{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表","4、部门支出总表（部门经济）","5、部门支出总表（政府经济）","6、基本支出-工资福利","7、工资福利（政府经济）","8、基本-商品服务","9、商品服务（政府经济）","10、基本-个人家庭","11、个人家庭（政府经济）","12、财政拨款收支总表","13、一般预算支出表","14、一般预算基本支出表","15、一般-工资福利","16、工资福利（政府经济2）","17、一般-商品服务","18、商品服务（政府经济2）","19、一般-个人家庭","20、个人家庭（政府经济2）","21、政府性基金支出表","22、政府性基金（政府经济）","23、纳入专户","24、纳入专户（政府经济）","25、经费拨款","26、经费拨款（政府经济）","27、专项","28、三公","29、项目支出绩效目标","30、部门整体支出绩效目标"],"not_rendered":{"external_links":1,"defined_names":58},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["部门收支总体情况表"]
["沅江市科学技术和工业信息化局",{"$nulls":6},"单位：千元"]
["收         入",null,"支           出"]
["项      目","本年预算","项目（按功能分类）","本年预算","项目（按部门预算经济分类）","本年预算","项目（按政府预算经济分类）","本年预算"]
["一、公共财政拨款",9537.28,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",5736.48,"一、机关工资福利支出",{"v":4930.9,"d":"4930.90"}]
["    经费拨款",9377.28,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":4930.9,"d":"4930.90"},"二、机关商品和服务支出",{"v":4400.8,"d":"4400.80"}]
["    纳入公共预算管理的非税收入拨款",{"v":160,"d":"160.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":550,"d":"550.00"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",255.58,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":3850.8,"d":"3850.80"},"五、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["四、上级财政补助收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":2300,"d":"2300.00"},"    1、业务类专项",{"v":3850.8,"d":"3850.80"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"       专项商品和服务支出",{"v":3850.8,"d":"3850.80"},"七、对个人和家庭的补助",255.58]
["六、其他收入",{"v":50,"d":"50.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"       专项对个人和家庭的补助",{"v":0,"d":"0.00"},"八、债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    2、投资类专项",{"v":0,"d":"0.00"},"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},"       债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"       资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"       资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"    3、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"       市级项目支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",6893.27,"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",394.01]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"三十、抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
["本年收入合计",9587.28,"本年支出合计",9587.28,"本年支出合计",9587.28,"本年支出合计",9587.28]

{"sheet":"2、部门收入总表","index":1,"n_rows":6,"n_cols":10,"rows_kept":6,"merged":[[0,0,0,9],[2,0,2,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
["沅江市科学技术和工业信息化局",{"$nulls":8},"单位：千元"]
["单位",null,"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["单位代码","单位名称"]
[null,"合计",9587.28,9377.28,{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["004001","沅江市科学技术和工业信息化局",9587.28,9377.28,{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]

{"sheet":"3、部门支出总表","index":2,"n_rows":18,"n_cols":12,"rows_kept":18,"merged":[[0,0,0,11],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总体情况表"]
["沅江市科学技术和工业信息化局",{"$nulls":10},"单位：千元"]
["功能科目",{"$nulls":3},"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",9587.28,9377.28,{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["206",null,null,"科学技术支出",{"v":2300,"d":"2300.00"},{"v":2200,"d":"2200.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  科学技术管理事务",{"v":300,"d":"300.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","02","    一般行政管理事务（科学技术管理事务）",{"v":300,"d":"300.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  技术研究与开发",{"v":2000,"d":"2000.00"},{"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"}]
["  206","  04","99","    其他技术研究与开发支出",{"v":2000,"d":"2000.00"},{"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"}]
["215",null,null,"资源勘探工业信息等支出",6893.27,6783.27,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[null,"05",null,"  工业和信息产业监管",6893.27,6783.27,{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",5342.47,5342.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","02","    一般行政管理事务（工业和信息产业监管）",{"v":1550.8,"d":"1550.80"},{"v":1440.8,"d":"1440.80"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["221",null,null,"住房保障支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":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",394.01,394.01,{"v":0,"d":"0.00"},{"v":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":"4、部门支出总表（部门经济）","index":3,"n_rows":18,"n_cols":17,"rows_kept":18,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[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]],"flags":["formulas_cached_only"]}
["部门支出总表（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",9587.28,5736.48,{"v":4930.9,"d":"4930.90"},{"v":550,"d":"550.00"},255.58,{"v":3850.8,"d":"3850.80"},{"v":3850.8,"d":"3850.80"},{"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"}]
["206",null,null,"科学技术支出",{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  科学技术管理事务",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","02","    一般行政管理事务（科学技术管理事务）",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  技术研究与开发",{"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":2000,"d":"2000.00"},{"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"}]
["  206","  04","99","    其他技术研究与开发支出",{"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":2000,"d":"2000.00"},{"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"}]
["215",null,null,"资源勘探工业信息等支出",6893.27,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":1550.8,"d":"1550.80"},{"v":1550.8,"d":"1550.80"},{"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"}]
[null,"05",null,"  工业和信息产业监管",6893.27,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":1550.8,"d":"1550.80"},{"v":1550.8,"d":"1550.80"},{"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"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",5342.47,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","02","    一般行政管理事务（工业和信息产业监管）",{"v":1550.8,"d":"1550.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1550.8,"d":"1550.80"},{"v":1550.8,"d":"1550.80"},{"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"}]
["221",null,null,"住房保障支出",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"5、部门支出总表（政府经济）","index":4,"n_rows":18,"n_cols":14,"rows_kept":18,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总表（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"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","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",9587.28,{"v":4930.9,"d":"4930.90"},{"v":4400.8,"d":"4400.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",null,null,"科学技术支出",{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  科学技术管理事务",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","02","    一般行政管理事务（科学技术管理事务）",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  技术研究与开发",{"v":2000,"d":"2000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  04","99","    其他技术研究与开发支出",{"v":2000,"d":"2000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",6893.27,4536.89,{"v":2100.8,"d":"2100.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",6893.27,4536.89,{"v":2100.8,"d":"2100.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",5342.47,4536.89,{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","02","    一般行政管理事务（工业和信息产业监管）",{"v":1550.8,"d":"1550.80"},{"v":0,"d":"0.00"},{"v":1550.8,"d":"1550.80"},{"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"}]
["221",null,null,"住房保障支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"6、基本支出-工资福利","index":5,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":4930.9,"d":"4930.90"},{"v":3512.1,"d":"3512.10"},2102.06,871.42,166.26,372.36,1024.79,525.34,{"v":0,"d":"0.00"},439.36,{"v":0,"d":"0.00"},60.09,394.01,{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",4536.89,{"v":3512.1,"d":"3512.10"},2102.06,871.42,166.26,372.36,1024.79,525.34,{"v":0,"d":"0.00"},439.36,{"v":0,"d":"0.00"},60.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",4536.89,{"v":3512.1,"d":"3512.10"},2102.06,871.42,166.26,372.36,1024.79,525.34,{"v":0,"d":"0.00"},439.36,{"v":0,"d":"0.00"},60.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",4536.89,{"v":3512.1,"d":"3512.10"},2102.06,871.42,166.26,372.36,1024.79,525.34,{"v":0,"d":"0.00"},439.36,{"v":0,"d":"0.00"},60.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":4930.9,"d":"4930.90"},{"v":4930.9,"d":"4930.90"},{"v":3512.1,"d":"3512.10"},1024.79,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",4536.89,4536.89,{"v":3512.1,"d":"3512.10"},1024.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",4536.89,4536.89,{"v":3512.1,"d":"3512.10"},1024.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",4536.89,4536.89,{"v":3512.1,"d":"3512.10"},1024.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"8、基本-商品服务","index":7,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":550,"d":"550.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17]
["215",null,null,"资源勘探工业信息等支出",{"v":550,"d":"550.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17]
[null,"05",null,"  工业和信息产业监管",{"v":550,"d":"550.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17]
["  215","  05","01","    行政运行（工业和信息产业监管）",{"v":550,"d":"550.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17]

{"sheet":"9、商品服务（政府经济）","index":8,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":142,"d":"142.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17,{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":142,"d":"142.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17,{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":142,"d":"142.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17,{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":142,"d":"142.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17,{"v":0,"d":"0.00"}]

{"sheet":"10、基本-个人家庭","index":9,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",255.58,205.38,{"v":13.6,"d":"13.60"},{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",255.58,205.38,{"v":13.6,"d":"13.60"},{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",255.58,205.38,{"v":13.6,"d":"13.60"},{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",255.58,205.38,{"v":13.6,"d":"13.60"},{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"}]

{"sheet":"11、个人家庭（政府经济）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.98,{"v":36.6,"d":"36.60"}]
["215",null,null,"资源勘探工业信息等支出",255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.98,{"v":36.6,"d":"36.60"}]
[null,"05",null,"  工业和信息产业监管",255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.98,{"v":36.6,"d":"36.60"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.98,{"v":36.6,"d":"36.60"}]

{"sheet":"12、财政拨款收支总表","index":11,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
["沅江市科学技术和工业信息化局",{"$nulls":4},"单位：千元"]
["收      入",null,"支      出"]
["项    目","本年预算","项    目","合计","一般公共预算","政府性基金拨款"]
["一、一般公共预算拨款",9537.28,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    经费拨款",9377.28,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    纳入一般公共预算管理的非税收入拨款",{"v":160,"d":"160.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    上级财政补助收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":2300,"d":"2300.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"}]
[null,null,"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",6843.27,6843.27,{"v":0,"d":"0.00"}]
[null,null,"十六、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,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、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,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",394.01,394.01,{"v":0,"d":"0.00"}]
[null,null,"二十一、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,"二十二、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,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十九、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",9537.28,"本年支出合计",9537.28,9537.28,{"v":0,"d":"0.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":18,"n_cols":17,"rows_kept":18,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[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]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["沅江市科学技术和工业信息化局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",9537.28,5736.48,{"v":4930.9,"d":"4930.90"},{"v":550,"d":"550.00"},255.58,{"v":3800.8,"d":"3800.80"},{"v":3800.8,"d":"3800.80"},{"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"}]
["206",null,null,"科学技术支出",{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  科学技术管理事务",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","02","    一般行政管理事务（科学技术管理事务）",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  技术研究与开发",{"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":2000,"d":"2000.00"},{"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"}]
["  206","  04","99","    其他技术研究与开发支出",{"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":2000,"d":"2000.00"},{"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"}]
["215",null,null,"资源勘探工业信息等支出",6843.27,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":1500.8,"d":"1500.80"},{"v":1500.8,"d":"1500.80"},{"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"}]
[null,"05",null,"  工业和信息产业监管",6843.27,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":1500.8,"d":"1500.80"},{"v":1500.8,"d":"1500.80"},{"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"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",5342.47,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","02","    一般行政管理事务（工业和信息产业监管）",{"v":1500.8,"d":"1500.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500.8,"d":"1500.80"},{"v":1500.8,"d":"1500.80"},{"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"}]
["221",null,null,"住房保障支出",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"14、一般预算基本支出表","index":13,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["沅江市科学技术和工业信息化局",{"$nulls":6},"单位：千元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",5736.48,{"v":4930.9,"d":"4930.90"},{"v":550,"d":"550.00"},255.58]
["215",null,null,"资源勘探工业信息等支出",5342.47,4536.89,{"v":550,"d":"550.00"},255.58]
[null,"05",null,"  工业和信息产业监管",5342.47,4536.89,{"v":550,"d":"550.00"},255.58]
["  215","  05","01","    行政运行（工业和信息产业监管）",5342.47,4536.89,{"v":550,"d":"550.00"},255.58]
["221",null,null,"住房保障支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15、一般-工资福利","index":14,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":4930.9,"d":"4930.90"},{"v":3512.1,"d":"3512.10"},2102.06,871.42,166.26,372.36,1024.79,525.34,{"v":0,"d":"0.00"},439.36,{"v":0,"d":"0.00"},60.09,394.01,{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",4536.89,{"v":3512.1,"d":"3512.10"},2102.06,871.42,166.26,372.36,1024.79,525.34,{"v":0,"d":"0.00"},439.36,{"v":0,"d":"0.00"},60.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",4536.89,{"v":3512.1,"d":"3512.10"},2102.06,871.42,166.26,372.36,1024.79,525.34,{"v":0,"d":"0.00"},439.36,{"v":0,"d":"0.00"},60.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",4536.89,{"v":3512.1,"d":"3512.10"},2102.06,871.42,166.26,372.36,1024.79,525.34,{"v":0,"d":"0.00"},439.36,{"v":0,"d":"0.00"},60.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["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）"]
["沅江市科学技术和工业信息化局",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":4930.9,"d":"4930.90"},{"v":4930.9,"d":"4930.90"},{"v":3512.1,"d":"3512.10"},1024.79,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",4536.89,4536.89,{"v":3512.1,"d":"3512.10"},1024.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",4536.89,4536.89,{"v":3512.1,"d":"3512.10"},1024.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",4536.89,4536.89,{"v":3512.1,"d":"3512.10"},1024.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"17、一般-商品服务","index":16,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":550,"d":"550.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17]
["215",null,null,"资源勘探工业信息等支出",{"v":550,"d":"550.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17]
[null,"05",null,"  工业和信息产业监管",{"v":550,"d":"550.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17]
["  215","  05","01","    行政运行（工业和信息产业监管）",{"v":550,"d":"550.00"},{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17]

{"sheet":"18、商品服务（政府经济2）","index":17,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":142,"d":"142.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17,{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":142,"d":"142.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17,{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":142,"d":"142.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17,{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":142,"d":"142.00"},49.83,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},238.17,{"v":0,"d":"0.00"}]

{"sheet":"19、一般-个人家庭","index":18,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",255.58,205.38,{"v":13.6,"d":"13.60"},{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",255.58,205.38,{"v":13.6,"d":"13.60"},{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",255.58,205.38,{"v":13.6,"d":"13.60"},{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",255.58,205.38,{"v":13.6,"d":"13.60"},{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"}]

{"sheet":"20、个人家庭（政府经济2）","index":19,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.98,{"v":36.6,"d":"36.60"}]
["215",null,null,"资源勘探工业信息等支出",255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.98,{"v":36.6,"d":"36.60"}]
[null,"05",null,"  工业和信息产业监管",255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.98,{"v":36.6,"d":"36.60"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218.98,{"v":36.6,"d":"36.60"}]

{"sheet":"21、政府性基金支出表","index":20,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[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]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":15},"单位：千元"]
["功能科目",{"$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","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"22、政府性基金（政府经济）","index":21,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"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","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"23、纳入专户","index":22,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[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]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":15},"单位：千元"]
["功能科目",{"$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","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"24、纳入专户（政府经济）","index":23,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"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","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"25、经费拨款","index":24,"n_rows":18,"n_cols":17,"rows_kept":18,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[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]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按部门预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务性支出"]
["类","款","项"]
[{"$nulls":3},"合计",9377.28,5736.48,{"v":4930.9,"d":"4930.90"},{"v":550,"d":"550.00"},255.58,{"v":3640.8,"d":"3640.80"},{"v":3640.8,"d":"3640.80"},{"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"}]
["206",null,null,"科学技术支出",{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  科学技术管理事务",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","02","    一般行政管理事务（科学技术管理事务）",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  技术研究与开发",{"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":2000,"d":"2000.00"},{"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"}]
["  206","  04","99","    其他技术研究与开发支出",{"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":2000,"d":"2000.00"},{"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"}]
["215",null,null,"资源勘探工业信息等支出",6783.27,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":1440.8,"d":"1440.80"},{"v":1440.8,"d":"1440.80"},{"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"}]
[null,"05",null,"  工业和信息产业监管",6783.27,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":1440.8,"d":"1440.80"},{"v":1440.8,"d":"1440.80"},{"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"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",5342.47,5342.47,4536.89,{"v":550,"d":"550.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","02","    一般行政管理事务（工业和信息产业监管）",{"v":1440.8,"d":"1440.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1440.8,"d":"1440.80"},{"v":1440.8,"d":"1440.80"},{"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"}]
["221",null,null,"住房保障支出",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",394.01,394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"26、经费拨款（政府经济）","index":25,"n_rows":18,"n_cols":14,"rows_kept":18,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按政府预算经济分类）"]
["沅江市科学技术和工业信息化局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"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","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",9377.28,{"v":4930.9,"d":"4930.90"},{"v":4190.8,"d":"4190.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206",null,null,"科学技术支出",{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  科学技术管理事务",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  01","02","    一般行政管理事务（科学技术管理事务）",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  技术研究与开发",{"v":2000,"d":"2000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  206","  04","99","    其他技术研究与开发支出",{"v":2000,"d":"2000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探工业信息等支出",6783.27,4536.89,{"v":1990.8,"d":"1990.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  工业和信息产业监管",6783.27,4536.89,{"v":1990.8,"d":"1990.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","01","    行政运行（工业和信息产业监管）",5342.47,4536.89,{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},255.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  215","  05","02","    一般行政管理事务（工业和信息产业监管）",{"v":1440.8,"d":"1440.80"},{"v":0,"d":"0.00"},{"v":1440.8,"d":"1440.80"},{"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"}]
["221",null,null,"住房保障支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",394.01,394.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"27、专项","index":26,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,10],[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]],"flags":["formulas_cached_only"]}
["专项资金预算汇总表"]
["沅江市科学技术和工业信息化局",{"$nulls":9},"单位：千元"]
["项目名称","功能科目编码","功能科目名称","金额","资金来源"]
[{"$nulls":4},"一、经费拨款","二、纳入公共预算管理的非税收入拨款","二、政府性基金拨款","三、纳入专户管理的非税收入拨款","四、上级财政补助收入","五、事业单位经营收入","六、其他收入"]
[]
["合计",null,null,{"v":3850.8,"d":"3850.80"},{"v":3640.8,"d":"3640.80"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["电力执法工作经费","2060102","一般行政管理事务（科学技术管理事务）",{"v":150,"d":"150.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["企业改制-推新工作经费","2060102","一般行政管理事务（科学技术管理事务）",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["科技三项费用","2060499","其他技术研究与开发支出",{"v":2000,"d":"2000.00"},{"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"}]
["新型墙体专项经费","2150502","一般行政管理事务（工业和信息产业监管）",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["企业主职干部退休费补差","2150502","一般行政管理事务（工业和信息产业监管）",{"v":40.8,"d":"40.80"},{"v":40.8,"d":"40.80"},{"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"}]
["办公设备采购","2150502","一般行政管理事务（工业和信息产业监管）",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["企业改制度-工作经费","2150502","一般行政管理事务（工业和信息产业监管）",{"v":950,"d":"950.00"},{"v":950,"d":"950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["中小微企业创新创业大赛专项经费","2150502","一般行政管理事务（工业和信息产业监管）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["项目绩效管理专项经费","2150502","一般行政管理事务（工业和信息产业监管）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["税收执收成本","2150502","一般行政管理事务（工业和信息产业监管）",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["企业减负及帮扶专项工作经费","2150502","一般行政管理事务（工业和信息产业监管）",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":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":"28、三公","index":27,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,6],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
[{"$nulls":6},"单位：千元"]
["单位名称","三公经费预算数（一般公共预算拨款）"]
[null,"小计","公务接待费","公务用车购置及运行维护费","其中：",null,"因公出国（境）费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["沅江市科学技术和工业信息化局",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"29、项目支出绩效目标","index":28,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["单位项目支出预算绩效目标申报表表"]
["沅江市科学技术和工业信息化局",{"$nulls":7},"单位：千元"]
["项目名称","资金性质","资金总额","专项资金管理办法","专项立项依据","专项长期绩效目标","专项年度绩效目标","专项年度实施进度计划","专项保障措施"]
["合计",null,{"v":3850.8,"d":"3850.80"}]
["办公用品采购","其他资金",{"v":50,"d":"50.00"},"专款专用","办公用品政府采购预算","办公用品政府采购预算","办公用品政府采购预算","办公用品政府采购预算","专款专用"]
["企业改制-推新工作经费","公共财政预算拨款",{"v":150,"d":"150.00"},"专款专用","新型工业化工作推进、发展","新型工业化工作推进、发展","新型工业化工作推进、发展","新型工业化工作推进、发展","专款专用"]
["企业改制-工作经费","公共财政预算拨款",{"v":950,"d":"950.00"},"专款专用","根据沅办字[2010]22号文件精神编制","负责全市工业、民营经济安全生产、运行调度、统计和形势分析；协调解决运行中存在的突出矛盾和问题；指导企业扭亏增盈工作。负责搞好企业投资、管理、市场、技术、财税、法律法规、人才等咨询服务工作；指导企业招商引资、立项争资、上市融资和股份制改造；协调解决企业发展软件环境问题。","负责全市工业、民营经济安全生产、运行调度、统计和形势分析；协调解决运行中存在的突出矛盾和问题；指导企业扭亏增盈工作。负责搞好企业投资、管理、市场、技术、财税、法律法规、人才等咨询服务工作；指导企业招商引资、立项争资、上市融资和股份制改造；协调解决企业发展软件环境问题。","负责全市工业、民营经济安全生产、运行调度、统计和形势分析；协调解决运行中存在的突出矛盾和问题；指导企业扭亏增盈工作。负责搞好企业投资、管理、市场、技术、财税、法律法规、人才等咨询服务工作；指导企业招商引资、立项争资、上市融资和股份制改造；协调解决企业发展软件环境问题。","专款专用"]
["税收执收成本","纳入预算管理的非税收入拨款",{"v":60,"d":"60.00"},"专款专用","搞好非税执收工作","搞好非税执收工作","搞好非税执收工作","搞好非税执收工作","专款专用"]
["中小微企业创新创业大赛专项","公共财政预算拨款",{"v":100,"d":"100.00"},"专款专用","进一步激发“双创”资源，增强市场信息，发掘和扶持一批“双创”优秀项目和优秀企业、团队，加快推动中小企业转型升级和“专精特新”发展，支持大中小企业和各类主体融通创新，助力制造强省建设。","进一步激发“双创”资源，增强市场信息，发掘和扶持一批“双创”优秀项目和优秀企业、团队，加快推动中小企业转型升级和“专精特新”发展，支持大中小企业和各类主体融通创新，助力制造强省建设。","进一步激发“双创”资源，增强市场信息，发掘和扶持一批“双创”优秀项目和优秀企业、团队，加快推动中小企业转型升级和“专精特新”发展，支持大中小企业和各类主体融通创新，助力制造强省建设。","进一步激发“双创”资源，增强市场信息，发掘和扶持一批“双创”优秀项目和优秀企业、团队，加快推动中小企业转型升级和“专精特新”发展，支持大中小企业和各类主体融通创新，助力制造强省建设。","专款专用"]
["项目绩效管理专项","公共财政预算拨款",{"v":100,"d":"100.00"},"专款专用","通过项目绩效评价，增强了企业活力，解决了企业的一些暂时资本运营困难，提升了企业的竟争力，增强了企业的知名度。","通过项目绩效评价，增强了企业活力，解决了企业的一些暂时资本运营困难，提升了企业的竟争力，增强了企业的知名度。","通过项目绩效评价，增强了企业活力，解决了企业的一些暂时资本运营困难，提升了企业的竟争力，增强了企业的知名度。","通过项目绩效评价，增强了企业活力，解决了企业的一些暂时资本运营困难，提升了企业的竟争力，增强了企业的知名度。","专款专用"]
["科技三项费用","公共财政预算拨款",{"v":1450,"d":"1450.00"},"专款专用","实施“科技支撑、产业升级”的发展战略，加快我市科技创新体系建设，培育市域特色产业，大力转化和推广科技成果，充分发挥科技对经济的引领作用。","实施“科技支撑、产业升级”的发展战略，加快我市科技创新体系建设，培育市域特色产业，大力转化和推广科技成果，充分发挥科技对经济的引领作用。","实施“科技支撑、产业升级”的发展战略，加快我市科技创新体系建设，培育市域特色产业，大力转化和推广科技成果，充分发挥科技对经济的引领作用。","实施“科技支撑、产业升级”的发展战略，加快我市科技创新体系建设，培育市域特色产业，大力转化和推广科技成果，充分发挥科技对经济的引领作用。","专款专用"]
["新型墙体专项经费（科工局）","公共财政预算拨款",{"v":200,"d":"200.00"},"专款专用","搞好粘土砖整治专项工作，从源头治理，确保环保及新型墙体材料推广应用。","搞好粘土砖整治专项工作，从源头治理，确保环保及新型墙体材料推广应用。","搞好粘土砖整治专项工作，从源头治理，确保环保及新型墙体材料推广应用。","搞好粘土砖整治专项工作，从源头治理，确保环保及新型墙体材料推广应用。","专款专用"]
["电力执法工作经费","公共财政预算拨款",{"v":50,"d":"50.00"},"专款专用","负责全市电力执法工作","负责全市电力执法工作","负责全市电力执法工作","负责全市电力执法工作","专款专用"]
["企业主职干部退休费补差","公共财政预算拨款",{"v":40.8,"d":"40.80"},"专款专用","企业主职干部退休费补差","企业主职干部退休费补差","企业主职干部退休费补差","企业主职干部退休费补差","专款专用"]
["科技进步奖","公共财政预算拨款",{"v":300,"d":"300.00"},"专款专用","科技进步奖奖励资金","科技进步奖奖励资金","科技进步奖奖励资金","科技进步奖奖励资金","专款专用"]
["科技三项费用（科技特派员）","公共财政预算拨款",{"v":150,"d":"150.00"},"专款专用","科技特派员奖励资金","科技特派员奖励资金","科技特派员奖励资金","科技特派员奖励资金","专款专用"]
["企业减负及帮扶专项","公共财政预算拨款",{"v":50,"d":"50.00"},"专款专用","为减轻企业负担，通过制定企业帮扶措施，及时解决了企业当前需要解决的用工成本高、融资难、融资贵等诸多困难和问题，企业从而增强了自身的活力，带动了部份就业，为市经济的发展注入了新鲜血液。","为减轻企业负担，通过制定企业帮扶措施，及时解决了企业当前需要解决的用工成本高、融资难、融资贵等诸多困难和问题，企业从而增强了自身的活力，带动了部份就业，为市经济的发展注入了新鲜血液。","为减轻企业负担，通过制定企业帮扶措施，及时解决了企业当前需要解决的用工成本高、融资难、融资贵等诸多困难和问题，企业从而增强了自身的活力，带动了部份就业，为市经济的发展注入了新鲜血液。","为减轻企业负担，通过制定企业帮扶措施，及时解决了企业当前需要解决的用工成本高、融资难、融资贵等诸多困难和问题，企业从而增强了自身的活力，带动了部份就业，为市经济的发展注入了新鲜血液。","专款专用"]
["电力执法工作经费","纳入预算管理的非税收入拨款",{"v":100,"d":"100.00"},"专款专用","负责全市电力执法工作","负责全市电力执法工作","负责全市电力执法工作","负责全市电力执法工作","专款专用"]
["科技三项费用（农业科技）","公共财政预算拨款",{"v":100,"d":"100.00"},"专款专用","大力推广和转化科技成果，促进全市经济社会可持续发展","大力推广和转化科技成果，促进全市经济社会可持续发展","大力推广和转化科技成果，促进全市经济社会可持续发展","大力推广和转化科技成果，促进全市经济社会可持续发展","专款专用"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":20,"n_cols":7,"rows_kept":20,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["部门整体支出预算绩效目标申报表"]
["沅江市科学技术和工业信息化局",{"$nulls":5},"单位：千元"]
["项目名称","资金性质","资金总额","支出性质分类","部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
["合计",null,9587.28]
["企业改制-工作经费","公共财政预算拨款",{"v":950,"d":"950.00"},"项目支出","搞好企业改制的扫尾工作，做好改制维稳工作，并处理好改制企业各项遗留问题。","完成部门职责中的各项专项工作，保证各项工作顺利进行。","完成部门职责中的各项专项工作，保证各项工作顺利进行。"]
["办公用品采购","其他资金",{"v":50,"d":"50.00"},"项目支出","政府采购预算","政府采购预算","政府采购预算"]
["税收执收成本","纳入预算管理的非税收入拨款",{"v":60,"d":"60.00"},"项目支出","搞好非税执收收入","完成部门职责中的各项专项工作，保证各项工作顺利进行。","搞好非税执收收入"]
["企业减负及帮扶专项","公共财政预算拨款",{"v":50,"d":"50.00"},"项目支出","为了减轻企业负担，通过制定企业帮扶措施，及时解决了企业当前需要解决的用工成本高、融资难、融资贵等诸多困难和问题，企业从而增强自身的活力，带动了部分就业，为市经济的发展注入了新鲜血液。","为了减轻企业负担，通过制定企业帮扶措施，及时解决了企业当前需要解决的用工成本高、融资难、融资贵等诸多困难和问题，企业从而增强自身的活力，带动了部分就业，为市经济的发展注入了新鲜血液。","为了减轻企业负担，通过制定企业帮扶措施，及时解决了企业当前需要解决的用工成本高、融资难、融资贵等诸多困难和问题，企业从而增强自身的活力，带动了部分就业，为市经济的发展注入了新鲜血液。"]
["业主职干部退休费补差","公共财政预算拨款",{"v":40.8,"d":"40.80"},"项目支出","企业主职干部退休费补差","企业主职干部退休费补差","企业主职干部退休费补差"]
["行政运行","公共财政预算拨款",5736.48,"基本支出","（一）贯彻落实国家产业政策、涉企法律法规，拟订全市新型工业化、产业发展规划和措施并组织实施；推进全市工业产业结构调整，促进工业又好又快发展。\r\n（二）负责全市工业、民营经济安全生产、运行调度、统计和运行形势分析；协调解决运行中存在的突出矛盾和问题；指导企业扭亏增盈工作。\r\n（三）组织拟订全市工业和民营经济技术进步规划；指导企业技术创新、技术进步、品牌创建和质量管理工作；负责技改项目库建设、技改项目备案核准、工业固定资产和技改投资统计。\r\n（四）组织拟订工业和民营经济能源节约和资源综合利用规划并组织实施；负责全市新型墙体材料和散装水泥推广应用工作。\r\n（五）组织拟订全市信息化发展规划并组织实施；指导企业信息化建设；负责全市无线电管理工作。\r\n（六）拟订促进中小企业发展措施；负责搞好企业投资、管理、市场、技术、财税、法律法规、人才等咨询服务工作；指导企业招商引资、立项争资、上市融资和股份制改造；协调解决企业发展软件环境问题。\r\n（七）负责全市电力行政执法工作。\r\n（八）负责市直国有工业企业改制遗留问题处理；负责系统内法制法规宣传教育、社会治安综合治现、政法、维稳信访工作。\r\n（九）承办市委、市人民政府及上级业务主管部门交办的其他事项。","完成部门各项职责","保障机关正常运转，部门职责顺利落实，完成市委政府及各级别上级部门交办的各项任务。"]
["科技三项费用（科技特派员）","公共财政预算拨款",{"v":150,"d":"150.00"},"项目支出","认真进行科技特派员评选工作，并对先进企业的特派员进行奖励。","认真进行科技特派员评选工作，并对先进企业的特派员进行奖励。","认真进行科技特派员评选工作，并对先进企业的特派员进行奖励。"]
["电力执法专项","纳入预算管理的非税收入拨款",{"v":100,"d":"100.00"},"项目支出","负责全市电力执法工作","负责全市电力执法工作","负责全市电力执法工作"]
["中小微企业创新创业大赛专项","公共财政预算拨款",{"v":100,"d":"100.00"},"项目支出","进一步激发“双创”力，聚集“双创”资源，增强市场信心，发掘和扶持一批“双创”优秀项目和优秀企业、团队，加快推动中小企业转型升级和“专精特新”发展，支持大中小企业和各类主体融通创新，助力制造强省建设。","进一步激发“双创”力，聚集“双创”资源，增强市场信心，发掘和扶持一批“双创”优秀项目和优秀企业、团队，加快推动中小企业转型升级和“专精特新”发展，支持大中小企业和各类主体融通创新，助力制造强省建设。","进一步激发“双创”力，聚集“双创”资源，增强市场信心，发掘和扶持一批“双创”优秀项目和优秀企业、团队，加快推动中小企业转型升级和“专精特新”发展，支持大中小企业和各类主体融通创新，助力制造强省建设。"]
["科技三项费用","公共财政预算拨款",{"v":1450,"d":"1450.00"},"项目支出","实施“科技支撑、产业升级”的发展战略，加快我市科技创新体系建设，培育市域特色产业，大力转化和推广科技成果，促进全市经济社会可持续发展，充分发挥科技对经济的引领作用。","实施“科技支撑、产业升级”的发展战略，加快我市科技创新体系建设，培育市域特色产业，大力转化和推广科技成果，促进全市经济社会可持续发展，充分发挥科技对经济的引领作用。","实施“科技支撑、产业升级”的发展战略，加快我市科技创新体系建设，培育市域特色产业，大力转化和推广科技成果，促进全市经济社会可持续发展，充分发挥科技对经济的引领作用。"]
["新型墙体专项经费","公共财政预算拨款",{"v":200,"d":"200.00"},"项目支出","搞好粘土砖整治专项工作。","完成部门职责中的各项专项工作，保证各项工作顺利进行。","做好粘土砖整治各项工作，从源头治理，推进新型墙体材料应用。"]
["科技三项费用（农业科技）","公共财政预算拨款",{"v":100,"d":"100.00"},"项目支出","1.搞好中小企业服务；2.做好科技对经济发展的引领工作；3.搞好企业改制的扫尾工作；4.完成粘土砖整治。","完成部门职责中的各项专项工作，保证各项工作顺利进行。","落实科技三项经费的使用，完成改制企业扫尾工作任务，搞好粘土砖整治工作。"]
["电力执法工作经费","公共财政预算拨款",{"v":50,"d":"50.00"},"项目支出","负责全市电力执法工作","负责全市电力执法工作","负责全市电力执法工作"]
["企业改制-推新工作经费","公共财政预算拨款",{"v":150,"d":"150.00"},"项目支出","搞好新型工业化工作推进、发展","搞好新型工业化工作推进、发展","搞好新型工业化工作推进、发展"]
["项目绩效管理专项","公共财政预算拨款",{"v":100,"d":"100.00"},"项目支出","通过项目绩效评价，增强了企业活力，解决了企业的一些暂时资本运营困难，提升了企业的竟争力，增强了企业的知名度。","通过项目绩效评价，增强了企业活力，解决了企业的一些暂时资本运营困难，提升了企业的竟争力，增强了企业的知名度。","通过项目绩效评价，增强了企业活力，解决了企业的一些暂时资本运营困难，提升了企业的竟争力，增强了企业的知名度。"]
["科技进步奖","公共财政预算拨款",{"v":300,"d":"300.00"},"项目支出","认真进行科技进步奖企业评选工作，并对先进企业的先进科技成果进行奖励。","完成部门职责中的各项专项工作，保证各项工作顺利进行。","完成部门职责中的各项专项工作，保证各项工作顺利进行。"]