{"text_format":"3","workbook":"xlsx","n_sheets":32,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门支出总表(分类)","支出分类（政府预算）","基本-工资福利","基本-工资福利（政府预算）","基本-商品和服务支出","基本-商品和服务支出（政府预算）","基本-个人家庭","基本-个人家庭（政府预算）","财政拨款收支总表的","一般预算支出表的","一般预算基本支出表","一般-工资福利","一般-工资福利（政府预算）","一般-商品和服务支出","一般-商品和服务支出（政府预算）","一般-个人家庭","一般-个人家庭（政府预算）","基金","基金（政府预算）","专户","专户（政府预算）","经费拨款","经费拨款（政府预算）","专项","三公","绩效目标整体申报","项目绩效目标申报表","5-政府采购预算表","绩效目标-附表"],"not_rendered":{"defined_names":64},"read":"whole","date_system":"1900"}

{"sheet":"部门收支总表","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]]}
["2021年部门预算收支总表"]
["填报单位：临湘市市场监督管理局机关 ",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":31025826.62,"d":"31,025,826.62"},"基本支出",{"v":24584101.34,"d":"24,584,101.34"},"201、一般公共服务支出",{"v":27195607.58,"d":"27,195,607.58"}]
["   经费拨款",{"v":25325826.62,"d":"25,325,826.62"},"  301、工资福利支出",{"v":20885701.34,"d":"20,885,701.34"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":5700000,"d":"5,700,000.00"},"  302、商品和服务支出",{"v":3666000,"d":"3,666,000.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":32400,"d":"32,400.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":6541725.28,"d":"6,541,725.28"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":100000,"d":"100,000.00"},"  302、商品和服务支出",{"v":6141725.28,"d":"6,141,725.28"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":2249770.24,"d":"2,249,770.24"}]
["其他收入",{"v":0,"d":"0.00"},"  309、资本性支出（基本建设）",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":400000,"d":"400,000.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":1680448.8,"d":"1,680,448.80"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"224、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":31125826.62,"d":"31,125,826.62"},"本年支出合计",{"v":31125826.62,"d":"31,125,826.62"},"本年支出合计",{"v":31125826.62,"d":"31,125,826.62"}]

{"sheet":"部门收入总表","index":1,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]]}
[]
["部门收入总体情况表"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":10},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",31125826.62,25325826.62,{"v":5700000,"d":"5700000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市市场监督管理局",31125826.62,25325826.62,{"v":5700000,"d":"5700000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["123001","  临湘市市场监督管理局机关",31125826.62,25325826.62,{"v":5700000,"d":"5700000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":21,"n_cols":12,"rows_kept":21,"merged":[[1,0,1,11],[2,0,2,4],[3,0,3,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]]}
[]
["部门支出总体情况表"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":10},"单位：元"]
["功能科目",{"$nulls":3},"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","其他收入"]
["类","款","项","科目名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",31125826.62,25325826.62,{"v":5700000,"d":"5700000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",27195607.58,21995283.86,5100323.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",1377230.04,1177230.04,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",1377230.04,1177230.04,{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",25818377.54,20818053.82,5000323.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",19286152.26,19138053.82,148098.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","04","市场主体管理",{"v":1918700,"d":"1918700.00"},{"v":80000,"d":"80000.00"},{"v":1838700,"d":"1838700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","05","市场秩序执法",{"v":1310500,"d":"1310500.00"},{"v":60000,"d":"60000.00"},{"v":1250500,"d":"1250500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","16","食品安全监管",3303025.28,{"v":1540000,"d":"1540000.00"},1763025.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",2249770.24,2222254.72,27515.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"行政事业单位养老支出",2249770.24,2222254.72,27515.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2240598.4,"d":"2240598.40"},2222254.72,18343.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",9171.84,{"v":0,"d":"0.00"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1680448.80"},1108288.04,572160.76,{"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"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1680448.80"},1108288.04,572160.76,{"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"}]
["    221","  02","01","住房公积金",{"v":1680448.8,"d":"1680448.80"},1108288.04,572160.76,{"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"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":22,"n_cols":18,"rows_kept":22,"merged":[[1,0,1,17],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]]}
[]
["部门支出总表分类"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":16},"单位：元"]
["功能科目",{"$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",31125826.62,24584101.34,20885701.34,{"v":3666000,"d":"3666000.00"},{"v":32400,"d":"32400.00"},6541725.28,6141725.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",27195607.58,{"v":20653882.3,"d":"20653882.30"},{"v":16955482.3,"d":"16955482.30"},{"v":3666000,"d":"3666000.00"},{"v":32400,"d":"32400.00"},6541725.28,6141725.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",1377230.04,1367730.04,1225730.04,{"v":142000,"d":"142000.00"},{"v":0,"d":"0.00"},{"v":9500,"d":"9500.00"},{"v":9500,"d":"9500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",1377230.04,1367730.04,1225730.04,{"v":142000,"d":"142000.00"},{"v":0,"d":"0.00"},{"v":9500,"d":"9500.00"},{"v":9500,"d":"9500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",25818377.54,19286152.26,15729752.26,{"v":3524000,"d":"3524000.00"},{"v":32400,"d":"32400.00"},6532225.28,6132225.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",19286152.26,19286152.26,15729752.26,{"v":3524000,"d":"3524000.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","04","市场主体管理",{"v":1918700,"d":"1918700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1918700,"d":"1918700.00"},{"v":1518700,"d":"1518700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","05","市场秩序执法",{"v":1310500,"d":"1310500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1310500,"d":"1310500.00"},{"v":1310500,"d":"1310500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","16","食品安全监管",3303025.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3303025.28,3303025.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",2249770.24,2249770.24,2249770.24,{"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"}]
["  208","05",null,"行政事业单位养老支出",2249770.24,2249770.24,2249770.24,{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2240598.4,"d":"2240598.40"},{"v":2240598.4,"d":"2240598.40"},{"v":2240598.4,"d":"2240598.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",9171.84,9171.84,9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"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"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"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"}]
["    221","  02","01","住房公积金",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"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"}]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":22,"n_cols":20,"rows_kept":22,"merged":[[1,0,1,19],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",31125826.62,20885701.34,9807725.28,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",27195607.58,{"v":16955482.3,"d":"16955482.30"},9807725.28,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",1377230.04,1225730.04,{"v":151500,"d":"151500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",1377230.04,1225730.04,{"v":151500,"d":"151500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",25818377.54,15729752.26,9656225.28,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",19286152.26,15729752.26,{"v":3524000,"d":"3524000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","04","市场主体管理",{"v":1918700,"d":"1918700.00"},{"v":0,"d":"0.00"},{"v":1518700,"d":"1518700.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","05","市场秩序执法",{"v":1310500,"d":"1310500.00"},{"v":0,"d":"0.00"},{"v":1310500,"d":"1310500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","16","食品安全监管",3303025.28,{"v":0,"d":"0.00"},3303025.28,{"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"}]
["208",null,null,"社会保障和就业支出",2249770.24,2249770.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"行政事业单位养老支出",2249770.24,2249770.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":2240598.4,"d":"2240598.40"},{"v":2240598.4,"d":"2240598.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",9171.84,9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":5,"n_rows":18,"n_cols":22,"rows_kept":18,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20],[3,21,4,21]]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出","附加性支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",20885701.34,{"v":14964688,"d":"14964688.00"},{"v":9090924,"d":"9090924.00"},{"v":3107460,"d":"3107460.00"},{"v":463564,"d":"463564.00"},{"v":2302740,"d":"2302740.00"},{"v":5375557.9,"d":"5375557.90"},1041614.56,{"v":0,"d":"0.00"},158313.26,2380833.28,9171.84,1785624.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},545455.44]
["201",null,null,"一般公共服务支出",{"v":16955482.3,"d":"16955482.30"},{"v":14964688,"d":"14964688.00"},{"v":9090924,"d":"9090924.00"},{"v":3107460,"d":"3107460.00"},{"v":463564,"d":"463564.00"},{"v":2302740,"d":"2302740.00"},1445338.86,1041614.56,{"v":0,"d":"0.00"},158313.26,140234.88,{"v":0,"d":"0.00"},105176.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},545455.44]
["  201","13",null,"商贸事务",1225730.04,{"v":876468,"d":"876468.00"},{"v":552300,"d":"552300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324168,"d":"324168.00"},316124.04,61352.76,{"v":0,"d":"0.00"},9360.24,140234.88,{"v":0,"d":"0.00"},105176.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33138,"d":"33138.00"}]
["    201","  13","50","    事业运行（商贸事务）",1225730.04,{"v":876468,"d":"876468.00"},{"v":552300,"d":"552300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324168,"d":"324168.00"},316124.04,61352.76,{"v":0,"d":"0.00"},9360.24,140234.88,{"v":0,"d":"0.00"},105176.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33138,"d":"33138.00"}]
["  201","38",null,"市场监督管理事务",15729752.26,{"v":14088220,"d":"14088220.00"},{"v":8538624,"d":"8538624.00"},{"v":3107460,"d":"3107460.00"},{"v":463564,"d":"463564.00"},{"v":1978572,"d":"1978572.00"},1129214.82,{"v":980261.8,"d":"980261.80"},{"v":0,"d":"0.00"},148953.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},512317.44]
["    201","  38","01","    行政运行",15729752.26,{"v":14088220,"d":"14088220.00"},{"v":8538624,"d":"8538624.00"},{"v":3107460,"d":"3107460.00"},{"v":463564,"d":"463564.00"},{"v":1978572,"d":"1978572.00"},1129214.82,{"v":980261.8,"d":"980261.80"},{"v":0,"d":"0.00"},148953.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},512317.44]
["208",null,null,"社会保障和就业支出",2249770.24,{"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"},2249770.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2240598.4,"d":"2240598.40"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"行政事业单位养老支出",2249770.24,{"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"},2249770.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2240598.4,"d":"2240598.40"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":2240598.4,"d":"2240598.40"},{"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":2240598.4,"d":"2240598.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2240598.4,"d":"2240598.40"},{"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","06","    机关事业单位职业年金缴费支出",9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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"}]
["    221","  02","01","    住房公积金",{"v":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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"}]

{"sheet":"基本-工资福利（政府预算）","index":6,"n_rows":18,"n_cols":13,"rows_kept":18,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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",20885701.34,20885701.34,{"v":14964688,"d":"14964688.00"},3589932.94,1785624.96,545455.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":16955482.3,"d":"16955482.30"},{"v":16955482.3,"d":"16955482.30"},{"v":14964688,"d":"14964688.00"},{"v":1340162.7,"d":"1340162.70"},105176.16,545455.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",1225730.04,1225730.04,{"v":876468,"d":"876468.00"},210947.88,105176.16,{"v":33138,"d":"33138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","    事业运行（商贸事务）",1225730.04,1225730.04,{"v":876468,"d":"876468.00"},210947.88,105176.16,{"v":33138,"d":"33138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",15729752.26,15729752.26,{"v":14088220,"d":"14088220.00"},1129214.82,{"v":0,"d":"0.00"},512317.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","    行政运行",15729752.26,15729752.26,{"v":14088220,"d":"14088220.00"},1129214.82,{"v":0,"d":"0.00"},512317.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",2249770.24,2249770.24,{"v":0,"d":"0.00"},2249770.24,{"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"}]
["  208","05",null,"行政事业单位养老支出",2249770.24,2249770.24,{"v":0,"d":"0.00"},2249770.24,{"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"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":2240598.4,"d":"2240598.40"},{"v":2240598.4,"d":"2240598.40"},{"v":0,"d":"0.00"},{"v":2240598.4,"d":"2240598.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","    机关事业单位职业年金缴费支出",9171.84,9171.84,{"v":0,"d":"0.00"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":11,"n_cols":32,"rows_kept":11,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":3666000,"d":"3,666,000.00"},{"v":346500,"d":"346,500.00"},{"v":322000,"d":"322,000.00"},{"v":21000,"d":"21,000.00"},{"v":204250,"d":"204,250.00"},{"v":32000,"d":"32,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":168000,"d":"168,000.00"},{"v":56500,"d":"56,500.00"},{"v":39000,"d":"39,000.00"},{"v":44933,"d":"44,933.00"},{"v":66150,"d":"66,150.00"},{"v":170000,"d":"170,000.00"},{"v":100000,"d":"100,000.00"},{"v":254827,"d":"254,827.00"},{"v":14500,"d":"14,500.00"},{"v":200000,"d":"200,000.00"},{"v":928000,"d":"928,000.00"},{"v":598340,"d":"598,340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":3666000,"d":"3,666,000.00"},{"v":346500,"d":"346,500.00"},{"v":322000,"d":"322,000.00"},{"v":21000,"d":"21,000.00"},{"v":204250,"d":"204,250.00"},{"v":32000,"d":"32,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":168000,"d":"168,000.00"},{"v":56500,"d":"56,500.00"},{"v":39000,"d":"39,000.00"},{"v":44933,"d":"44,933.00"},{"v":66150,"d":"66,150.00"},{"v":170000,"d":"170,000.00"},{"v":100000,"d":"100,000.00"},{"v":254827,"d":"254,827.00"},{"v":14500,"d":"14,500.00"},{"v":200000,"d":"200,000.00"},{"v":928000,"d":"928,000.00"},{"v":598340,"d":"598,340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",{"v":142000,"d":"142,000.00"},{"v":6500,"d":"6,500.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":4250,"d":"4,250.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":4933,"d":"4,933.00"},{"v":6150,"d":"6,150.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":14827,"d":"14,827.00"},{"v":14500,"d":"14,500.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":40340,"d":"40,340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",{"v":142000,"d":"142,000.00"},{"v":6500,"d":"6,500.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":4250,"d":"4,250.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":4933,"d":"4,933.00"},{"v":6150,"d":"6,150.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":14827,"d":"14,827.00"},{"v":14500,"d":"14,500.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":40340,"d":"40,340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",{"v":3524000,"d":"3,524,000.00"},{"v":340000,"d":"340,000.00"},{"v":320000,"d":"320,000.00"},{"v":20000,"d":"20,000.00"},{"v":200000,"d":"200,000.00"},{"v":30000,"d":"30,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":50000,"d":"50,000.00"},{"v":39000,"d":"39,000.00"},{"v":40000,"d":"40,000.00"},{"v":60000,"d":"60,000.00"},{"v":150000,"d":"150,000.00"},{"v":100000,"d":"100,000.00"},{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":927000,"d":"927,000.00"},{"v":558000,"d":"558,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",{"v":3524000,"d":"3,524,000.00"},{"v":340000,"d":"340,000.00"},{"v":320000,"d":"320,000.00"},{"v":20000,"d":"20,000.00"},{"v":200000,"d":"200,000.00"},{"v":30000,"d":"30,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":50000,"d":"50,000.00"},{"v":39000,"d":"39,000.00"},{"v":40000,"d":"40,000.00"},{"v":60000,"d":"60,000.00"},{"v":150000,"d":"150,000.00"},{"v":100000,"d":"100,000.00"},{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":927000,"d":"927,000.00"},{"v":558000,"d":"558,000.00"},{"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":11,"n_cols":19,"rows_kept":11,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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":3666000,"d":"3666000.00"},{"v":3666000,"d":"3666000.00"},{"v":2430077,"d":"2430077.00"},{"v":44933,"d":"44933.00"},{"v":66150,"d":"66150.00"},{"v":100000,"d":"100000.00"},{"v":170000,"d":"170000.00"},{"v":200000,"d":"200000.00"},{"v":56500,"d":"56500.00"},{"v":598340,"d":"598340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":3666000,"d":"3666000.00"},{"v":3666000,"d":"3666000.00"},{"v":2430077,"d":"2430077.00"},{"v":44933,"d":"44933.00"},{"v":66150,"d":"66150.00"},{"v":100000,"d":"100000.00"},{"v":170000,"d":"170000.00"},{"v":200000,"d":"200000.00"},{"v":56500,"d":"56500.00"},{"v":598340,"d":"598340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",{"v":142000,"d":"142000.00"},{"v":142000,"d":"142000.00"},{"v":64077,"d":"64077.00"},{"v":4933,"d":"4933.00"},{"v":6150,"d":"6150.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6500.00"},{"v":40340,"d":"40340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",{"v":142000,"d":"142000.00"},{"v":142000,"d":"142000.00"},{"v":64077,"d":"64077.00"},{"v":4933,"d":"4933.00"},{"v":6150,"d":"6150.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6500.00"},{"v":40340,"d":"40340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",{"v":3524000,"d":"3524000.00"},{"v":3524000,"d":"3524000.00"},{"v":2366000,"d":"2366000.00"},{"v":40000,"d":"40000.00"},{"v":60000,"d":"60000.00"},{"v":100000,"d":"100000.00"},{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":50000,"d":"50000.00"},{"v":558000,"d":"558000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",{"v":3524000,"d":"3524000.00"},{"v":3524000,"d":"3524000.00"},{"v":2366000,"d":"2366000.00"},{"v":40000,"d":"40000.00"},{"v":60000,"d":"60000.00"},{"v":100000,"d":"100000.00"},{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":50000,"d":"50000.00"},{"v":558000,"d":"558000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":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]]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      201","    38","  01","行政运行",{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭（政府预算）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]]}
["2021年部门预算收支总表"]
["填报单位：临湘市市场监督管理局机关 ",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）",{"v":31025826.62,"d":"31,025,826.62"},"201、一般公共服务支出",{"v":27195607.58,"d":"27,195,607.58"},27095607.58,{"v":0,"d":"0.00"}]
["   经费拨款",{"v":25325826.62,"d":"25,325,826.62"},"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":5700000,"d":"5,700,000.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":100000,"d":"100,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":2249770.24,"d":"2,249,770.24"},2249770.24,{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"}]
[null,null,"222、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"224、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":31125826.62,"d":"31,125,826.62"},"本年支出合计",{"v":31125826.62,"d":"31,125,826.62"},31025826.62,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":22,"n_cols":19,"rows_kept":22,"merged":[[1,0,1,18],[2,0,2,4],[2,17,2,18],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,18],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]]}
[]
["一般公共预算支出情况表"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":16},"单位：元"]
["功能科目",{"$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":31025826.62,"d":"31,025,826.62"},{"v":24493601.34,"d":"24,493,601.34"},{"v":20885701.34,"d":"20,885,701.34"},{"v":3575500,"d":"3,575,500.00"},{"v":32400,"d":"32,400.00"},{"v":6532225.28,"d":"6,532,225.28"},{"v":6132225.28,"d":"6,132,225.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":27095607.58,"d":"27,095,607.58"},{"v":20563382.3,"d":"20,563,382.30"},{"v":16955482.3,"d":"16,955,482.30"},{"v":3575500,"d":"3,575,500.00"},{"v":32400,"d":"32,400.00"},{"v":6532225.28,"d":"6,532,225.28"},{"v":6132225.28,"d":"6,132,225.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",{"v":1277230.04,"d":"1,277,230.04"},{"v":1277230.04,"d":"1,277,230.04"},{"v":1225730.04,"d":"1,225,730.04"},{"v":51500,"d":"51,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",{"v":1277230.04,"d":"1,277,230.04"},{"v":1277230.04,"d":"1,277,230.04"},{"v":1225730.04,"d":"1,225,730.04"},{"v":51500,"d":"51,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",{"v":25818377.54,"d":"25,818,377.54"},{"v":19286152.26,"d":"19,286,152.26"},{"v":15729752.26,"d":"15,729,752.26"},{"v":3524000,"d":"3,524,000.00"},{"v":32400,"d":"32,400.00"},{"v":6532225.28,"d":"6,532,225.28"},{"v":6132225.28,"d":"6,132,225.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",{"v":19286152.26,"d":"19,286,152.26"},{"v":19286152.26,"d":"19,286,152.26"},{"v":15729752.26,"d":"15,729,752.26"},{"v":3524000,"d":"3,524,000.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","04","市场主体管理",{"v":1918700,"d":"1,918,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1918700,"d":"1,918,700.00"},{"v":1518700,"d":"1,518,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","05","市场秩序执法",{"v":1310500,"d":"1,310,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1310500,"d":"1,310,500.00"},{"v":1310500,"d":"1,310,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","16","食品安全监管",{"v":3303025.28,"d":"3,303,025.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3303025.28,"d":"3,303,025.28"},{"v":3303025.28,"d":"3,303,025.28"},{"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"}]
["208",null,null,"社会保障和就业支出",{"v":2249770.24,"d":"2,249,770.24"},{"v":2249770.24,"d":"2,249,770.24"},{"v":2249770.24,"d":"2,249,770.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"行政事业单位养老支出",{"v":2249770.24,"d":"2,249,770.24"},{"v":2249770.24,"d":"2,249,770.24"},{"v":2249770.24,"d":"2,249,770.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2240598.4,"d":"2,240,598.40"},{"v":2240598.4,"d":"2,240,598.40"},{"v":2240598.4,"d":"2,240,598.40"},{"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","06","机关事业单位职业年金缴费支出",{"v":9171.84,"d":"9,171.84"},{"v":9171.84,"d":"9,171.84"},{"v":9171.84,"d":"9,171.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"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"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"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"}]
["    221","  02","01","住房公积金",{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"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"}]

{"sheet":"一般预算基本支出表","index":13,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]]}
[]
["一般公共预算基本支出情况表"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":7},"单位：元"]
["功能科目",{"$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":24493601.34,"d":"24,493,601.34"},{"v":24493601.34,"d":"24,493,601.34"},{"v":20885701.34,"d":"20,885,701.34"},{"v":3575500,"d":"3,575,500.00"},{"v":32400,"d":"32,400.00"}]
["201",null,null,"一般公共服务支出",{"v":20563382.3,"d":"20,563,382.30"},{"v":20563382.3,"d":"20,563,382.30"},{"v":16955482.3,"d":"16,955,482.30"},{"v":3575500,"d":"3,575,500.00"},{"v":32400,"d":"32,400.00"}]
["  201","13",null,"商贸事务",{"v":1277230.04,"d":"1,277,230.04"},{"v":1277230.04,"d":"1,277,230.04"},{"v":1225730.04,"d":"1,225,730.04"},{"v":51500,"d":"51,500.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",{"v":1277230.04,"d":"1,277,230.04"},{"v":1277230.04,"d":"1,277,230.04"},{"v":1225730.04,"d":"1,225,730.04"},{"v":51500,"d":"51,500.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",{"v":19286152.26,"d":"19,286,152.26"},{"v":19286152.26,"d":"19,286,152.26"},{"v":15729752.26,"d":"15,729,752.26"},{"v":3524000,"d":"3,524,000.00"},{"v":32400,"d":"32,400.00"}]
["    201","  38","01","行政运行",{"v":19286152.26,"d":"19,286,152.26"},{"v":19286152.26,"d":"19,286,152.26"},{"v":15729752.26,"d":"15,729,752.26"},{"v":3524000,"d":"3,524,000.00"},{"v":32400,"d":"32,400.00"}]
["208",null,null,"社会保障和就业支出",{"v":2249770.24,"d":"2,249,770.24"},{"v":2249770.24,"d":"2,249,770.24"},{"v":2249770.24,"d":"2,249,770.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"行政事业单位养老支出",{"v":2249770.24,"d":"2,249,770.24"},{"v":2249770.24,"d":"2,249,770.24"},{"v":2249770.24,"d":"2,249,770.24"},{"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":2240598.4,"d":"2,240,598.40"},{"v":2240598.4,"d":"2,240,598.40"},{"v":2240598.4,"d":"2,240,598.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",{"v":9171.84,"d":"9,171.84"},{"v":9171.84,"d":"9,171.84"},{"v":9171.84,"d":"9,171.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":1680448.8,"d":"1,680,448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":18,"n_cols":22,"rows_kept":18,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20],[3,21,4,21]]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位名称：临湘市市场监督管理局机关 ",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出","附加性支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",20885701.34,{"v":14964688,"d":"14964688.00"},{"v":9090924,"d":"9090924.00"},{"v":3107460,"d":"3107460.00"},{"v":463564,"d":"463564.00"},{"v":2302740,"d":"2302740.00"},3589932.94,1041614.56,{"v":0,"d":"0.00"},158313.26,2380833.28,9171.84,1785624.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},545455.44]
["201",null,null,"一般公共服务支出",{"v":16955482.3,"d":"16955482.30"},{"v":14964688,"d":"14964688.00"},{"v":9090924,"d":"9090924.00"},{"v":3107460,"d":"3107460.00"},{"v":463564,"d":"463564.00"},{"v":2302740,"d":"2302740.00"},{"v":1340162.7,"d":"1340162.70"},1041614.56,{"v":0,"d":"0.00"},158313.26,140234.88,{"v":0,"d":"0.00"},105176.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},545455.44]
["  201","13",null,"商贸事务",1225730.04,{"v":876468,"d":"876468.00"},{"v":552300,"d":"552300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324168,"d":"324168.00"},210947.88,61352.76,{"v":0,"d":"0.00"},9360.24,140234.88,{"v":0,"d":"0.00"},105176.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33138,"d":"33138.00"}]
["    201","  13","50","事业运行（商贸事务）",1225730.04,{"v":876468,"d":"876468.00"},{"v":552300,"d":"552300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324168,"d":"324168.00"},210947.88,61352.76,{"v":0,"d":"0.00"},9360.24,140234.88,{"v":0,"d":"0.00"},105176.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33138,"d":"33138.00"}]
["  201","38",null,"市场监督管理事务",15729752.26,{"v":14088220,"d":"14088220.00"},{"v":8538624,"d":"8538624.00"},{"v":3107460,"d":"3107460.00"},{"v":463564,"d":"463564.00"},{"v":1978572,"d":"1978572.00"},1129214.82,{"v":980261.8,"d":"980261.80"},{"v":0,"d":"0.00"},148953.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},512317.44]
["    201","  38","01","行政运行",15729752.26,{"v":14088220,"d":"14088220.00"},{"v":8538624,"d":"8538624.00"},{"v":3107460,"d":"3107460.00"},{"v":463564,"d":"463564.00"},{"v":1978572,"d":"1978572.00"},1129214.82,{"v":980261.8,"d":"980261.80"},{"v":0,"d":"0.00"},148953.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},512317.44]
["208",null,null,"社会保障和就业支出",2249770.24,{"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"},2249770.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2240598.4,"d":"2240598.40"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"行政事业单位养老支出",2249770.24,{"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"},2249770.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2240598.4,"d":"2240598.40"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2240598.4,"d":"2240598.40"},{"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":2240598.4,"d":"2240598.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2240598.4,"d":"2240598.40"},{"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","06","机关事业单位职业年金缴费支出",9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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"}]
["    221","  02","01","住房公积金",{"v":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"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"}]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":18,"n_cols":13,"rows_kept":18,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]]}
[]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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",20885701.34,20885701.34,{"v":14964688,"d":"14964688.00"},3589932.94,1785624.96,545455.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":16955482.3,"d":"16955482.30"},{"v":16955482.3,"d":"16955482.30"},{"v":14964688,"d":"14964688.00"},{"v":1340162.7,"d":"1340162.70"},105176.16,545455.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",1225730.04,1225730.04,{"v":876468,"d":"876468.00"},210947.88,105176.16,{"v":33138,"d":"33138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",1225730.04,1225730.04,{"v":876468,"d":"876468.00"},210947.88,105176.16,{"v":33138,"d":"33138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",15729752.26,15729752.26,{"v":14088220,"d":"14088220.00"},1129214.82,{"v":0,"d":"0.00"},512317.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",15729752.26,15729752.26,{"v":14088220,"d":"14088220.00"},1129214.82,{"v":0,"d":"0.00"},512317.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",2249770.24,2249770.24,{"v":0,"d":"0.00"},2249770.24,{"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"}]
["  208","05",null,"行政事业单位养老支出",2249770.24,2249770.24,{"v":0,"d":"0.00"},2249770.24,{"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"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":2240598.4,"d":"2240598.40"},{"v":2240598.4,"d":"2240598.40"},{"v":0,"d":"0.00"},{"v":2240598.4,"d":"2240598.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","06","机关事业单位职业年金缴费支出",9171.84,9171.84,{"v":0,"d":"0.00"},9171.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"住房改革支出",{"v":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1680448.8,"d":"1680448.80"},{"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":1680448.8,"d":"1680448.80"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1680448.8,"d":"1680448.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":14,"n_cols":32,"rows_kept":14,"merged":[[1,0,1,24],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",9707725.28,{"v":1330000,"d":"1330000.00"},{"v":1358700,"d":"1358700.00"},{"v":20000,"d":"20000.00"},{"v":200000,"d":"200000.00"},{"v":30000,"d":"30000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1078000,"d":"1078000.00"},{"v":250000,"d":"250000.00"},{"v":39000,"d":"39000.00"},{"v":44933,"d":"44933.00"},{"v":60267,"d":"60267.00"},{"v":170000,"d":"170000.00"},{"v":750000,"d":"750000.00"},{"v":245300,"d":"245300.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":928000,"d":"928000.00"},2903525.28,{"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"}]
["201",null,null,"一般公共服务支出",9707725.28,{"v":1330000,"d":"1330000.00"},{"v":1358700,"d":"1358700.00"},{"v":20000,"d":"20000.00"},{"v":200000,"d":"200000.00"},{"v":30000,"d":"30000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1078000,"d":"1078000.00"},{"v":250000,"d":"250000.00"},{"v":39000,"d":"39000.00"},{"v":44933,"d":"44933.00"},{"v":60267,"d":"60267.00"},{"v":170000,"d":"170000.00"},{"v":750000,"d":"750000.00"},{"v":245300,"d":"245300.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":928000,"d":"928000.00"},2903525.28,{"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"}]
["  201","13",null,"商贸事务",{"v":51500,"d":"51500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4933,"d":"4933.00"},{"v":267,"d":"267.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":5300,"d":"5300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",{"v":51500,"d":"51500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4933,"d":"4933.00"},{"v":267,"d":"267.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":5300,"d":"5300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",9656225.28,{"v":1330000,"d":"1330000.00"},{"v":1358700,"d":"1358700.00"},{"v":20000,"d":"20000.00"},{"v":200000,"d":"200000.00"},{"v":30000,"d":"30000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060000,"d":"1060000.00"},{"v":250000,"d":"250000.00"},{"v":39000,"d":"39000.00"},{"v":40000,"d":"40000.00"},{"v":60000,"d":"60000.00"},{"v":150000,"d":"150000.00"},{"v":750000,"d":"750000.00"},{"v":240000,"d":"240000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":927000,"d":"927000.00"},2901525.28,{"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"}]
["    201","  38","01","行政运行",{"v":3524000,"d":"3524000.00"},{"v":340000,"d":"340000.00"},{"v":320000,"d":"320000.00"},{"v":20000,"d":"20000.00"},{"v":200000,"d":"200000.00"},{"v":30000,"d":"30000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":50000,"d":"50000.00"},{"v":39000,"d":"39000.00"},{"v":40000,"d":"40000.00"},{"v":60000,"d":"60000.00"},{"v":150000,"d":"150000.00"},{"v":100000,"d":"100000.00"},{"v":240000,"d":"240000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":927000,"d":"927000.00"},{"v":558000,"d":"558000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","04","市场主体管理",{"v":1518700,"d":"1518700.00"},{"v":360000,"d":"360000.00"},{"v":308700,"d":"308700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":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":350000,"d":"350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","05","市场秩序执法",{"v":1310500,"d":"1310500.00"},{"v":230000,"d":"230000.00"},{"v":330000,"d":"330000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300000.00"},{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250500,"d":"250500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","16","食品安全监管",3303025.28,{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":410000,"d":"410000.00"},{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1893025.28,{"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"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":14,"n_cols":19,"rows_kept":14,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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",9707725.28,9707725.28,{"v":5329000,"d":"5329000.00"},{"v":44933,"d":"44933.00"},{"v":60267,"d":"60267.00"},{"v":750000,"d":"750000.00"},{"v":170000,"d":"170000.00"},{"v":200000,"d":"200000.00"},{"v":250000,"d":"250000.00"},2903525.28,{"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"}]
["201",null,null,"一般公共服务支出",9707725.28,9707725.28,{"v":5329000,"d":"5329000.00"},{"v":44933,"d":"44933.00"},{"v":60267,"d":"60267.00"},{"v":750000,"d":"750000.00"},{"v":170000,"d":"170000.00"},{"v":200000,"d":"200000.00"},{"v":250000,"d":"250000.00"},2903525.28,{"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"}]
["  201","13",null,"商贸事务",{"v":51500,"d":"51500.00"},{"v":51500,"d":"51500.00"},{"v":24300,"d":"24300.00"},{"v":4933,"d":"4933.00"},{"v":267,"d":"267.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",{"v":51500,"d":"51500.00"},{"v":51500,"d":"51500.00"},{"v":24300,"d":"24300.00"},{"v":4933,"d":"4933.00"},{"v":267,"d":"267.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",9656225.28,9656225.28,{"v":5304700,"d":"5304700.00"},{"v":40000,"d":"40000.00"},{"v":60000,"d":"60000.00"},{"v":750000,"d":"750000.00"},{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":250000,"d":"250000.00"},2901525.28,{"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"}]
["    201","  38","01","行政运行",{"v":3524000,"d":"3524000.00"},{"v":3524000,"d":"3524000.00"},{"v":2366000,"d":"2366000.00"},{"v":40000,"d":"40000.00"},{"v":60000,"d":"60000.00"},{"v":100000,"d":"100000.00"},{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":50000,"d":"50000.00"},{"v":558000,"d":"558000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","04","市场主体管理",{"v":1518700,"d":"1518700.00"},{"v":1518700,"d":"1518700.00"},{"v":868700,"d":"868700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"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"}]
["    201","  38","05","市场秩序执法",{"v":1310500,"d":"1310500.00"},{"v":1310500,"d":"1310500.00"},{"v":860000,"d":"860000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},{"v":250500,"d":"250500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","16","食品安全监管",3303025.28,3303025.28,{"v":1210000,"d":"1210000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50000.00"},1893025.28,{"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"}]

{"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]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"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]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"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":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["政府性基金预算支出情况表"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":15},"单位：元"]
["功能科目",{"$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":"基金（政府预算）","index":21,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$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":"专户","index":22,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":15},"单位：元"]
["功能科目",{"$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]]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$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":21,"n_cols":17,"rows_kept":21,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["一般预算拨款-经费拨款"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":15},"单位：元"]
["功能科目",{"$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",25325826.62,23645826.62,20057926.62,{"v":3555500,"d":"3555500.00"},{"v":32400,"d":"32400.00"},{"v":1680000,"d":"1680000.00"},{"v":1680000,"d":"1680000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",21995283.86,20315283.86,16727383.86,{"v":3555500,"d":"3555500.00"},{"v":32400,"d":"32400.00"},{"v":1680000,"d":"1680000.00"},{"v":1680000,"d":"1680000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",1177230.04,1177230.04,1125730.04,{"v":51500,"d":"51500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",1177230.04,1177230.04,1125730.04,{"v":51500,"d":"51500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",20818053.82,19138053.82,15601653.82,{"v":3504000,"d":"3504000.00"},{"v":32400,"d":"32400.00"},{"v":1680000,"d":"1680000.00"},{"v":1680000,"d":"1680000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",19138053.82,19138053.82,15601653.82,{"v":3504000,"d":"3504000.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","04","市场主体管理",{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","05","市场秩序执法",{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60000.00"},{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","16","食品安全监管",{"v":1540000,"d":"1540000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1540000,"d":"1540000.00"},{"v":1540000,"d":"1540000.00"},{"v":0,"d":"0.00"},{"v":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,"社会保障和就业支出",2222254.72,2222254.72,2222254.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"行政事业单位养老支出",2222254.72,2222254.72,2222254.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",2222254.72,2222254.72,2222254.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",1108288.04,1108288.04,1108288.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"住房改革支出",1108288.04,1108288.04,1108288.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",1108288.04,1108288.04,1108288.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":21,"n_cols":17,"rows_kept":21,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",25325826.62,20057926.62,{"v":5235500,"d":"5235500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",null,null,"一般公共服务支出",21995283.86,16727383.86,{"v":5235500,"d":"5235500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","13",null,"商贸事务",1177230.04,1125730.04,{"v":51500,"d":"51500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  13","50","事业运行（商贸事务）",1177230.04,1125730.04,{"v":51500,"d":"51500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  201","38",null,"市场监督管理事务",20818053.82,15601653.82,{"v":5184000,"d":"5184000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","01","行政运行",19138053.82,15601653.82,{"v":3504000,"d":"3504000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32400,"d":"32400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","04","市场主体管理",{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","05","市场秩序执法",{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    201","  38","16","食品安全监管",{"v":1540000,"d":"1540000.00"},{"v":0,"d":"0.00"},{"v":1540000,"d":"1540000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"社会保障和就业支出",2222254.72,2222254.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"行政事业单位养老支出",2222254.72,2222254.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",2222254.72,2222254.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",1108288.04,1108288.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"住房改革支出",1108288.04,1108288.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",1108288.04,1108288.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专项","index":26,"n_rows":11,"n_cols":9,"rows_kept":11,"merged":[[1,0,1,8],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]]}
[]
["专项资金预算汇总表"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":7},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营服务收入","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":6541725.28,"d":"6,541,725.28"},{"v":1680000,"d":"1680000.00"},4852225.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["征收成本",{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["行政执法",{"v":1310500,"d":"1,310,500.00"},{"v":60000,"d":"60000.00"},{"v":1250500,"d":"1250500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["食品安全",{"v":1763025.28,"d":"1,763,025.28"},{"v":0,"d":"0.00"},1763025.28,{"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"}]
["食品安全监督抽样和检验经费",{"v":1540000,"d":"1,540,000.00"},{"v":1540000,"d":"1540000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["市场监管",{"v":1918700,"d":"1,918,700.00"},{"v":80000,"d":"80000.00"},{"v":1838700,"d":"1838700.00"},{"v":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]]}
["一般公共预算“三公”经费预算表"]
["单位名称临湘市市场监督管理局机关 ",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":370000,"d":"370,000.00"},{"v":170000,"d":"170000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"}]
["临湘市市场监督管理局",{"v":370000,"d":"370,000.00"},{"v":170000,"d":"170000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"}]
["  临湘市市场监督管理局机关",{"v":370000,"d":"370,000.00"},{"v":170000,"d":"170000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":6,"n_cols":22,"rows_kept":6,"merged":[[0,0,0,21],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,3,20],[2,21,3,21]]}
["整体支出绩效目标申报表"]
["单位名称临湘市市场监督管理局机关 和 临湘市商务综合执法大队",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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]
["123001","临湘市市场监督管理局机关","严俐","3736905",241,236,"市场主体监管执法、守护老百姓饮食用药安全",{"v":3112.58,"d":"3,112.58"},{"v":2532.58,"d":"2,532.58"},{"v":0,"d":"0.00"},{"v":570,"d":"570.00"},{"v":10,"d":"10.00"},{"v":3112.58,"d":"3,112.58"},{"v":2458.41,"d":"2,458.41"},654.17,{"v":37,"d":"37.00"},{"v":20,"d":"20.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},"推进商事改革,加大执法力度,保障人民群众饮食用药安全","",""]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":18,"n_cols":55,"rows_kept":18,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},501.83,653.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(S11:S14)","v":501.83},{"$f":"SUM(T11:T14)","v":653.22}]
["123001","临湘市市场监督管理局机关","行政政法股","2021.1-2021.12","延续项目","其他专项类","李四海","13787306999","餐饮质量提升、网络市场监管","湘市监食[2020]194号、岳市监办发[2020]61号、",{"v":91,"d":"91.00"},131.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91,"d":"91.00"},131.05,"餐饮质量提升、网络市场监管、特种设备监管、反不正当竞争执法、加大盐业市场监管，知识产权保护，打击传销","餐饮质量提升、网络市场监管、特种设备监管、反不正当竞争执法、加大盐业市场监管，知识产权保护，打击传销","加大执法办案力度，创建无传销社区","加大执法办案力度，创建无传销社区","创建五传销社区","2个",null,"餐饮质量","提升",{"$nulls":19},"满意","满意"]
["123001","临湘市市场监督管理局机关","行政政法股","2021.1-2021.12","延续项目","其他专项类","李四海","13787306999","食品安全监管执法、食品抽检","食品安全法",{"v":166.3,"d":"166.30"},{"v":176.3,"d":"176.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166.3,"d":"166.30"},{"v":176.3,"d":"176.30"},"对我市食品药品进行监管，确保老百姓饮食用药安全","食品安全法","加大监测监管力度，全面开展食品药品安全整治","全面推进食品药品安全战略，源头防控，过程严管，坚持监管与服务并重","抽检批次","600批次",null,"检验质量","基本满足",null,"完成时间","一年",{"$nulls":7},"满足抽检要求","建立抽检机制",{"$nulls":7},"满意","满意"]
["123001","临湘市市场监督管理局机关","行政政法股","2021.1-2021.12","延续项目","其他专项类","李四海","13787306999","优化营商环境、“双随机、一公开”","湘市监发[2020]87号、湘市监信[2020]160号、",244.53,191.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},244.53,191.87,"优化营商环境、商事制度改革、“一件事一天办”","优化营商环境、商事制度改革、禁捕退捕","推行“证照分离”改革试点，完善监督检查监管机制","以深化商事制度“放管服”综合配套改革为重点，大力推进“便民登记工程、智慧监管工程、服务摇篮工程”","行政处罚信息公示率、","100%",null,"工业产品监督抽查","5类、184种",null,"质量、产品","提升",{"$nulls":4},"推进商事制度改革、优化营商环境",null,null,"满意度","满意",{"$nulls":7},"满意","满意"]
["123001","临湘市市场监督管理局机关","行政政法股","2021.1-2021.12","新增项目","其他专项类","李四海","13787306999","食品安全监管执法、食品抽检","食品安全法",{"v":0,"d":"0.00"},{"v":154,"d":"154.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154,"d":"154.00"},"对我市食品药品进行监管，确保老百姓饮食用药安全","食品安全法","加大监测监管力度，全面开展食品药品安全整治","全面推进食品药品安全战略，源头防控，过程严管，坚持监管与服务并重","抽检批次","600批次",null,"检验质量","基本满足",null,"完成时间","一年",{"$nulls":7},"满足抽检要求","建立抽检机制",{"$nulls":7},"满意","满意"]
[]
[]
[]
[{"$nulls":53},0,0]

{"sheet":"5-政府采购预算表","index":30,"n_rows":12,"n_cols":15,"rows_kept":12,"merged":[[0,11,0,13],[1,0,1,14],[2,0,2,10],[2,11,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]]}
[{"$nulls":14},"录入05表"]
["2021年部门预算政府采购预算表"]
[{"$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",{"$nulls":3},42,null,{"v":1940000,"d":"1,940,000.00"},{"v":1540000,"d":"1,540,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市市场监督管理局机关",{"$nulls":3},42,null,{"v":1940000,"d":"1,940,000.00"},{"v":1540000,"d":"1,540,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["123001","  临湘市市场监督管理局机关","工程类","市场监管","行政单位用房施工",1,"栋",{"v":275000,"d":"275,000.00"},{"v":0,"d":"0.00"},{"v":275000,"d":"275,000.00"},{"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"}]
["123001","  临湘市市场监督管理局机关","货物类","市场监管","激光打印机",15,"台",{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"},{"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"}]
["123001","  临湘市市场监督管理局机关","货物类","食品安全监督抽样和检验经费","食品检测、监测设备",1,null,{"v":1540000,"d":"1,540,000.00"},{"v":1540000,"d":"1,540,000.00"},{"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"}]
["123001","  临湘市市场监督管理局机关","货物类","市场监管","台、桌类",10,"套",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["123001","  临湘市市场监督管理局机关","货物类","市场监管","台式计算机",15,"台",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标-附表","index":31,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,0,0,4]]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["临湘市市场监督管理局机关","基本支出","临预算","236",{"v":2458.41,"d":"2,458.41"}]
["临湘市市场监督管理局机关","市场监管","湘市监发[2020]87号、湘市监信[2020]160号、","236",191.87]
["临湘市市场监督管理局机关","行政执法","湘市监食[2020]194号、岳市监办发[2020]61号、","236",131.05]
["临湘市市场监督管理局机关","食品安全","食品安全法","236",{"v":330.3,"d":"330.30"}]
["临湘市市场监督管理局机关","商贸事务","商贸","236",0.95]