},{"v":568200,"d":"568200.00"},{"v":390200,"d":"390200.00"},{"v":36000,"d":"36000.00"},{"v":31000,"d":"31000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":26000,"d":"26000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",{"v":178000,"d":"178000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178000,"d":"178000.00"},{"v":178000,"d":"178000.00"},{"v":0,"d":"0.00"}]
["  207","  01","07","艺术表演团体",{"v":93000,"d":"93000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93000,"d":"93000.00"},{"v":93000,"d":"93000.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",{"v":194000,"d":"194000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194000,"d":"194000.00"},{"v":194000,"d":"194000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":245400,"d":"245400.00"},{"v":245400,"d":"245400.00"},{"v":143000,"d":"143000.00"},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":38400,"d":"38400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","05","博物馆",{"v":245400,"d":"245400.00"},{"v":245400,"d":"245400.00"},{"v":143000,"d":"143000.00"},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":38400,"d":"38400.00"},{"v":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","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：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":16560,"d":"￥16,560.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":16560,"d":"￥16,560.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[{"v":207,"d":"207.00"},{"$nulls":3},{"v":16560,"d":"￥16,560.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":16560,"d":"￥16,560.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[null,{"v":1,"d":"1.00"},null,null,{"v":16560,"d":"￥16,560.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":16560,"d":"￥16,560.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[null,null,{"v":4,"d":"4.00"},null,{"v":5100,"d":"￥5,100.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":5100,"d":"￥5,100.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[{"v":207,"d":"207.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},"图书馆",{"v":5100,"d":"￥5,100.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":5100,"d":"￥5,100.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[null,null,{"v":9,"d":"9.00"},null,{"v":11460,"d":"￥11,460.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":11460,"d":"￥11,460.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"}]
[{"v":207,"d":"207.00"},{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},"群众文化",{"v":11460,"d":"￥11,460.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":11460,"d":"￥11,460.00"},{"v":0,"d":"￥0.00"},{"v":0,"d":"￥0.00"},{"v":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":10,"n_cols":10,"rows_kept":10,"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）"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":16560,"d":"16,560.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":16560,"d":"16,560.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":16560,"d":"16,560.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",{"v":5100,"d":"5,100.00"},{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",{"v":11460,"d":"11,460.00"},{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]]}
["2019年部门预算收支总表"]
["填报单位：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$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）",{"v":14105630.84,"d":"14,105,630.84"},"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":13655630.84,"d":"13,655,630.84"},"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":450000,"d":"450,000.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":200000,"d":"200,000.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":12897548.12,"d":"12,897,548.12"},12211884.16,{"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":1424274.44,"d":"1,424,274.44"},{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"}]
["其他收入",{"v":577718.84,"d":"577,718.84"},"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":561527.12,"d":"561,527.12"},541070.48,{"v":0,"d":"0.00"}]
[null,null,"222、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":14883349.68,"d":"14,883,349.68"},"本年支出合计",{"v":14883349.68,"d":"14,883,349.68"},14105630.84,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":34,"n_cols":21,"rows_kept":34,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,0,3,3],[3,4,5,4],[3,6,3,9],[3,11,3,20],[4,0,4,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[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],[4,19,5,19],[4,20,5,20]]}
[]
["一般公共预算支出情况表"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":18},"单位：元"]
["功能科目",{"$nulls":3},"总计",null,"基本支出",{"$nulls":4},"项目支出"]
["科目编码",null,null,"科目名称",null,null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助",null,"合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":14105630.84,"d":"14,105,630.84"},{"$f":"G7/10000","v":{"v":1042.963084,"d":"1,042.96"}},{"v":10429630.84,"d":"10,429,630.84"},{"v":9104270.84,"d":"9,104,270.84"},{"v":1308800,"d":"1,308,800.00"},{"v":16560,"d":"16,560.00"},{"$f":"L7/10000","v":{"v":367.6,"d":"367.60"}},{"v":3676000,"d":"3,676,000.00"},{"v":2848000,"d":"2,848,000.00"},{"v":0,"d":"0.00"},{"v":330000,"d":"330,000.00"},{"v":498000,"d":"498,000.00"},{"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"}]
[null,"01",null,null,{"v":10939864.34,"d":"10,939,864.34"},{"$f":"G8/10000","v":{"v":730.386434,"d":"730.39"}},{"v":7303864.34,"d":"7,303,864.34"},{"v":6222904.34,"d":"6,222,904.34"},{"v":1064400,"d":"1,064,400.00"},{"v":16560,"d":"16,560.00"},{"$f":"L8/10000","v":{"v":363.6,"d":"363.60"}},{"v":3636000,"d":"3,636,000.00"},{"v":2838000,"d":"2,838,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":498000,"d":"498,000.00"},{"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"}]
["207",{"$nulls":3},{"v":10939864.34,"d":"10,939,864.34"},{"v":730.386434,"d":"730.39"},{"v":7303864.34,"d":"7,303,864.34"},{"v":6222904.34,"d":"6,222,904.34"},{"v":1064400,"d":"1,064,400.00"},{"v":16560,"d":"16,560.00"},{"v":363.6,"d":"363.60"},{"v":3636000,"d":"3,636,000.00"},{"v":2838000,"d":"2,838,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":498000,"d":"498,000.00"},{"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"}]
["  207","  01","01","行政运行（文化）",{"v":2008085.63,"d":"2,008,085.63"},{"v":160.808563,"d":"160.81"},{"v":1608085.63,"d":"1,608,085.63"},{"v":1391885.63,"d":"1,391,885.63"},{"v":216200,"d":"216,200.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":400000,"d":"400,000.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":4006349.87,"d":"4,006,349.87"},{"v":272.634987,"d":"272.63"},{"v":2726349.87,"d":"2,726,349.87"},{"v":2178149.87,"d":"2,178,149.87"},{"v":548200,"d":"548,200.00"},{"v":0,"d":"0.00"},{"v":128,"d":"128.00"},{"v":1280000,"d":"1,280,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280,000.00"},{"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"}]
["  207","  01","04","图书馆",{"v":1559741.72,"d":"1,559,741.72"},{"v":130.974172,"d":"130.97"},{"v":1309741.72,"d":"1,309,741.72"},{"v":1126641.72,"d":"1,126,641.72"},{"v":178000,"d":"178,000.00"},{"v":5100,"d":"5,100.00"},{"v":25,"d":"25.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","07","艺术表演团体",{"v":1996742.04,"d":"1,996,742.04"},{"v":44.074204,"d":"44.07"},{"v":440742.04,"d":"440,742.04"},{"v":440742.04,"d":"440,742.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":155.6,"d":"155.60"},{"v":1556000,"d":"1,556,000.00"},{"v":1308000,"d":"1,308,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":248000,"d":"248,000.00"},{"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"}]
["  207","  01","09","群众文化",{"v":1218945.08,"d":"1,218,945.08"},{"v":121.894508,"d":"121.89"},{"v":1218945.08,"d":"1,218,945.08"},{"v":1085485.08,"d":"1,085,485.08"},{"v":122000,"d":"122,000.00"},{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1813090.3,"d":"1,813,090.30"},{"v":177.30903,"d":"177.31"},{"v":1773090.3,"d":"1,773,090.30"},{"v":1528690.3,"d":"1,528,690.30"},{"v":244400,"d":"244,400.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40000,"d":"40,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":1272019.82,"d":"1,272,019.82"},{"v":123.201982,"d":"123.20"},{"v":1232019.82,"d":"1,232,019.82"},{"v":987619.82,"d":"987,619.82"},{"v":244400,"d":"244,400.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40000,"d":"40,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","04","文物保护",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40000,"d":"40,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","05","博物馆",{"v":1232019.82,"d":"1,232,019.82"},{"v":123.201982,"d":"123.20"},{"v":1232019.82,"d":"1,232,019.82"},{"v":987619.82,"d":"987,619.82"},{"v":244400,"d":"244,400.00"},{"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"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":541070.48,"d":"541,070.48"},{"v":54.107048,"d":"54.11"},{"v":541070.48,"d":"541,070.48"},{"v":541070.48,"d":"541,070.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":80304,"d":"80,304.00"},{"v":8.0304,"d":"8.03"},{"v":80304,"d":"80,304.00"},{"v":80304,"d":"80,304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":40104,"d":"40,104.00"},{"v":4.0104,"d":"4.01"},{"v":40104,"d":"40,104.00"},{"v":40104,"d":"40,104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":102973.6,"d":"102,973.60"},{"v":10.29736,"d":"10.30"},{"v":102973.6,"d":"102,973.60"},{"v":102973.6,"d":"102,973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":73073.92,"d":"73,073.92"},{"v":7.307392,"d":"7.31"},{"v":73073.92,"d":"73,073.92"},{"v":73073.92,"d":"73,073.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":83393.28,"d":"83,393.28"},{"v":8.339328,"d":"8.34"},{"v":83393.28,"d":"83,393.28"},{"v":83393.28,"d":"83,393.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":161221.68,"d":"161,221.68"},{"v":16.122168,"d":"16.12"},{"v":161221.68,"d":"161,221.68"},{"v":161221.68,"d":"161,221.68"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1352676.2,"d":"1,352,676.20"},{"v":135.26762,"d":"135.27"},{"v":1352676.2,"d":"1,352,676.20"},{"v":1352676.2,"d":"1,352,676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1352676.2,"d":"1,352,676.20"},{"v":135.26762,"d":"135.27"},{"v":1352676.2,"d":"1,352,676.20"},{"v":1352676.2,"d":"1,352,676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100,260.00"},{"v":10.026,"d":"10.03"},{"v":100260,"d":"100,260.00"},{"v":100260,"d":"100,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":200760,"d":"200,760.00"},{"v":20.076,"d":"20.08"},{"v":200760,"d":"200,760.00"},{"v":200760,"d":"200,760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182,684.80"},{"v":18.26848,"d":"18.27"},{"v":182684.8,"d":"182,684.80"},{"v":182684.8,"d":"182,684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":257434,"d":"257,434.00"},{"v":25.7434,"d":"25.74"},{"v":257434,"d":"257,434.00"},{"v":257434,"d":"257,434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208,483.20"},{"v":20.84832,"d":"20.85"},{"v":208483.2,"d":"208,483.20"},{"v":208483.2,"d":"208,483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":403054.2,"d":"403,054.20"},{"v":40.30542,"d":"40.31"},{"v":403054.2,"d":"403,054.20"},{"v":403054.2,"d":"403,054.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":13,"n_rows":32,"n_cols":9,"rows_kept":32,"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"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":7},"单位：元"]
["功能科目",{"$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"]
[{"$nulls":3},"合计",{"v":10429630.84,"d":"10,429,630.84"},{"v":10429630.84,"d":"10,429,630.84"},{"v":9104270.84,"d":"9,104,270.84"},{"v":1308800,"d":"1,308,800.00"},{"v":16560,"d":"16,560.00"}]
[null,"01",null,null,{"v":7303864.34,"d":"7,303,864.34"},{"v":7303864.34,"d":"7,303,864.34"},{"v":6222904.34,"d":"6,222,904.34"},{"v":1064400,"d":"1,064,400.00"},{"v":16560,"d":"16,560.00"}]
["207",{"$nulls":3},{"v":7303864.34,"d":"7,303,864.34"},{"v":7303864.34,"d":"7,303,864.34"},{"v":6222904.34,"d":"6,222,904.34"},{"v":1064400,"d":"1,064,400.00"},{"v":16560,"d":"16,560.00"}]
["  207","  01","01","行政运行（文化）",{"v":2726349.87,"d":"2,726,349.87"},{"v":2726349.87,"d":"2,726,349.87"},{"v":2178149.87,"d":"2,178,149.87"},{"v":548200,"d":"548,200.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":1608085.63,"d":"1,608,085.63"},{"v":1608085.63,"d":"1,608,085.63"},{"v":1391885.63,"d":"1,391,885.63"},{"v":216200,"d":"216,200.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",{"v":1309741.72,"d":"1,309,741.72"},{"v":1309741.72,"d":"1,309,741.72"},{"v":1126641.72,"d":"1,126,641.72"},{"v":178000,"d":"178,000.00"},{"v":5100,"d":"5,100.00"}]
["  207","  01","07","艺术表演团体",{"v":440742.04,"d":"440,742.04"},{"v":440742.04,"d":"440,742.04"},{"v":440742.04,"d":"440,742.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",{"v":1218945.08,"d":"1,218,945.08"},{"v":1218945.08,"d":"1,218,945.08"},{"v":1085485.08,"d":"1,085,485.08"},{"v":122000,"d":"122,000.00"},{"v":11460,"d":"11,460.00"}]
[null,"02",null,null,{"v":1773090.3,"d":"1,773,090.30"},{"v":1773090.3,"d":"1,773,090.30"},{"v":1528690.3,"d":"1,528,690.30"},{"v":244400,"d":"244,400.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":1232019.82,"d":"1,232,019.82"},{"v":1232019.82,"d":"1,232,019.82"},{"v":987619.82,"d":"987,619.82"},{"v":244400,"d":"244,400.00"},{"v":0,"d":"0.00"}]
["  207","  02","05","博物馆",{"v":1232019.82,"d":"1,232,019.82"},{"v":1232019.82,"d":"1,232,019.82"},{"v":987619.82,"d":"987,619.82"},{"v":244400,"d":"244,400.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":541070.48,"d":"541,070.48"},{"v":541070.48,"d":"541,070.48"},{"v":541070.48,"d":"541,070.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":161221.68,"d":"161,221.68"},{"v":161221.68,"d":"161,221.68"},{"v":161221.68,"d":"161,221.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":73073.92,"d":"73,073.92"},{"v":73073.92,"d":"73,073.92"},{"v":73073.92,"d":"73,073.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":102973.6,"d":"102,973.60"},{"v":102973.6,"d":"102,973.60"},{"v":102973.6,"d":"102,973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":83393.28,"d":"83,393.28"},{"v":83393.28,"d":"83,393.28"},{"v":83393.28,"d":"83,393.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":40104,"d":"40,104.00"},{"v":40104,"d":"40,104.00"},{"v":40104,"d":"40,104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":80304,"d":"80,304.00"},{"v":80304,"d":"80,304.00"},{"v":80304,"d":"80,304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1352676.2,"d":"1,352,676.20"},{"v":1352676.2,"d":"1,352,676.20"},{"v":1352676.2,"d":"1,352,676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1352676.2,"d":"1,352,676.20"},{"v":1352676.2,"d":"1,352,676.20"},{"v":1352676.2,"d":"1,352,676.20"},{"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":257434,"d":"257,434.00"},{"v":257434,"d":"257,434.00"},{"v":257434,"d":"257,434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208,483.20"},{"v":208483.2,"d":"208,483.20"},{"v":208483.2,"d":"208,483.20"},{"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":100260,"d":"100,260.00"},{"v":100260,"d":"100,260.00"},{"v":100260,"d":"100,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":403054.2,"d":"403,054.20"},{"v":403054.2,"d":"403,054.20"},{"v":403054.2,"d":"403,054.20"},{"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":200760,"d":"200,760.00"},{"v":200760,"d":"200,760.00"},{"v":200760,"d":"200,760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182,684.80"},{"v":182684.8,"d":"182,684.80"},{"v":182684.8,"d":"182,684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":31,"n_cols":21,"rows_kept":31,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20]]}
[]
["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：临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",9104270.84,{"v":6662381,"d":"6662381.00"},{"v":3960624,"d":"3960624.00"},{"v":1146240,"d":"1146240.00"},{"v":157249,"d":"157249.00"},{"v":1398268,"d":"1398268.00"},1900819.36,473436.67,{"v":0,"d":"0.00"},74706.49,{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},541070.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,6222904.34,{"v":5748957,"d":"5748957.00"},{"v":3435756,"d":"3435756.00"},{"v":905964,"d":"905964.00"},{"v":125429,"d":"125429.00"},{"v":1281808,"d":"1281808.00"},473947.34,409496.99,{"v":0,"d":"0.00"},64450.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},6222904.34,{"v":5748957,"d":"5748957.00"},{"v":3435756,"d":"3435756.00"},{"v":905964,"d":"905964.00"},{"v":125429,"d":"125429.00"},{"v":1281808,"d":"1281808.00"},473947.34,409496.99,{"v":0,"d":"0.00"},64450.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",1391885.63,{"v":1287170,"d":"1287170.00"},{"v":739860,"d":"739860.00"},{"v":382212,"d":"382212.00"},{"v":50690,"d":"50690.00"},{"v":114408,"d":"114408.00"},104715.63,{"v":90101.9,"d":"90101.90"},{"v":0,"d":"0.00"},14613.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",2178149.87,{"v":2015271,"d":"2015271.00"},{"v":1187568,"d":"1187568.00"},{"v":523752,"d":"523752.00"},{"v":74739,"d":"74739.00"},{"v":229212,"d":"229212.00"},162878.87,141068.97,{"v":0,"d":"0.00"},{"v":21809.9,"d":"21809.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",1126641.72,{"v":1042416,"d":"1042416.00"},{"v":624876,"d":"624876.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":417540,"d":"417540.00"},84225.72,72969.12,{"v":0,"d":"0.00"},{"v":11256.6,"d":"11256.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","07","艺术表演团体",440742.04,{"v":400300,"d":"400300.00"},{"v":308868,"d":"308868.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91432,"d":"91432.00"},40442.04,{"v":35091,"d":"35091.00"},{"v":0,"d":"0.00"},5351.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",1085485.08,{"v":1003800,"d":"1003800.00"},{"v":574584,"d":"574584.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":429216,"d":"429216.00"},81685.08,{"v":70266,"d":"70266.00"},{"v":0,"d":"0.00"},11419.08,{"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"}]
[null,"02",null,null,{"v":1528690.3,"d":"1528690.30"},{"v":913424,"d":"913424.00"},{"v":524868,"d":"524868.00"},{"v":240276,"d":"240276.00"},{"v":31820,"d":"31820.00"},{"v":116460,"d":"116460.00"},74195.82,63939.68,{"v":0,"d":"0.00"},10256.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},541070.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},987619.82,{"v":913424,"d":"913424.00"},{"v":524868,"d":"524868.00"},{"v":240276,"d":"240276.00"},{"v":31820,"d":"31820.00"},{"v":116460,"d":"116460.00"},74195.82,63939.68,{"v":0,"d":"0.00"},10256.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","05","博物馆",987619.82,{"v":913424,"d":"913424.00"},{"v":524868,"d":"524868.00"},{"v":240276,"d":"240276.00"},{"v":31820,"d":"31820.00"},{"v":116460,"d":"116460.00"},74195.82,63939.68,{"v":0,"d":"0.00"},10256.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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},541070.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},541070.48,{"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",161221.68,{"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"},{"v":0,"d":"0.00"},161221.68,{"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",73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},73073.92,{"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",83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40104,"d":"40104.00"},{"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":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":403054.2,"d":"403054.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":403054.2,"d":"403054.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":403054.2,"d":"403054.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":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":31,"n_cols":13,"rows_kept":31,"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)"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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"]
[{"$nulls":3},"合计",9104270.84,5738097.52,{"v":4215865,"d":"4215865.00"},1184963.32,{"v":337269.2,"d":"337269.20"},{"v":0,"d":"0.00"},3366173.32,3366173.32,{"v":0,"d":"0.00"}]
[null,"01",null,null,6222904.34,{"v":3570035.5,"d":"3570035.50"},{"v":3302441,"d":"3302441.00"},{"v":267594.5,"d":"267594.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2652868.84,2652868.84,{"v":0,"d":"0.00"}]
["207",{"$nulls":3},6222904.34,{"v":3570035.5,"d":"3570035.50"},{"v":3302441,"d":"3302441.00"},{"v":267594.5,"d":"267594.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2652868.84,2652868.84,{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",2178149.87,2178149.87,{"v":2015271,"d":"2015271.00"},162878.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",1391885.63,1391885.63,{"v":1287170,"d":"1287170.00"},104715.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",1126641.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1126641.72,1126641.72,{"v":0,"d":"0.00"}]
["  207","  01","07","艺术表演团体",440742.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},440742.04,440742.04,{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",1085485.08,{"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"},1085485.08,1085485.08,{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":1528690.3,"d":"1528690.30"},1324889.02,{"v":913424,"d":"913424.00"},74195.82,{"v":337269.2,"d":"337269.20"},{"v":0,"d":"0.00"},203801.28,203801.28,{"v":0,"d":"0.00"}]
["207",{"$nulls":3},987619.82,987619.82,{"v":913424,"d":"913424.00"},74195.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","05","博物馆",987619.82,987619.82,{"v":913424,"d":"913424.00"},74195.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},541070.48,{"v":337269.2,"d":"337269.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":337269.2,"d":"337269.20"},{"v":0,"d":"0.00"},203801.28,203801.28,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83393.28,83393.28,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":102973.6,"d":"102973.60"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",73073.92,73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},73073.92,{"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":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40104,"d":"40104.00"},{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",161221.68,161221.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},161221.68,{"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":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80304,"d":"80304.00"},{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1352676.2,"d":"1352676.20"},{"v":843173,"d":"843173.00"},{"v":0,"d":"0.00"},{"v":843173,"d":"843173.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":509503.2,"d":"509503.20"},{"v":509503.2,"d":"509503.20"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1352676.2,"d":"1352676.20"},{"v":843173,"d":"843173.00"},{"v":0,"d":"0.00"},{"v":843173,"d":"843173.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":509503.2,"d":"509503.20"},{"v":509503.2,"d":"509503.20"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":257434,"d":"257434.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208483.2,"d":"208483.20"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182684.80"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100260,"d":"100260.00"},{"v":100260,"d":"100260.00"},{"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":403054.2,"d":"403054.20"},{"v":403054.2,"d":"403054.20"},{"v":0,"d":"0.00"},{"v":403054.2,"d":"403054.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200760,"d":"200760.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":18,"n_cols":32,"rows_kept":18,"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"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":4156800,"d":"4,156,800.00"},{"v":410000,"d":"410,000.00"},{"v":170500,"d":"170,500.00"},{"v":82500,"d":"82,500.00"},{"v":201500,"d":"201,500.00"},{"v":38800,"d":"38,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86000,"d":"86,000.00"},{"v":640000,"d":"640,000.00"},{"v":30000,"d":"30,000.00"},{"v":88000,"d":"88,000.00"},{"v":318000,"d":"318,000.00"},{"v":149500,"d":"149,500.00"},{"v":770000,"d":"770,000.00"},{"v":103100,"d":"103,100.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":296800,"d":"296,800.00"},{"v":404600,"d":"404,600.00"},{"v":30000,"d":"30,000.0000"},{"v":330000,"d":"330,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"01",null,null,{"v":3902400,"d":"3,902,400.00"},{"v":366000,"d":"366,000.00"},{"v":170500,"d":"170,500.00"},{"v":77500,"d":"77,500.00"},{"v":186500,"d":"186,500.00"},{"v":38800,"d":"38,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86000,"d":"86,000.00"},{"v":610000,"d":"610,000.00"},{"v":30000,"d":"30,000.00"},{"v":80000,"d":"80,000.00"},{"v":310000,"d":"310,000.00"},{"v":139500,"d":"139,500.00"},{"v":762000,"d":"762,000.00"},{"v":83500,"d":"83,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":237400,"d":"237,400.00"},{"v":357200,"d":"357,200.00"},{"v":30000,"d":"30,000.0000"},{"v":330000,"d":"330,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["207",{"$nulls":3},{"v":3902400,"d":"3,902,400.00"},{"v":366000,"d":"366,000.00"},{"v":170500,"d":"170,500.00"},{"v":77500,"d":"77,500.00"},{"v":186500,"d":"186,500.00"},{"v":38800,"d":"38,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86000,"d":"86,000.00"},{"v":610000,"d":"610,000.00"},{"v":30000,"d":"30,000.00"},{"v":80000,"d":"80,000.00"},{"v":310000,"d":"310,000.00"},{"v":139500,"d":"139,500.00"},{"v":762000,"d":"762,000.00"},{"v":83500,"d":"83,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":237400,"d":"237,400.00"},{"v":357200,"d":"357,200.00"},{"v":30000,"d":"30,000.0000"},{"v":330000,"d":"330,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  207","  01","01","行政运行（文化）",{"v":1548200,"d":"1,548,200.00"},{"v":108000,"d":"108,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":280000,"d":"280,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"},{"v":270000,"d":"270,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157200,"d":"157,200.00"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.0000"},{"v":330000,"d":"330,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  207","  01","01","行政运行（文化）",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  207","  01","01","行政运行（文化）",{"v":596200,"d":"596,200.00"},{"v":115000,"d":"115,000.00"},{"v":47500,"d":"47,500.00"},{"v":22500,"d":"22,500.00"},{"v":61500,"d":"61,500.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16000,"d":"16,000.00"},{"v":92000,"d":"92,000.00"},{"v":30000,"d":"30,000.00"},{"v":20000,"d":"20,000.00"},{"v":15000,"d":"15,000.00"},{"v":16500,"d":"16,500.00"},{"v":15000,"d":"15,000.00"},{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":40200,"d":"40,200.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  207","  01","04","图书馆",{"v":178000,"d":"178,000.00"},{"v":12000,"d":"12,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":20000,"d":"20,000.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42200,"d":"42,200.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  207","  01","07","艺术表演团体",{"v":1308000,"d":"1,308,000.00"},{"v":120000,"d":"120,000.00"},{"v":70000,"d":"70,000.00"},{"v":3000,"d":"3,000.00"},{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":747000,"d":"747,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":123000,"d":"123,000.00"},{"v":30000,"d":"30,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  207","  01","09","群众文化",{"v":122000,"d":"122,000.00"},{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":33000,"d":"33,000.00"},{"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":17000,"d":"17,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"02",null,null,{"v":254400,"d":"254,400.00"},{"v":44000,"d":"44,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"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":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":10000,"d":"10,000.00"},{"v":8000,"d":"8,000.00"},{"v":19600,"d":"19,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":47400,"d":"47,400.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["207",{"$nulls":3},{"v":254400,"d":"254,400.00"},{"v":44000,"d":"44,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"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":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":10000,"d":"10,000.00"},{"v":8000,"d":"8,000.00"},{"v":19600,"d":"19,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":47400,"d":"47,400.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  207","  02","04","文物保护",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  207","  02","05","博物馆",{"v":244400,"d":"244,400.00"},{"v":44000,"d":"44,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":15000,"d":"15,000.00"},{"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":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":10000,"d":"10,000.00"},{"v":8000,"d":"8,000.00"},{"v":19600,"d":"19,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59400,"d":"59,400.00"},{"v":37400,"d":"37,400.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":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]]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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"]
[{"$nulls":3},"合计",{"v":4156800,"d":"4,156,800.00"},{"v":2398800,"d":"2,398,800.00"},{"v":963900,"d":"963,900.00"},{"v":73000,"d":"73,000.00"},{"v":293000,"d":"293,000.00"},{"v":353000,"d":"353,000.00"},{"v":91500,"d":"91,500.00"},{"v":0,"d":"0.00"},{"v":402000,"d":"402,000.00"},{"v":222400,"d":"222,400.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1758000,"d":"1,758,000.00"},{"v":1758000,"d":"1,758,000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":3902400,"d":"3,902,400.00"},{"v":2144400,"d":"2,144,400.00"},{"v":820900,"d":"820,900.00"},{"v":65000,"d":"65,000.00"},{"v":285000,"d":"285,000.00"},{"v":345000,"d":"345,000.00"},{"v":81500,"d":"81,500.00"},{"v":0,"d":"0.00"},{"v":372000,"d":"372,000.00"},{"v":175000,"d":"175,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1758000,"d":"1,758,000.00"},{"v":1758000,"d":"1,758,000.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":3902400,"d":"3,902,400.00"},{"v":2144400,"d":"2,144,400.00"},{"v":820900,"d":"820,900.00"},{"v":65000,"d":"65,000.00"},{"v":285000,"d":"285,000.00"},{"v":345000,"d":"345,000.00"},{"v":81500,"d":"81,500.00"},{"v":0,"d":"0.00"},{"v":372000,"d":"372,000.00"},{"v":175000,"d":"175,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1758000,"d":"1,758,000.00"},{"v":1758000,"d":"1,758,000.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":1548200,"d":"1,548,200.00"},{"v":1548200,"d":"1,548,200.00"},{"v":443200,"d":"443,200.00"},{"v":45000,"d":"45,000.00"},{"v":270000,"d":"270,000.00"},{"v":330000,"d":"330,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280,000.00"},{"v":115000,"d":"115,000.00"},{"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"}]
["  207","  01","01","行政运行（文化）",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":596200,"d":"596,200.00"},{"v":596200,"d":"596,200.00"},{"v":377700,"d":"377,700.00"},{"v":20000,"d":"20,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":16500,"d":"16,500.00"},{"v":0,"d":"0.00"},{"v":92000,"d":"92,000.00"},{"v":60000,"d":"60,000.00"},{"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"}]
["  207","  01","04","图书馆",{"v":178000,"d":"178,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":178000,"d":"178,000.00"},{"v":178000,"d":"178,000.00"},{"v":0,"d":"0.00"}]
["  207","  01","07","艺术表演团体",{"v":1308000,"d":"1,308,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":1308000,"d":"1,308,000.00"},{"v":1308000,"d":"1,308,000.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",{"v":122000,"d":"122,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":122000,"d":"122,000.00"},{"v":122000,"d":"122,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":254400,"d":"254,400.00"},{"v":254400,"d":"254,400.00"},{"v":143000,"d":"143,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":47400,"d":"47,400.00"},{"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"}]
["207",{"$nulls":3},{"v":254400,"d":"254,400.00"},{"v":254400,"d":"254,400.00"},{"v":143000,"d":"143,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":47400,"d":"47,400.00"},{"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"}]
["  207","  02","04","文物保护",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"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"}]
["  207","  02","05","博物馆",{"v":244400,"d":"244,400.00"},{"v":244400,"d":"244,400.00"},{"v":143000,"d":"143,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":37400,"d":"37,400.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"01",null,null,{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"n_rows":10,"n_cols":10,"rows_kept":10,"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）"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":16560,"d":"16,560.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":16560,"d":"16,560.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":16560,"d":"16,560.00"},{"v":16560,"d":"16,560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",{"v":5100,"d":"5,100.00"},{"v":5100,"d":"5,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",{"v":11460,"d":"11,460.00"},{"v":11460,"d":"11,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金","index":20,"n_rows":6,"n_cols":17,"rows_kept":6,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["政府性基金预算支出情况表"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]

{"sheet":"基金（政府预算）","index":21,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]

{"sheet":"专户","index":22,"n_rows":10,"n_cols":17,"rows_kept":10,"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"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":15},"单位：元"]
["功能科目",{"$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",{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},176455.08,23544.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},176455.08,23544.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},176455.08,23544.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},176455.08,23544.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专户（政府预算）","index":23,"n_rows":10,"n_cols":17,"rows_kept":10,"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)"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"v":0,"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"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},{"v":0,"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"},{"v":0,"d":"0.00"}]
["  207","01",null,null,{"v":0,"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"},{"v":0,"d":"0.00"}]
["    207","  01","01","行政运行（文化）",{"v":0,"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"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款","index":24,"n_rows":34,"n_cols":17,"rows_kept":34,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["一般预算拨款-经费拨款"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":15},"单位：元"]
["功能科目",{"$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",13655630.84,10389630.84,9104270.84,{"v":1268800,"d":"1268800.00"},{"v":16560,"d":"16560.00"},{"v":3266000,"d":"3266000.00"},{"v":2458000,"d":"2458000.00"},{"v":0,"d":"0.00"},{"v":310000,"d":"310000.00"},{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,{"$nulls":3},11761884.16,8495884.16,7210524.16,{"v":1268800,"d":"1268800.00"},{"v":16560,"d":"16560.00"},{"v":3266000,"d":"3266000.00"},{"v":2458000,"d":"2458000.00"},{"v":0,"d":"0.00"},{"v":310000,"d":"310000.00"},{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,1,null,null,10539864.34,7303864.34,6222904.34,{"v":1064400,"d":"1064400.00"},{"v":16560,"d":"16560.00"},{"v":3236000,"d":"3236000.00"},{"v":2458000,"d":"2458000.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,1,"行政运行（文化）",1608085.63,1608085.63,1391885.63,{"v":216200,"d":"216200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,1,"行政运行（文化）",{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,1,"行政运行（文化）",4006349.87,2726349.87,2178149.87,{"v":548200,"d":"548200.00"},{"v":0,"d":"0.00"},{"v":1280000,"d":"1280000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,4,"图书馆",1559741.72,1309741.72,1126641.72,{"v":178000,"d":"178000.00"},{"v":5100,"d":"5100.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,7,"艺术表演团体",1996742.04,440742.04,440742.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1556000,"d":"1556000.00"},{"v":1308000,"d":"1308000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":248000,"d":"248000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,1,9,"群众文化",1218945.08,1218945.08,1085485.08,{"v":122000,"d":"122000.00"},{"v":11460,"d":"11460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,1222019.82,1192019.82,987619.82,{"v":204400,"d":"204400.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,2,4,"文物保护",{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[207,2,5,"博物馆",1192019.82,1192019.82,987619.82,{"v":204400,"d":"204400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1352676.2,"d":"1352676.20"},{"v":1352676.2,"d":"1352676.20"},{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,5,null,null,{"v":1352676.2,"d":"1352676.20"},{"v":1352676.2,"d":"1352676.20"},{"v":1352676.2,"d":"1352676.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":403054.2,"d":"403054.20"},{"v":403054.2,"d":"403054.20"},{"v":403054.2,"d":"403054.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182684.80"},{"v":182684.8,"d":"182684.80"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208483.20"},{"v":208483.2,"d":"208483.20"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":200760,"d":"200760.00"},{"v":200760,"d":"200760.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100260.00"},{"v":100260,"d":"100260.00"},{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":257434,"d":"257434.00"},{"v":257434,"d":"257434.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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},541070.48,541070.48,541070.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,541070.48,541070.48,541070.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",83393.28,83393.28,83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",73073.92,73073.92,73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":102973.6,"d":"102973.60"},{"v":102973.6,"d":"102973.60"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",161221.68,161221.68,161221.68,{"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"}]
[221,2,1,"住房公积金",{"v":80304,"d":"80304.00"},{"v":80304,"d":"80304.00"},{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":40104,"d":"40104.00"},{"v":40104,"d":"40104.00"},{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":34,"n_cols":17,"rows_kept":34,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",13655630.84,5738097.52,{"v":1968800,"d":"1968800.00"},{"v":0,"d":"0.00"},{"v":310000,"d":"310000.00"},5124173.32,{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207",{"$nulls":3},11761884.16,4557655.32,{"v":1968800,"d":"1968800.00"},{"v":0,"d":"0.00"},{"v":310000,"d":"310000.00"},4410868.84,{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,10539864.34,{"v":3570035.5,"d":"3570035.50"},{"v":1764400,"d":"1764400.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},4410868.84,{"v":498000,"d":"498000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16560,"d":"16560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",4006349.87,2178149.87,{"v":1548200,"d":"1548200.00"},{"v":0,"d":"0.00"},{"v":280000,"d":"280000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","01","行政运行（文化）",1608085.63,1391885.63,{"v":216200,"d":"216200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","04","图书馆",1559741.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1304641.72,{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5100,"d":"5100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","07","艺术表演团体",1996742.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1748742.04,{"v":248000,"d":"248000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  01","09","群众文化",1218945.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1207485.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11460,"d":"11460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,1222019.82,987619.82,{"v":204400,"d":"204400.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","04","文物保护",{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  207","  02","05","博物馆",1192019.82,987619.82,{"v":204400,"d":"204400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1352676.2,"d":"1352676.20"},{"v":843173,"d":"843173.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":509503.2,"d":"509503.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1352676.2,"d":"1352676.20"},{"v":843173,"d":"843173.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":509503.2,"d":"509503.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":257434,"d":"257434.00"},{"v":257434,"d":"257434.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208483.2,"d":"208483.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200760,"d":"200760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":403054.2,"d":"403054.20"},{"v":403054.2,"d":"403054.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":182684.8,"d":"182684.80"},{"v":182684.8,"d":"182684.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100260,"d":"100260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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},541070.48,{"v":337269.2,"d":"337269.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},203801.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,541070.48,{"v":337269.2,"d":"337269.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},203801.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83393.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",73073.92,73073.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",161221.68,161221.68,{"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"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40104,"d":"40104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80304,"d":"80304.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":102973.6,"d":"102973.60"},{"v":102973.6,"d":"102973.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专项","index":26,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]]}
[]
["专项资金预算汇总表"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":6},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":3676000,"d":"3676000.00"},{"v":3266000,"d":"3266000.00"},{"v":410000,"d":"410000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["监管平台",{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["旅游宣传促销",{"v":70000,"d":"70000.00"},{"v":70000,"d":"70000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["嗡琴戏人员工作经费",{"v":800000,"d":"800000.00"},{"v":800000,"d":"800000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一元剧场",{"v":216000,"d":"216000.00"},{"v":216000,"d":"216000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文学创作奖励基金",{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书购置费",{"v":250000,"d":"250000.00"},{"v":250000,"d":"250000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["公共文化服务体系运行保障经费",{"v":950000,"d":"950000.00"},{"v":950000,"d":"950000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["龙窖山开发保护及遗址考古",{"v":180000,"d":"180000.00"},{"v":180000,"d":"180000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["影剧院维修经费",{"v":150000,"d":"150000.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["执法工作经费",{"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"}]
["送戏下乡",{"v":540000,"d":"540000.00"},{"v":540000,"d":"540000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文物考古调查勘探费",{"v":40000,"d":"40000.00"},{"v":30000,"d":"30000.00"},{"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"}]
["能力建设费",{"v":140000,"d":"140000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":27,"n_rows":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"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":189500,"d":"189500.00"},{"v":167500,"d":"167500.00"},{"v":22000,"d":"22000.00"},{"v":0,"d":"0.00"},{"v":22000,"d":"22000.00"},{"v":0,"d":"0.00"}]
[null,{"v":189500,"d":"189500.00"},{"v":167500,"d":"167500.00"},{"v":22000,"d":"22000.00"},{"v":0,"d":"0.00"},{"v":22000,"d":"22000.00"},{"v":0,"d":"0.00"}]
["临湘市影剧院",{"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"}]
["临湘市文化市场综合执法大队",{"v":16500,"d":"16500.00"},{"v":16500,"d":"16500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市花鼓戏保护传承中心",{"v":30000,"d":"30000.00"},{"v":8000,"d":"8000.00"},{"v":22000,"d":"22000.00"},{"v":0,"d":"0.00"},{"v":22000,"d":"22000.00"},{"v":0,"d":"0.00"}]
["临湘市图书馆",{"v":25000,"d":"25000.00"},{"v":25000,"d":"25000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市文化馆",{"v":33000,"d":"33000.00"},{"v":33000,"d":"33000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市文化旅游广电新闻出版局",{"v":65000,"d":"65000.00"},{"v":65000,"d":"65000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市博物馆",{"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"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":12,"n_cols":22,"rows_kept":12,"merged":[[0,0,0,21],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,3,20],[2,21,3,21]]}
["整体支出绩效目标申报表"]
["单位名称临湘市文化旅游广电新闻出版局 和 临湘市文化馆 和 临湘市图书馆 和 临湘市花鼓戏保护传承中心 和 临湘市文化市场综合执法大队 和 临湘市影剧院 和 临湘市博物馆",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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]
["403006","临湘市文化市场综合执法大队",null,"3723745",23,23,null,242.03,192.83,{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":9.2,"d":"9.20"},267.71,227.71,{"v":40,"d":"40.00"},1.65,{"v":0,"d":"0.00"},1.65,{"v":0,"d":"0.00"}]
["403004","临湘市图书馆","黄菊花","3723691",17,24,"保存借阅图书资料，促进社会经济发展。负责图书资料借阅、推进市图书馆事业网络化、标准化、现代化发展。",185.16,185.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},185.16,160.16,{"v":25,"d":"25.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},"图书齐备","实有编制17人.财政统发16人."]
["403001","临湘市文化旅游广电新闻出版局","周路容","3722658",35,35,"贯彻党政府有关文化旅游广电新闻出版工作的方针政策和法规，研究制定全市文化旅游广电新闻出版工作的规划、规章并监督执行。",456.69,441.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.35,456.69,328.69,{"v":128,"d":"128.00"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"}]
["403002","临湘市文化馆","曹康英","3722564",18,18,"组织群众文化活动，繁荣群众文化事业。负责开展文化宣传、文化活动组织、相关培训、指导群众业余文艺创作及全民美育教育",{"v":157.2,"d":"157.20"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"},{"v":157.2,"d":"157.20"},{"v":157.2,"d":"157.20"},{"v":0,"d":"0.00"},{"v":3.3,"d":"3.30"},{"v":0,"d":"0.00"},{"v":3.3,"d":"3.30"},{"v":0,"d":"0.00"}]
["403007","临湘市影剧院","钱丹","13548922",0,0,"承担政府功能性会议、汇报、演出、“演艺惠民”及“一元剧场”等各项惠民演出活动。",41.52,{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},6.52,41.52,26.52,{"v":15,"d":"15.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["403008","临湘市博物馆","张斌香","3730387",16,19,"收藏展览文物，弘扬民族文化。负责文物展览、文物市场的稽查工作和征集流散文物、宣传文博方面的有关法律法规。",146.94,141.84,{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0.1,"d":"0.10"},146.94,142.94,{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["403005","临湘市花鼓戏保护传承中心","曾伟","3767543",11,11,null,233.11,233.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},233.11,77.51,{"v":155.6,"d":"155.60"},{"v":3,"d":"3.00"},{"v":2.2,"d":"2.20"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"}]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":20,"n_cols":55,"rows_kept":20,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"v":100277,"d":"100,277.00"},{"v":30279,"d":"30,279.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100297,"d":"100,297.00"},{"v":110799,"d":"110,799.00"}]
["403001","临湘市文化旅游广电新闻出版局","教科文股","2019年","延续项目","其他专项类",{"$nulls":4},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},"临办发[2011]9号","《临湘市旅游发展专项资金管理办法》"]
["403001","临湘市文化旅游广电新闻出版局","教科文股","2015－2020","延续项目","其他专项类",null,null,"到2020年，基本建成覆盖城乡，便捷高效，保基本、促公平的现代公共文化服务体系.",null,{"v":150,"d":"150.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":108,"d":"108.00"},"中办发[2015]2号"]
["403001","临湘市文化旅游广电新闻出版局","教科文股","2019年","延续项目","其他专项类","陆如勇","3722658",null,null,{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["403001","临湘市文化旅游广电新闻出版局","教科文股","2019年","延续项目","其他专项类",{"$nulls":4},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["403004","临湘市图书馆","教科文股","2019.01-2019.12","延续项目","采购类","陈谋","6723691","根据国家一级图书馆的评估标准，人均购书达到0.8册，每年新购图书达4万册左右，需购书经费40万。","湘文公共[2017]11号.中办发[2015]2号，财政[2013]98号",{"v":40,"d":"40.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":25,"d":"25.00"},"根据国家一级图书馆的评估标准，人均购书达到0.8册，每年新购图书达4万册左右，需购书经费40万。财政【2013】98号","1、根据图书馆年度图书采购计划，向政府采购办申请招标立项由图书馆招标组织向社会公开招标。2、图书馆通过招标或经过相关领导批准同于续标的供应商采购纸质图书。3、纸质图书由采购部负责实施年度采购计划。","2019新购书1.68万册，购书经费达48万元\n","按创建国家公共文化服务体系标准，每年人均增书0.8册，年增1.68万册","2019新购书1.68万册，购书经费达48万元\n","2019新购书1.68万册，购书经费达48万元\n",{"$nulls":4},"加强和改进公共文化服务，提升文化服务水平，丰富群众文化生活，繁荣社会主义先进文化都是有十分重要的意义。","加强和改进公共文化服务，提升文化服务水平，丰富群众文化生活，繁荣社会主义先进文化都是有十分重要的意义。",null,"年增新书量1.6万册，购书费40万元","年增新书量1.6万册，购书费40万元",null,"加强和改进公共文化服务，提升文化服务水平，丰富群众文化生活，繁荣社会主义先进文化都是有十分重要的意义。","加强和改进公共文化服务，提升文化服务水平，丰富群众文化生活，繁荣社会主义先进文化都是有十分重要的意义。",null,"加强和改进公共文化服务，提升文化服务水平，丰富群众文化生活，繁荣社会主义先进文化都是有十分重要的意义。","加强和改进公共文化服务，提升文化服务水平，丰富群众文化生活，繁荣社会主义先进文化都是有十分重要的意义。",{"$nulls":7},"加强和改进公共文化服务，提升文化服务水平，丰富群众文化生活，繁荣社会主义先进文化都是有十分重要的意义","加强和改进公共文化服务，提升文化服务水平，丰富群众文化生活，繁荣社会主义先进文化都是有十分重要的意义"]
["403005","临湘市花鼓戏保护传承中心","教科文股","2019年1月1日到12月30",null,"其他专项类","曾伟","13607400002","市委会议纪要临常[2018]3号","市委会议纪要临常[2018]3号文件，解决12名工作人员经费",{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"}]
["403005","临湘市花鼓戏保护传承中心","教科文股","2019年1月1日至12月31","延续项目","其他专项类","曾伟","13607400002",null,"根据湖南省财政厅、湖南省文化厅文件湘财教[2010]72号关于“十二五”期间开展“送戏下乡演艺惠民”活动有关问题的通知",{"v":54,"d":"54.00"},{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54,"d":"54.00"},{"v":33,"d":"33.00"}]
["403006","临湘市文化市场综合执法大队","教科文股","2019年1月-2019年12月","新增项目","采购类","吴国良",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80500,"d":"80,500.00"}]
["403007","临湘市影剧院","教科文股","2019","延续项目",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":33},0,0]
["403008","临湘市博物馆","教科文股","2019年","延续项目","其他专项类","沈旭曦","07303730387","1、各级文物保护单位安全保护；2、文物法律、法规宣传；3、文物市场稽查；4、各级文物保护单位保护标志栽竖；5、流散文物征集。\n","中华人民共和国文物保护法第十条",{"v":100000,"d":"100,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":30000,"d":"30,000.00"}]

{"sheet":"5-政府采购预算表","index":30,"n_rows":10,"n_cols":15,"rows_kept":10,"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]]}
[{"$nulls":14},"录入05表"]
["2019年部门预算政府采购预算表"]
[{"$nulls":14},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
[null,"合计",{"$nulls":3},{"v":16830,"d":"16,830"},null,{"v":55,"d":"55.00"},{"v":55,"d":"55.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市花鼓戏保护传承中心",{"$nulls":3},30,null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["403005","  临湘市花鼓戏保护传承中心","货物类","送戏下乡","办公设备",30,"件",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":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,"临湘市图书馆",{"$nulls":3},{"v":16800,"d":"16,800"},null,{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["403004","  临湘市图书馆","货物类","图书购置费","图书档案设备",{"v":16800,"d":"16,800"},"册",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":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":27,"n_cols":5,"rows_kept":27,"merged":[[0,0,0,4]]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["临湘市文化市场综合执法大队","住房公积金","按部门预算要求及标准填列","23人",10.29]
["临湘市文化市场综合执法大队","基本工资","按部门预算要求及标准填列","23人",73.98]
["临湘市文化市场综合执法大队","一般商品何服务支出","按部门预算要求及标准填列","自筹2人",{"v":0.2,"d":"0.20"}]
["临湘市花鼓戏保护传承中心","送戏下乡",null,null,{"v":54,"d":"54.00"}]
["临湘市图书馆","抚恤","按部门预算要求及标准填列",null,0.51]
["临湘市图书馆","绩效工资","按部门预算要求及标准填列",null,28.08]
["临湘市图书馆","奖励性绩效","按部门预算要求及标准填列",null,11.52]
["临湘市文化市场综合执法大队","奖励性绩效","按部门预算要求及标准填列","23人",{"v":3.6,"d":"3.60"}]
["临湘市文化市场综合执法大队","一般商品何服务支出","按部门预算要求及标准填列","23人",{"v":26.8,"d":"26.80"}]
["临湘市图书馆","基本工资","按部门预算要求及标准填列","图书馆编制人员17人",60.34]
["临湘市图书馆","生育保险","按部门预算要求及标准填列",null,{"v":0.5,"d":"0.50"}]
["临湘市图书馆","养老金及职业年金","按部门预算要求及标准填列",null,19.99]
["临湘市图书馆","医保基金","按部门预算要求及标准填列",null,{"v":7,"d":"7.00"}]
["临湘市文化市场综合执法大队","绩效工资","按部门预算要求及标准填列","23人",{"v":7.8,"d":"7.80"}]
["临湘市文化旅游广电新闻出版局",null,null,"35",456.69]
["临湘市花鼓戏保护传承中心","一元剧场",null,null,{"v":21.6,"d":"21.60"}]
["临湘市图书馆","工伤保险","按部门预算要求及标准填列",null,0.57]
["临湘市花鼓戏保护传承中心","嗡琴戏人员工作经费",null,null,{"v":80,"d":"80.00"}]
["临湘市花鼓戏保护传承中心","基本支出",null,null,77.51]
["临湘市图书馆","一般商品服务支出","按部门预算要求及标准填列",null,{"v":16.8,"d":"16.80"}]
["临湘市图书馆","住房公积金","按部门预算要求及标准填列",null,{"v":8,"d":"8.00"}]
["临湘市文化市场综合执法大队","机关事业单位养老保险缴费","按部门预算要求及标准填列","23人",25.74]
["临湘市文化旅游广电新闻出版局汇总","基本支出","年初预算",null,1120.73]
["临湘市文化旅游广电新闻出版局汇总","项目支出","年初预算",null,367.6]