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

{"sheet":"部门收支总表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
["填报单位：工信局",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":5858962.61,"d":"5,858,962.61"},"基本支出",{"v":5103870.27,"d":"5,103,870.27"},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":5858962.61,"d":"5,858,962.61"},"  301、工资福利支出",{"v":4289010.27,"d":"4,289,010.27"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":792600,"d":"792,600.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":22260,"d":"22,260.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":460000,"d":"460,000.00"},"项目支出",{"v":1310000,"d":"1,310,000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":1100000,"d":"1,100,000.00"},"206、科学技术支出",{"v":4549046.71,"d":"4,549,046.71"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":656375.56,"d":"656,375.56"}]
["其他收入",{"v":94907.66,"d":"94,907.66"},"  309、资本性支出（基本建设）",{"v":200000,"d":"200,000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":10000,"d":"10,000.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":956575.76,"d":"956,575.76"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",{"v":251872.24,"d":"251,872.24"}]
[{"$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":6413870.27,"d":"6,413,870.27"},"本年支出合计",{"v":6413870.27,"d":"6,413,870.27"},"本年支出合计",{"v":6413870.27,"d":"6,413,870.27"}]

{"sheet":"部门收入总表","index":1,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门收入总体情况表"]
["单位名称：工信局",{"$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",6413870.27,5858962.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},94907.66,{"v":0,"d":"0.00"}]
[null,null,6413870.27,5858962.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},94907.66,{"v":0,"d":"0.00"}]
["702001","国资局",5467747.15,5372839.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},94907.66,{"v":0,"d":"0.00"}]
["702002","国资局",946123.12,486123.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":27,"n_cols":11,"rows_kept":27,"merged":[[1,0,1,10],[2,0,2,4],[3,0,3,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门支出总体情况表"]
["单位名称工信局",{"$nulls":9},"单位：元"]
["功能科目",{"$nulls":3},"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
["类","款","项","科目名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",{"v":6413870.27,"d":"6,413,870.27"},{"v":5858962.61,"d":"5,858,962.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":94907.66,"d":"94,907.66"}]
[206,{"$nulls":3},{"v":4549046.71,"d":"4,549,046.71"},{"v":4474096.37,"d":"4,474,096.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74950.34,"d":"74,950.34"}]
[206,1,null,null,{"v":3799046.71,"d":"3,799,046.71"},{"v":3724096.37,"d":"3,724,096.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74950.34,"d":"74,950.34"}]
[206,1,1,"行政运行（科学技术管理事务）",{"v":3799046.71,"d":"3,799,046.71"},{"v":3724096.37,"d":"3,724,096.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74950.34,"d":"74,950.34"}]
[206,4,null,null,{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"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"}]
[206,4,99,"其他技术研究与开发支出",{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"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"}]
[208,{"$nulls":3},{"v":656375.56,"d":"656,375.56"},{"v":640853.2,"d":"640,853.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15522.36,"d":"15,522.36"}]
[208,5,null,null,{"v":634115.56,"d":"634,115.56"},{"v":618593.2,"d":"618,593.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15522.36,"d":"15,522.36"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":565718.2,"d":"565,718.20"},{"v":554630.8,"d":"554,630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11087.4,"d":"11,087.40"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":63962.4,"d":"63,962.40"},{"v":63962.4,"d":"63,962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,6,"机关事业单位职业年金缴费支出",{"v":4434.96,"d":"4,434.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4434.96,"d":"4,434.96"}]
[208,8,null,null,{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,8,1,"死亡抚恤",{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,{"$nulls":3},{"v":956575.76,"d":"956,575.76"},{"v":496575.76,"d":"496,575.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,5,null,null,{"v":956575.76,"d":"956,575.76"},{"v":496575.76,"d":"496,575.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,5,1,"行政运行（工业和信息产业监管）",{"v":396575.76,"d":"396,575.76"},{"v":396575.76,"d":"396,575.76"},{"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"}]
[215,5,1,"行政运行（工业和信息产业监管）",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,5,99,"其他工业和信息产业监管支出",{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},{"v":251872.24,"d":"251,872.24"},{"v":247437.28,"d":"247,437.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4434.96,"d":"4,434.96"}]
[221,2,null,null,{"v":251872.24,"d":"251,872.24"},{"v":247437.28,"d":"247,437.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4434.96,"d":"4,434.96"}]
[221,2,1,"住房公积金",{"v":25584.96,"d":"25,584.96"},{"v":25584.96,"d":"25,584.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":226287.28,"d":"226,287.28"},{"v":221852.32,"d":"221,852.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4434.96,"d":"4,434.96"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":28,"n_cols":18,"rows_kept":28,"merged":[[1,0,1,17],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[]
["部门支出总表分类"]
["单位名称：工信局",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","对社保基金的补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",6413870.27,5103870.27,4289010.27,{"v":792600,"d":"792600.00"},{"v":22260,"d":"22260.00"},{"v":1310000,"d":"1310000.00"},{"v":1100000,"d":"1100000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"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"}]
["206",{"$nulls":3},4549046.71,3799046.71,3057446.71,{"v":741600,"d":"741600.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750000.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,3799046.71,3799046.71,3057446.71,{"v":741600,"d":"741600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","01","行政运行（科学技术管理事务）",3799046.71,3799046.71,3057446.71,{"v":741600,"d":"741600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750000.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  04","99","其他技术研究与开发支出",{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750000.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},656375.56,656375.56,634115.56,{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,634115.56,634115.56,634115.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"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":565718.2,"d":"565718.20"},{"v":565718.2,"d":"565718.20"},{"v":565718.2,"d":"565718.20"},{"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","06","机关事业单位职业年金缴费支出",4434.96,4434.96,4434.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":22260,"d":"22260.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  08","01","死亡抚恤",{"v":22260,"d":"22260.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},956575.76,396575.76,345575.76,{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":560000,"d":"560000.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,956575.76,396575.76,345575.76,{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":560000,"d":"560000.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",396575.76,396575.76,345575.76,{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","99","其他工业和信息产业监管支出",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},251872.24,251872.24,251872.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,251872.24,251872.24,251872.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",25584.96,25584.96,25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",226287.28,226287.28,226287.28,{"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":28,"n_cols":20,"rows_kept":28,"merged":[[1,0,1,19],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：工信局",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",6413870.27,3853887.15,{"v":1391600,"d":"1391600.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},936123.12,{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},4549046.71,3057446.71,{"v":1291600,"d":"1291600.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","01",null,null,3799046.71,3057446.71,{"v":741600,"d":"741600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    206","  01","01","行政运行（科学技术管理事务）",3799046.71,3057446.71,{"v":741600,"d":"741600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","04",null,null,{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    206","  04","99","其他技术研究与开发支出",{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},656375.56,570153.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":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,634115.56,570153.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"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":565718.2,"d":"565718.20"},{"v":565718.2,"d":"565718.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",4434.96,4434.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","08",null,null,{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":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","  08","01","死亡抚恤",{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},956575.76,{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},846575.76,{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","05",null,null,956575.76,{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},846575.76,{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    215","  05","01","行政运行（工业和信息产业监管）",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    215","  05","01","行政运行（工业和信息产业监管）",396575.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},396575.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    215","  05","99","其他工业和信息产业监管支出",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},251872.24,226287.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,null,251872.24,226287.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",226287.28,226287.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":5,"n_rows":21,"n_cols":21,"rows_kept":21,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：工信局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",4289010.27,{"v":3148403,"d":"3148403.00"},{"v":1856760,"d":"1856760.00"},{"v":620628,"d":"620628.00"},{"v":90299,"d":"90299.00"},{"v":580716,"d":"580716.00"},1140607.27,220388.21,{"v":0,"d":"0.00"},34231.26,{"v":629680.6,"d":"629680.60"},4434.96,251872.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",null,null,"行政运行（科学技术管理事务）",3057446.71,{"v":2828591,"d":"2828591.00"},{"v":1660272,"d":"1660272.00"},{"v":620628,"d":"620628.00"},{"v":90299,"d":"90299.00"},{"v":457392,"d":"457392.00"},228855.71,198001.37,{"v":0,"d":"0.00"},30854.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","01",null,"  行政运行（科学技术管理事务）",3057446.71,{"v":2828591,"d":"2828591.00"},{"v":1660272,"d":"1660272.00"},{"v":620628,"d":"620628.00"},{"v":90299,"d":"90299.00"},{"v":457392,"d":"457392.00"},228855.71,198001.37,{"v":0,"d":"0.00"},30854.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    206","  01","01","    行政运行（科学技术管理事务）",3057446.71,{"v":2828591,"d":"2828591.00"},{"v":1660272,"d":"1660272.00"},{"v":620628,"d":"620628.00"},{"v":90299,"d":"90299.00"},{"v":457392,"d":"457392.00"},228855.71,198001.37,{"v":0,"d":"0.00"},30854.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",634115.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},634115.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":629680.6,"d":"629680.60"},4434.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"  机关事业单位基本养老保险缴费支出",634115.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},634115.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":629680.6,"d":"629680.60"},4434.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":565718.2,"d":"565718.20"},{"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":565718.2,"d":"565718.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":565718.2,"d":"565718.20"},{"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":63962.4,"d":"63962.40"},{"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":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",4434.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4434.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4434.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",null,null,"行政运行（工业和信息产业监管）",345575.76,{"v":319812,"d":"319812.00"},{"v":196488,"d":"196488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123324,"d":"123324.00"},25763.76,22386.84,{"v":0,"d":"0.00"},3376.92,{"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"}]
["  215","05",null,"  行政运行（工业和信息产业监管）",345575.76,{"v":319812,"d":"319812.00"},{"v":196488,"d":"196488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123324,"d":"123324.00"},25763.76,22386.84,{"v":0,"d":"0.00"},3376.92,{"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"}]
["    215","  05","01","    行政运行（工业和信息产业监管）",345575.76,{"v":319812,"d":"319812.00"},{"v":196488,"d":"196488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123324,"d":"123324.00"},25763.76,22386.84,{"v":0,"d":"0.00"},3376.92,{"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"}]
["221",null,null,"住房公积金",251872.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},251872.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},251872.24,{"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",251872.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},251872.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},251872.24,{"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",25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",226287.28,{"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"},226287.28,{"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"},226287.28,{"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":21,"n_cols":13,"rows_kept":21,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：工信局",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",4289010.27,3853887.15,{"v":2828591,"d":"2828591.00"},799008.87,226287.28,{"v":0,"d":"0.00"},435123.12,435123.12,{"v":0,"d":"0.00"}]
["206",null,null,"行政运行（科学技术管理事务）",3057446.71,3057446.71,{"v":2828591,"d":"2828591.00"},228855.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206",null,null,1,3057446.71,3057446.71,{"v":2828591,"d":"2828591.00"},228855.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    206","01","01","    行政运行（科学技术管理事务）",3057446.71,3057446.71,{"v":2828591,"d":"2828591.00"},228855.71,{"v":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",634115.56,570153.16,{"v":0,"d":"0.00"},570153.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"}]
["  208",null,null,5,634115.56,570153.16,{"v":0,"d":"0.00"},570153.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"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":565718.2,"d":"565718.20"},{"v":565718.2,"d":"565718.20"},{"v":0,"d":"0.00"},{"v":565718.2,"d":"565718.20"},{"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":63962.4,"d":"63962.40"},{"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":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"}]
["    208","05","06","    机关事业单位职业年金缴费支出",4434.96,4434.96,{"v":0,"d":"0.00"},4434.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",null,null,"行政运行（工业和信息产业监管）",345575.76,{"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"},345575.76,345575.76,{"v":0,"d":"0.00"}]
["  215",null,null,5,345575.76,{"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"},345575.76,345575.76,{"v":0,"d":"0.00"}]
["    215","05","01","    行政运行（工业和信息产业监管）",345575.76,{"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"},345575.76,345575.76,{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",251872.24,226287.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},226287.28,{"v":0,"d":"0.00"},25584.96,25584.96,{"v":0,"d":"0.00"}]
["  221",null,null,2,251872.24,226287.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},226287.28,{"v":0,"d":"0.00"},25584.96,25584.96,{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",226287.28,226287.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},226287.28,{"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",25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,25584.96,{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":12,"n_cols":32,"rows_kept":12,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：工信局",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":792600,"d":"792,600.00"},{"v":71700,"d":"71,700.00"},{"v":78200,"d":"78,200.00"},{"v":5000,"d":"5,000.00"},{"v":33600,"d":"33,600.00"},{"v":9200,"d":"9,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37600,"d":"37,600.00"},{"v":15000,"d":"15,000.00"},{"v":800,"d":"800.00"},{"v":18000,"d":"18,000.00"},{"v":22000,"d":"22,000.00"},{"v":100000,"d":"100,000.00"},{"v":52500,"d":"52,500.00"},{"v":17257.25,"d":"17,257.25"},{"v":40666.4,"d":"40,666.40"},{"v":0,"d":"0.00"},{"v":196600,"d":"196,600.00"},{"v":94476.35,"d":"94,476.35"},{"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"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},{"v":741600,"d":"741,600.00"},{"v":63200,"d":"63,200.00"},{"v":68200,"d":"68,200.00"},{"v":5000,"d":"5,000.00"},{"v":33600,"d":"33,600.00"},{"v":8200,"d":"8,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35600,"d":"35,600.00"},{"v":15000,"d":"15,000.00"},{"v":800,"d":"800.00"},{"v":16000,"d":"16,000.00"},{"v":20000,"d":"20,000.00"},{"v":90000,"d":"90,000.00"},{"v":52500,"d":"52,500.00"},{"v":12757.25,"d":"12,757.25"},{"v":40666.4,"d":"40,666.40"},{"v":0,"d":"0.00"},{"v":191600,"d":"191,600.00"},{"v":88476.35,"d":"88,476.35"},{"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"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":741600,"d":"741,600.00"},{"v":63200,"d":"63,200.00"},{"v":68200,"d":"68,200.00"},{"v":5000,"d":"5,000.00"},{"v":33600,"d":"33,600.00"},{"v":8200,"d":"8,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35600,"d":"35,600.00"},{"v":15000,"d":"15,000.00"},{"v":800,"d":"800.00"},{"v":16000,"d":"16,000.00"},{"v":20000,"d":"20,000.00"},{"v":90000,"d":"90,000.00"},{"v":52500,"d":"52,500.00"},{"v":12757.25,"d":"12,757.25"},{"v":40666.4,"d":"40,666.40"},{"v":0,"d":"0.00"},{"v":191600,"d":"191,600.00"},{"v":88476.35,"d":"88,476.35"},{"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"},{"v":0,"d":"0.00"}]
["  206","  01","01","行政运行（科学技术管理事务）",{"v":741600,"d":"741,600.00"},{"v":63200,"d":"63,200.00"},{"v":68200,"d":"68,200.00"},{"v":5000,"d":"5,000.00"},{"v":33600,"d":"33,600.00"},{"v":8200,"d":"8,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35600,"d":"35,600.00"},{"v":15000,"d":"15,000.00"},{"v":800,"d":"800.00"},{"v":16000,"d":"16,000.00"},{"v":20000,"d":"20,000.00"},{"v":90000,"d":"90,000.00"},{"v":52500,"d":"52,500.00"},{"v":12757.25,"d":"12,757.25"},{"v":40666.4,"d":"40,666.40"},{"v":0,"d":"0.00"},{"v":191600,"d":"191,600.00"},{"v":88476.35,"d":"88,476.35"},{"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"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},{"v":51000,"d":"51,000.00"},{"v":8500,"d":"8,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":6000,"d":"6,000.00"},{"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,"05",null,null,{"v":51000,"d":"51,000.00"},{"v":8500,"d":"8,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":6000,"d":"6,000.00"},{"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"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":51000,"d":"51,000.00"},{"v":8500,"d":"8,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":6000,"d":"6,000.00"},{"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"}]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":12,"n_cols":19,"rows_kept":12,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：工信局",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":792600,"d":"792600.00"},{"v":741600,"d":"741600.00"},459623.65,{"v":16000,"d":"16000.00"},{"v":20000,"d":"20000.00"},{"v":52500,"d":"52500.00"},{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},88476.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51000,"d":"51000.00"},{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},{"v":741600,"d":"741600.00"},{"v":741600,"d":"741600.00"},459623.65,{"v":16000,"d":"16000.00"},{"v":20000,"d":"20000.00"},{"v":52500,"d":"52500.00"},{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},88476.35,{"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"}]
[null,"01",null,null,{"v":741600,"d":"741600.00"},{"v":741600,"d":"741600.00"},459623.65,{"v":16000,"d":"16000.00"},{"v":20000,"d":"20000.00"},{"v":52500,"d":"52500.00"},{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},88476.35,{"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"}]
["  206","  01","01","行政运行（科学技术管理事务）",{"v":741600,"d":"741600.00"},{"v":741600,"d":"741600.00"},459623.65,{"v":16000,"d":"16000.00"},{"v":20000,"d":"20000.00"},{"v":52500,"d":"52500.00"},{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},88476.35,{"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"}]
["215",{"$nulls":3},{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"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":"51000.00"},{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"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":"51000.00"},{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"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":"51000.00"},{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：工信局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":208,"d":"208.00"},{"$nulls":3},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":8,"d":"8.00"},null,null,{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":1,"d":"1.00"},null,{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":208,"d":"208.00"},{"v":8,"d":"8.00"},{"v":1,"d":"1.00"},"死亡抚恤",{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭（政府预算）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称工信局",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","死亡抚恤",{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
["填报单位：工信局",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）","一般预算拨款","201、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":5858962.61,"d":"5,858,962.61"},"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":460000,"d":"460,000.00"},"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":4549046.71,"d":"4,549,046.71"},4474096.37,{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":656375.56,"d":"656,375.56"},{"v":640853.2,"d":"640853.20"},{"v":0,"d":"0.00"}]
["其他收入",{"v":94907.66,"d":"94,907.66"},"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":956575.76,"d":"956,575.76"},496575.76,{"v":460000,"d":"460,000.00"}]
[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":251872.24,"d":"251,872.24"},247437.28,{"v":0,"d":"0.00"}]
[null,null,"222、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":6413870.27,"d":"6,413,870.27"},"本年支出合计",{"v":6413870.27,"d":"6,413,870.27"},5858962.61,{"v":460000,"d":"460,000.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":27,"n_cols":19,"rows_kept":27,"merged":[[1,0,1,18],[2,0,2,4],[2,17,2,18],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,18],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
["单位名称工信局",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5858962.61,"d":"5,858,962.61"},{"v":5008962.61,"d":"5,008,962.61"},{"v":4209102.61,"d":"4,209,102.61"},{"v":777600,"d":"777,600.00"},{"v":22260,"d":"22,260.00"},{"v":850000,"d":"850,000.00"},{"v":650000,"d":"650,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":3724096.37,"d":"3,724,096.37"},{"v":3724096.37,"d":"3,724,096.37"},{"v":2997496.37,"d":"2,997,496.37"},{"v":726600,"d":"726,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},{"v":3724096.37,"d":"3,724,096.37"},{"v":3724096.37,"d":"3,724,096.37"},{"v":2997496.37,"d":"2,997,496.37"},{"v":726600,"d":"726,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","01","行政运行（科学技术管理事务）",{"v":3724096.37,"d":"3,724,096.37"},{"v":3724096.37,"d":"3,724,096.37"},{"v":2997496.37,"d":"2,997,496.37"},{"v":726600,"d":"726,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":247437.28,"d":"247,437.28"},{"v":247437.28,"d":"247,437.28"},{"v":247437.28,"d":"247,437.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":247437.28,"d":"247,437.28"},{"v":247437.28,"d":"247,437.28"},{"v":247437.28,"d":"247,437.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":221852.32,"d":"221,852.32"},{"v":221852.32,"d":"221,852.32"},{"v":221852.32,"d":"221,852.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":25584.96,"d":"25,584.96"},{"v":25584.96,"d":"25,584.96"},{"v":25584.96,"d":"25,584.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  04","99","其他技术研究与开发支出",{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":550000,"d":"550,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1115168.96,"d":"1,115,168.96"},{"v":1015168.96,"d":"1,015,168.96"},{"v":964168.96,"d":"964,168.96"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":618593.2,"d":"618,593.20"},{"v":618593.2,"d":"618,593.20"},{"v":618593.2,"d":"618,593.20"},{"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"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":63962.4,"d":"63,962.40"},{"v":63962.4,"d":"63,962.40"},{"v":63962.4,"d":"63,962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":554630.8,"d":"554,630.80"},{"v":554630.8,"d":"554,630.80"},{"v":554630.8,"d":"554,630.80"},{"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"}]
["215",{"$nulls":3},{"v":496575.76,"d":"496,575.76"},{"v":396575.76,"d":"396,575.76"},{"v":345575.76,"d":"345,575.76"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":396575.76,"d":"396,575.76"},{"v":396575.76,"d":"396,575.76"},{"v":345575.76,"d":"345,575.76"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","死亡抚恤",{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":23,"n_cols":9,"rows_kept":23,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出情况表"]
["单位名称工信局",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5008962.61,"d":"5,008,962.61"},{"v":5008962.61,"d":"5,008,962.61"},{"v":4209102.61,"d":"4,209,102.61"},{"v":777600,"d":"777,600.00"},{"v":22260,"d":"22,260.00"}]
[null,"01",null,null,{"v":3724096.37,"d":"3,724,096.37"},{"v":3724096.37,"d":"3,724,096.37"},{"v":2997496.37,"d":"2,997,496.37"},{"v":726600,"d":"726,600.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},{"v":3724096.37,"d":"3,724,096.37"},{"v":3724096.37,"d":"3,724,096.37"},{"v":2997496.37,"d":"2,997,496.37"},{"v":726600,"d":"726,600.00"},{"v":0,"d":"0.00"}]
["  206","  01","01","行政运行（科学技术管理事务）",{"v":3724096.37,"d":"3,724,096.37"},{"v":3724096.37,"d":"3,724,096.37"},{"v":2997496.37,"d":"2,997,496.37"},{"v":726600,"d":"726,600.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":247437.28,"d":"247,437.28"},{"v":247437.28,"d":"247,437.28"},{"v":247437.28,"d":"247,437.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":247437.28,"d":"247,437.28"},{"v":247437.28,"d":"247,437.28"},{"v":247437.28,"d":"247,437.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":221852.32,"d":"221,852.32"},{"v":221852.32,"d":"221,852.32"},{"v":221852.32,"d":"221,852.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":25584.96,"d":"25,584.96"},{"v":25584.96,"d":"25,584.96"},{"v":25584.96,"d":"25,584.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":1015168.96,"d":"1,015,168.96"},{"v":1015168.96,"d":"1,015,168.96"},{"v":964168.96,"d":"964,168.96"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":618593.2,"d":"618,593.20"},{"v":618593.2,"d":"618,593.20"},{"v":618593.2,"d":"618,593.20"},{"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":63962.4,"d":"63,962.40"},{"v":63962.4,"d":"63,962.40"},{"v":63962.4,"d":"63,962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":554630.8,"d":"554,630.80"},{"v":554630.8,"d":"554,630.80"},{"v":554630.8,"d":"554,630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},{"v":396575.76,"d":"396,575.76"},{"v":396575.76,"d":"396,575.76"},{"v":345575.76,"d":"345,575.76"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":396575.76,"d":"396,575.76"},{"v":396575.76,"d":"396,575.76"},{"v":345575.76,"d":"345,575.76"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"}]
["208",{"$nulls":3},{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"}]
["  208","  08","01","死亡抚恤",{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":19,"n_cols":21,"rows_kept":19,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位名称：工信局",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",4209102.61,{"v":3092966,"d":"3092966.00"},{"v":1825116,"d":"1825116.00"},{"v":599472,"d":"599472.00"},{"v":87662,"d":"87662.00"},{"v":580716,"d":"580716.00"},868699.33,216507.62,{"v":0,"d":"0.00"},33598.51,{"v":618593.2,"d":"618593.20"},{"v":0,"d":"0.00"},247437.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,2997496.37,{"v":2773154,"d":"2773154.00"},{"v":1628628,"d":"1628628.00"},{"v":599472,"d":"599472.00"},{"v":87662,"d":"87662.00"},{"v":457392,"d":"457392.00"},224342.37,194120.78,{"v":0,"d":"0.00"},30221.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},2997496.37,{"v":2773154,"d":"2773154.00"},{"v":1628628,"d":"1628628.00"},{"v":599472,"d":"599472.00"},{"v":87662,"d":"87662.00"},{"v":457392,"d":"457392.00"},224342.37,194120.78,{"v":0,"d":"0.00"},30221.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","01","行政运行（科学技术管理事务）",2997496.37,{"v":2773154,"d":"2773154.00"},{"v":1628628,"d":"1628628.00"},{"v":599472,"d":"599472.00"},{"v":87662,"d":"87662.00"},{"v":457392,"d":"457392.00"},224342.37,194120.78,{"v":0,"d":"0.00"},30221.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,247437.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},247437.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},247437.28,{"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"},247437.28,{"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",25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,964168.96,{"v":319812,"d":"319812.00"},{"v":196488,"d":"196488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123324,"d":"123324.00"},644356.96,22386.84,{"v":0,"d":"0.00"},3376.92,{"v":618593.2,"d":"618593.20"},{"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",{"$nulls":3},{"v":618593.2,"d":"618593.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":618593.2,"d":"618593.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":618593.2,"d":"618593.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},345575.76,{"v":319812,"d":"319812.00"},{"v":196488,"d":"196488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123324,"d":"123324.00"},25763.76,22386.84,{"v":0,"d":"0.00"},3376.92,{"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"}]
["  215","  05","01","行政运行（工业和信息产业监管）",345575.76,{"v":319812,"d":"319812.00"},{"v":196488,"d":"196488.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123324,"d":"123324.00"},25763.76,22386.84,{"v":0,"d":"0.00"},3376.92,{"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"}]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":19,"n_cols":13,"rows_kept":19,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称工信局",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",4209102.61,3773979.49,{"v":2773154,"d":"2773154.00"},778973.17,221852.32,{"v":0,"d":"0.00"},435123.12,435123.12,{"v":0,"d":"0.00"}]
[null,"01",null,null,2997496.37,2997496.37,{"v":2773154,"d":"2773154.00"},224342.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},2997496.37,2997496.37,{"v":2773154,"d":"2773154.00"},224342.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","01","行政运行（科学技术管理事务）",2997496.37,2997496.37,{"v":2773154,"d":"2773154.00"},224342.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,247437.28,221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},221852.32,{"v":0,"d":"0.00"},25584.96,25584.96,{"v":0,"d":"0.00"}]
["221",{"$nulls":3},247437.28,221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},221852.32,{"v":0,"d":"0.00"},25584.96,25584.96,{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",221852.32,221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,25584.96,{"v":0,"d":"0.00"}]
[null,"05",null,null,964168.96,{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},409538.16,409538.16,{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":618593.2,"d":"618593.20"},{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"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":554630.8,"d":"554630.80"},{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":554630.8,"d":"554630.80"},{"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":63962.4,"d":"63962.40"},{"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":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},345575.76,{"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"},345575.76,345575.76,{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",345575.76,{"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"},345575.76,345575.76,{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":16,"n_cols":32,"rows_kept":16,"merged":[[1,0,1,24],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称工信局",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1427600,"d":"1,427,600.00"},{"v":144500,"d":"144,500.00"},{"v":157000,"d":"157,000.00"},{"v":8500,"d":"8,500.00"},{"v":71000,"d":"71,000.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72000,"d":"72,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"v":37000,"d":"37,000.00"},{"v":185000,"d":"185,000.00"},{"v":62000,"d":"62,000.00"},{"v":17257.25,"d":"17,257.25"},{"v":49866.4,"d":"49,866.40"},{"v":0,"d":"0.00"},{"v":211600,"d":"211,600.00"},{"v":311876.35,"d":"311,876.35"},{"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":25000,"d":"25,000.0000"}]
[null,"01",null,null,{"v":726600,"d":"726,600.00"},{"v":60000,"d":"60,000.00"},{"v":67000,"d":"67,000.00"},{"v":4500,"d":"4,500.00"},{"v":33000,"d":"33,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":90000,"d":"90,000.00"},{"v":52000,"d":"52,000.00"},{"v":12757.25,"d":"12,757.25"},{"v":39866.4,"d":"39,866.40"},{"v":0,"d":"0.00"},{"v":191600,"d":"191,600.00"},{"v":82876.35,"d":"82,876.35"},{"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"}]
["206",{"$nulls":3},{"v":726600,"d":"726,600.00"},{"v":60000,"d":"60,000.00"},{"v":67000,"d":"67,000.00"},{"v":4500,"d":"4,500.00"},{"v":33000,"d":"33,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":90000,"d":"90,000.00"},{"v":52000,"d":"52,000.00"},{"v":12757.25,"d":"12,757.25"},{"v":39866.4,"d":"39,866.40"},{"v":0,"d":"0.00"},{"v":191600,"d":"191,600.00"},{"v":82876.35,"d":"82,876.35"},{"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"}]
["  206","  01","01","行政运行（科学技术管理事务）",{"v":726600,"d":"726,600.00"},{"v":60000,"d":"60,000.00"},{"v":67000,"d":"67,000.00"},{"v":4500,"d":"4,500.00"},{"v":33000,"d":"33,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":90000,"d":"90,000.00"},{"v":52000,"d":"52,000.00"},{"v":12757.25,"d":"12,757.25"},{"v":39866.4,"d":"39,866.40"},{"v":0,"d":"0.00"},{"v":191600,"d":"191,600.00"},{"v":82876.35,"d":"82,876.35"},{"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,"04",null,null,{"v":550000,"d":"550,000.00"},{"v":56000,"d":"56,000.00"},{"v":60000,"d":"60,000.00"},{"v":4000,"d":"4,000.00"},{"v":38000,"d":"38,000.00"},{"v":9000,"d":"9,000.00"},{"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":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":80000,"d":"80,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":213000,"d":"213,000.00"},{"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":5000,"d":"5,000.0000"}]
["206",{"$nulls":3},{"v":550000,"d":"550,000.00"},{"v":56000,"d":"56,000.00"},{"v":60000,"d":"60,000.00"},{"v":4000,"d":"4,000.00"},{"v":38000,"d":"38,000.00"},{"v":9000,"d":"9,000.00"},{"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":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":80000,"d":"80,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":213000,"d":"213,000.00"},{"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":5000,"d":"5,000.0000"}]
["  206","  04","99","其他技术研究与开发支出",{"v":550000,"d":"550,000.00"},{"v":56000,"d":"56,000.00"},{"v":60000,"d":"60,000.00"},{"v":4000,"d":"4,000.00"},{"v":38000,"d":"38,000.00"},{"v":9000,"d":"9,000.00"},{"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":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":80000,"d":"80,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":213000,"d":"213,000.00"},{"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":5000,"d":"5,000.0000"}]
[null,"05",null,null,{"v":151000,"d":"151,000.00"},{"v":28500,"d":"28,500.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":16000,"d":"16,000.00"},{"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":20000,"d":"20,000.0000"}]
["215",{"$nulls":3},{"v":151000,"d":"151,000.00"},{"v":28500,"d":"28,500.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":16000,"d":"16,000.00"},{"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":20000,"d":"20,000.0000"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"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":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":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":20000,"d":"20,000.0000"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":51000,"d":"51,000.00"},{"v":8500,"d":"8,500.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":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]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称工信局",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":1427600,"d":"1,427,600.00"},{"v":1376600,"d":"1,376,600.00"},{"v":728723.65,"d":"728,723.65"},{"v":30000,"d":"30,000.00"},{"v":35000,"d":"35,000.00"},{"v":87000,"d":"87,000.00"},{"v":175000,"d":"175,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":305876.35,"d":"305,876.35"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":51000,"d":"51,000.00"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,{"v":726600,"d":"726,600.00"},{"v":726600,"d":"726,600.00"},{"v":451723.65,"d":"451,723.65"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":52000,"d":"52,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":82876.35,"d":"82,876.35"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},{"v":726600,"d":"726,600.00"},{"v":726600,"d":"726,600.00"},{"v":451723.65,"d":"451,723.65"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":52000,"d":"52,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":82876.35,"d":"82,876.35"},{"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"}]
["  206","  01","01","行政运行（科学技术管理事务）",{"v":726600,"d":"726,600.00"},{"v":726600,"d":"726,600.00"},{"v":451723.65,"d":"451,723.65"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":52000,"d":"52,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":82876.35,"d":"82,876.35"},{"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"}]
[null,"04",null,null,{"v":550000,"d":"550,000.00"},{"v":550000,"d":"550,000.00"},{"v":212000,"d":"212,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213000,"d":"213,000.00"},{"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"}]
["206",{"$nulls":3},{"v":550000,"d":"550,000.00"},{"v":550000,"d":"550,000.00"},{"v":212000,"d":"212,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213000,"d":"213,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  04","99","其他技术研究与开发支出",{"v":550000,"d":"550,000.00"},{"v":550000,"d":"550,000.00"},{"v":212000,"d":"212,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213000,"d":"213,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":151000,"d":"151,000.00"},{"v":100000,"d":"100,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":51000,"d":"51,000.00"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},{"v":151000,"d":"151,000.00"},{"v":100000,"d":"100,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":51000,"d":"51,000.00"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":51000,"d":"51,000.00"},{"v":51000,"d":"51,000.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":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"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":9,"n_cols":16,"rows_kept":9,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称工信局",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","死亡抚恤",{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称工信局",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","死亡抚恤",{"v":22260,"d":"22,260.00"},{"v":22260,"d":"22,260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金","index":20,"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]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
["单位名称工信局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","99","其他工业和信息产业监管支出",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":450000,"d":"450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金（政府预算）","index":21,"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]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称工信局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","99","其他工业和信息产业监管支出",{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专户","index":22,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称工信局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专户（政府预算）","index":23,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称工信局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款","index":24,"n_rows":26,"n_cols":17,"rows_kept":26,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["一般预算拨款-经费拨款"]
["单位名称工信局",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",5858962.61,5008962.61,4209102.61,{"v":777600,"d":"777600.00"},{"v":22260,"d":"22260.00"},{"v":850000,"d":"850000.00"},{"v":650000,"d":"650000.00"},{"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"}]
[206,{"$nulls":3},4474096.37,3724096.37,2997496.37,{"v":726600,"d":"726600.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750000.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,1,null,null,3724096.37,3724096.37,2997496.37,{"v":726600,"d":"726600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[206,1,1,"行政运行（科学技术管理事务）",3724096.37,3724096.37,2997496.37,{"v":726600,"d":"726600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,4,null,null,{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750000.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[206,4,99,"其他技术研究与开发支出",{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750000.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},{"v":640853.2,"d":"640853.20"},{"v":640853.2,"d":"640853.20"},{"v":618593.2,"d":"618593.20"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":618593.2,"d":"618593.20"},{"v":618593.2,"d":"618593.20"},{"v":618593.2,"d":"618593.20"},{"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":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":554630.8,"d":"554630.80"},{"v":554630.8,"d":"554630.80"},{"v":554630.8,"d":"554630.80"},{"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"}]
[null,8,null,null,{"v":22260,"d":"22260.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,8,1,"死亡抚恤",{"v":22260,"d":"22260.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,{"$nulls":3},496575.76,396575.76,345575.76,{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,5,null,null,496575.76,396575.76,345575.76,{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,5,1,"行政运行（工业和信息产业监管）",396575.76,396575.76,345575.76,{"v":51000,"d":"51000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[215,5,1,"行政运行（工业和信息产业监管）",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},247437.28,247437.28,247437.28,{"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"}]
[null,2,null,null,247437.28,247437.28,247437.28,{"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",25584.96,25584.96,25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",221852.32,221852.32,221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":26,"n_cols":17,"rows_kept":26,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称工信局",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",5858962.61,3773979.49,{"v":1376600,"d":"1376600.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},486123.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",{"$nulls":3},4474096.37,2997496.37,{"v":1276600,"d":"1276600.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,3724096.37,2997496.37,{"v":726600,"d":"726600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","01","行政运行（科学技术管理事务）",3724096.37,2997496.37,{"v":726600,"d":"726600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,null,{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  04","99","其他技术研究与开发支出",{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":640853.2,"d":"640853.20"},{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":618593.2,"d":"618593.20"},{"v":554630.8,"d":"554630.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63962.4,"d":"63962.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":554630.8,"d":"554630.80"},{"v":554630.8,"d":"554630.80"},{"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"}]
[null,"08",null,null,{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","01","死亡抚恤",{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22260,"d":"22260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",{"$nulls":3},496575.76,{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},396575.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,496575.76,{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},396575.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",396575.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},396575.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","行政运行（工业和信息产业监管）",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},247437.28,221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,247437.28,221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",221852.32,221852.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25584.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专项","index":26,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["专项资金预算汇总表"]
["单位名称工信局",{"$nulls":6},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":1310000,"d":"1310000.00"},{"v":850000,"d":"850000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新型墙体材料宣传工作经费",{"v":260000,"d":"260000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新型墙体专项成本经费",{"v":200000,"d":"200000.00"},{"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"}]
["科技专项经费",{"v":750000,"d":"750000.00"},{"v":750000,"d":"750000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新型工业化资金",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":27,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,0,0,6],[1,0,1,2],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
["单位名称工信局",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市墙体材料改革散装水泥管理办公室",{"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"}]
["临湘市工业和科技信息化局",{"v":175000,"d":"175000.00"},{"v":175000,"d":"175000.00"},{"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":7,"n_cols":22,"rows_kept":7,"merged":[[0,0,0,21],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,3,20],[2,21,3,21]],"flags":["formulas_cached_only"]}
["整体支出绩效目标申报表"]
["单位名称工信局",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["702001","临湘市工业和科技信息化局","周敏","3108598",51,47,"负责全市工业经济和科技发展的统筹和协调，协调推进工业化和信息化融合发展，拟定促进产学研结合的相关政策措施，统筹和组织实施国家、省、市的工业、科技、知识产权、信息化等方面的项目申报，负责地震、墙改、电力、知识产权的相关协调和执法工作，负责国有及集体工业企业改制工作。内设10个股室，下设7个二级机构。",546.77,537.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9.49,546.77,461.77,{"v":85,"d":"85.00"},{"v":17.5,"d":"17.50"},{"v":0,"d":"0.00"},{"v":17.5,"d":"17.50"},{"v":0,"d":"0.00"},"负责全市工业经济和科技发展的统筹和协调，拟定促进产学研相结合的政策措施，组织项目申报，完成相关指标考核。"]
["702002","临湘市墙体材料改革散装水泥管理办公室","冯伟","3730812",5,5,null,94.61,48.61,{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},94.61,48.61,{"v":46,"d":"46.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"}]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":19,"n_cols":55,"rows_kept":19,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]],"flags":["formulas_cached_only"]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"v":480000,"d":"480,000.00"},{"v":1096000,"d":"1,096,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":636000,"d":"636,000.00"}]
["702001","临湘市工业和科技信息化局","国资局","201901-201912",null,null," 黄晓","3722528","负责全市工业经济和科技发展的统筹和协调，拟定促进产学研相结合的政策措施，组织项目申报，完成相关指标考核。",null,{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":536000,"d":"536,000.00"},null,null,"负责全市工业经济和科技发展的统筹和协调，拟定促进产学研相结合的政策措施，组织项目申报，完成相关指标考核。","负责全市工业经济和科技发展的统筹和协调，拟定促进产学研相结合的政策措施，组织项目申报，完成相关指标考核。"]
["702001","临湘市工业和科技信息化局","国资局","201901-201912","延续项目",null,"黄晓","3722528",null,null,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["702002","临湘市墙体材料改革散装水泥管理办公室","国资局","201901-201912","延续项目","其他专项类","冯伟","3730812",null,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["702002","临湘市墙体材料改革散装水泥管理办公室","国资局","201901-201912","延续项目","其他专项类","冯伟","3730812",null,null,{"v":280000,"d":"280,000.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[{"$nulls":53},0,0]

{"sheet":"绩效目标-附表","index":30,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["临湘市工业和科技信息化局","新型工业化资金",null,null,{"v":10,"d":"10.00"}]
["临湘市工业和科技信息化局","科技专项经费",null,null,{"v":75,"d":"75.00"}]

{"sheet":"5-政府采购预算表","index":31,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,11,0,13],[1,0,1,14],[2,0,2,10],[2,11,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"录入05表"]
["2019年部门预算政府采购预算表"]
[{"$nulls":14},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
[null,"合计",{"$nulls":3},20,null,{"v":210000,"d":"210,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市工业和科技信息化局",{"$nulls":3},17,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["702001","  临湘市工业和科技信息化局","货物类","科技专项经费","台式计算机",6,"台",{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"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"}]
["702001","  临湘市工业和科技信息化局","货物类","科技专项经费","其他打印设备",4,"台",{"v":6800,"d":"6,800.00"},{"v":6800,"d":"6,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["702001","  临湘市工业和科技信息化局","工程类","科技专项经费","行政单位用房",0,"栋",{"v":150200,"d":"150,200.00"},{"v":150200,"d":"150,200.00"},{"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"}]
["702001","  临湘市工业和科技信息化局","货物类","科技专项经费","复印机",2,"台",{"v":2000,"d":"2,000.00"},{"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"}]
["702001","  临湘市工业和科技信息化局","货物类","科技专项经费","其他制冷空调设备",5,"台",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市墙体材料改革散装水泥管理办公室",{"$nulls":3},3,null,{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["702002","  临湘市墙体材料改革散装水泥管理办公室","货物类","新型墙体材料宣传工作经费","打印设备",1,null,{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["702002","  临湘市墙体材料改革散装水泥管理办公室","货物类","新型墙体材料宣传工作经费","其他计算机设备",2,null,{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]