{"text_format":"3","workbook":"xlsx","n_sheets":24,"sheets":["封面","目录","1收支总表","2收入总表","3支出总表","4支出分类(政府预算)","5支出分类（部门预算）","6财政拨款收支总表","7一般公共预算支出表","8工资福利(政府预算)","9工资福利","10个人家庭(政府预算)","11个人家庭","12商品服务(政府预算)","13商品服务","14三公","15政府性基金","16政府性基金(政府预算)","17政府性基金（部门预算）","18国有资本经营预算","19财政专户管理资金","20专项清单","21项目支出绩效目标表","22整体支出绩效目标表"],"read":"whole","date_system":"1900"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,8],[3,4,3,7],[4,4,4,7]]}
["2023年部门预算公开表"]
[]
[]
[{"$nulls":3},"单位编码：","615001"]
[{"$nulls":3},"单位名称：","洪江市沙湾乡人民政府本级"]

{"sheet":"目录","index":1,"n_rows":25,"n_cols":3,"rows_kept":25,"merged":[[0,1,1,2],[2,1,2,2]]}
[null,"部门预算公开表"]
[]
[null,"一、部门预算报表"]
[null,1,"收支总表"]
[null,2,"收入总表"]
[null,3,"支出总表"]
[null,4,"支出预算分类汇总表（按政府预算经济分类）"]
[null,5,"支出预算分类汇总表（按部门预算经济分类）"]
[null,6,"财政拨款收支总表"]
[null,7,"一般公共预算支出表"]
[null,8,"一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
[null,9,"一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
[null,10,"一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
[null,11,"一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
[null,12,"一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
[null,13,"一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
[null,14,"一般公共预算“三公”经费支出表"]
[null,15,"政府性基金预算支出表"]
[null,16,"政府性基金预算支出分类汇总表（按政府预算经济分类）"]
[null,17,"政府性基金预算支出分类汇总表（按部门预算经济分类）"]
[null,18,"国有资本经营预算表"]
[null,19,"财政专户管理资金预算支出表"]
[null,20,"专项资金预算汇总表"]
[null,21,"其他项目支出绩效目标表"]
[null,22,"部门整体支出绩效目标表"]

{"sheet":"1收支总表","index":2,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]]}
[{"$nulls":7},"部门公开表01"]
["收支总表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":5},"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目（按功能分类）","预算数","项目（按部门预算经济分类）","预算数","项目（按政府预算经济分类）","预算数"]
["一、一般公共预算拨款收入",{"v":899.811724,"d":"899.81"},"（一）一般公共服务支出",{"v":274.9373,"d":"274.94"},"一、基本支出",{"v":628.491724,"d":"628.49"},"一、机关工资福利支出",{"v":724.730224,"d":"724.73"}]
["      经费拨款",null,"（二）外交支出",null,"    工资福利支出",{"v":516.410224,"d":"516.41"},"二、机关商品和服务支出",{"v":175.0815,"d":"175.08"}]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出",null,"    商品和服务支出",{"v":112.0815,"d":"112.08"},"三、机关资本性支出（一）"]
["        行政事业性收费收入",null,"（四）公共安全支出",null,"    对个人和家庭的补助",null,"四、机关资本性支出（二）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",271.32,"五、对事业单位经常性补助"]
["        国有资本经营收入",null,"（六）科学技术支出",null,"    按项目管理的工资福利支出",208.32,"六、对事业单位资本性补助"]
["        国有资源（资产）有偿使用收入",null,"（七）文化旅游体育与传媒支出",null,"    按项目管理的商品和服务支出",{"v":63,"d":"63.00"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":192.635356,"d":"192.64"},"    按项目管理的对个人和家庭的补助",null,"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",null,"    债务利息及费用支出",null,"九、对个人和家庭的补助"]
["        政府住房基金收入",null,"（十）卫生健康支出",{"v":53.575616,"d":"53.58"},"    资本性支出（基本建设）",null,"十、对社会保障基金补助"]
["        其他纳入一般公共预算管理的非税收入",null,"（十一）节能环保支出",null,"    资本性支出",null,"十一、债务利息及费用支出"]
["      一般债券",null,"（十二）城乡社区支出",{"v":24.4766,"d":"24.48"},"    对企业补助（基本建设）",null,"十二、债务还本支出"]
["    外国政府和国际组织贷款",null,"（十三）农林水支出",{"v":297.3237,"d":"297.32"},"    对企业补助",null,"十三、转移性支出"]
["    外国政府和国际组织捐赠",null,"（十四）交通运输支出",null,"    对社会保障基金补助",null,"十四、其他支出"]
["二、政府性基金预算拨款收入",null,"（十五）资源勘探工业信息等支出",null,"    其他支出"]
["三、国有资本经营预算拨款收入",null,"（十六）商业服务业等支出",null,"三、事业单位经营服务支出"]
["四、社会保障基金预算资金",null,"（十七）金融支出"]
["五、财政专户管理资金收入",null,"（十八）援助其他地区支出"]
["六、上级财政补助收入",null,"（十九）自然资源海洋气象等支出"]
["      一般公共预算补助",null,"（二十）住房保障支出",{"v":39.097152,"d":"39.10"}]
["      政府性基金补助",null,"（二十一）粮油物资储备支出"]
["      国有资本经营预算补助",null,"（二十二）国有资本经营预算支出"]
["七、事业收入",null,"（二十三）灾害防治及应急管理支出",{"v":17.766,"d":"17.77"}]
["八、事业单位经营收入",null,"（二十四）预备费"]
["九、上级单位补助收入",null,"（二十五）其他支出"]
["十、附属单位上缴收入",null,"（二十六）转移性支出"]
["十一、其他收入",null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
["本 年 收 入 合 计",{"v":899.811724,"d":"899.81"},"本　年　支　出　合　计",{"v":899.811724,"d":"899.81"},"本　年　支　出　合　计",{"v":899.811724,"d":"899.81"},"本　年　支　出　合　计",{"v":899.811724,"d":"899.81"}]
["上年结转结余",null,"年终结转结余",null,"年终结转结余",null,"年终结转结余"]
[]
["收  入  总  计",{"v":899.811724,"d":"899.81"},"支  出  总  计",{"v":899.811724,"d":"899.81"},"支  出  总  计",{"v":899.811724,"d":"899.81"},"支  出  总  计",{"v":899.811724,"d":"899.81"}]

{"sheet":"2收入总表","index":3,"n_rows":9,"n_cols":25,"rows_kept":9,"merged":[[0,23,0,24],[1,0,1,24],[2,0,2,22],[2,23,2,24],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[3,18,3,24],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24]]}
[{"$nulls":23},"部门公开表02"]
["收入总表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":22},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":14},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","上级财政补助收入",{"$nulls":3},"事业收入","事业单位经营收入","上级单位补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":899.811724,"d":"899.81"},{"v":899.811724,"d":"899.81"},{"v":899.811724,"d":"899.81"}]
["615","洪江市沙湾乡人民政府",{"v":899.811724,"d":"899.81"},{"v":899.811724,"d":"899.81"},{"v":899.811724,"d":"899.81"}]
["  615001","  洪江市沙湾乡人民政府本级",{"v":899.811724,"d":"899.81"},{"v":899.811724,"d":"899.81"},{"v":899.811724,"d":"899.81"}]

{"sheet":"3支出总表","index":4,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[1,0,1,10],[2,0,2,9],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[{"$nulls":10},"部门公开表03"]
["支出总表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出","项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["类","款","项"]
[{"$nulls":3},"合计",null,{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},271.32]
[{"$nulls":3},"615","洪江市沙湾乡人民政府",{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},271.32]
[{"$nulls":3},"  615001","  洪江市沙湾乡人民政府本级",{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},271.32]
["201","03","01","    2010301","    行政运行",{"v":266.0254,"d":"266.03"},{"v":266.0254,"d":"266.03"}]
["201","06","01","    2010601","    行政运行",{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"}]
["208","01","01","    2080101","    行政运行",{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"}]
["208","02","08","    2080208","    基层政权建设和社区治理",59.47,null,59.47]
["208","05","05","    2080505","    机关事业单位基本养老保险缴费支出",{"v":52.129536,"d":"52.13"},{"v":52.129536,"d":"52.13"}]
["208","05","06","    2080506","    机关事业单位职业年金缴费支出",{"v":26.064768,"d":"26.06"},{"v":26.064768,"d":"26.06"}]
["208","27","01","    2082701","    财政对失业保险基金的补助",{"v":1.350166,"d":"1.35"},{"v":1.350166,"d":"1.35"}]
["208","27","02","    2082702","    财政对工伤保险基金的补助",{"v":1.563886,"d":"1.56"},{"v":1.563886,"d":"1.56"}]
["210","07","16","    2100716","    计划生育机构",{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"}]
["210","11","01","    2101101","    行政单位医疗",{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"}]
["212","02","01","    2120201","    城乡社区规划与管理",{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"}]
["213","01","01","    2130101","    行政运行",{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"}]
["213","07","05","    2130705","    对村民委员会和村党支部的补助",211.85,null,211.85]
["221","02","01","    2210201","    住房公积金",{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"}]
["224","01","09","    2240109","    应急管理",{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"}]

{"sheet":"4支出分类(政府预算)","index":5,"n_rows":23,"n_cols":20,"rows_kept":23,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[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]]}
[{"$nulls":18},"部门公开表04"]
["支出预算分类汇总表（按政府预算经济分类）"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（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","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":899.811724,"d":"899.81"},{"v":724.730224,"d":"724.73"},{"v":175.0815,"d":"175.08"}]
[{"$nulls":3},"615","洪江市沙湾乡人民政府",{"v":899.811724,"d":"899.81"},{"v":724.730224,"d":"724.73"},{"v":175.0815,"d":"175.08"}]
[{"$nulls":3},"  615001","  洪江市沙湾乡人民政府本级",{"v":899.811724,"d":"899.81"},{"v":724.730224,"d":"724.73"},{"v":175.0815,"d":"175.08"}]
["201","03","01","    615001","    行政运行",{"v":266.0254,"d":"266.03"},{"v":153.9439,"d":"153.94"},{"v":112.0815,"d":"112.08"}]
["201","06","01","    615001","    行政运行",{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"}]
["208","01","01","    615001","    行政运行",{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"}]
["210","07","16","    615001","    计划生育机构",{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"}]
["212","02","01","    615001","    城乡社区规划与管理",{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"}]
["213","01","01","    615001","    行政运行",{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"}]
["224","01","09","    615001","    应急管理",{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"}]
["208","05","05","    615001","    机关事业单位基本养老保险缴费支出",{"v":52.129536,"d":"52.13"},{"v":52.129536,"d":"52.13"}]
["208","05","06","    615001","    机关事业单位职业年金缴费支出",{"v":26.064768,"d":"26.06"},{"v":26.064768,"d":"26.06"}]
["208","27","01","    615001","    财政对失业保险基金的补助",{"v":1.350166,"d":"1.35"},{"v":1.350166,"d":"1.35"}]
["208","27","02","    615001","    财政对工伤保险基金的补助",{"v":1.563886,"d":"1.56"},{"v":1.563886,"d":"1.56"}]
["210","11","01","    615001","    行政单位医疗",{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"}]
["221","02","01","    615001","    住房公积金",{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"}]
["213","07","05","    615001","    对村民委员会和村党支部的补助",211.85,165.85,{"v":46,"d":"46.00"}]
["208","02","08","    615001","    基层政权建设和社区治理",59.47,42.47,{"v":17,"d":"17.00"}]

{"sheet":"5支出分类（部门预算）","index":6,"n_rows":23,"n_cols":21,"rows_kept":23,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,18],[2,19,2,20],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,20]]}
[{"$nulls":19},"部门公开表05"]
["支出预算分类汇总表（按部门预算经济分类）"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":18},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"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","按项目管理的工资福利支出","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},{"v":516.410224,"d":"516.41"},{"v":112.0815,"d":"112.08"},{"v":0,"d":"0.00"},271.32,208.32,{"v":63,"d":"63.00"}]
[{"$nulls":3},"615","洪江市沙湾乡人民政府",{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},{"v":516.410224,"d":"516.41"},{"v":112.0815,"d":"112.08"},{"v":0,"d":"0.00"},271.32,208.32,{"v":63,"d":"63.00"}]
[{"$nulls":3},"  615001","  洪江市沙湾乡人民政府本级",{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},{"v":516.410224,"d":"516.41"},{"v":112.0815,"d":"112.08"},{"v":0,"d":"0.00"},271.32,208.32,{"v":63,"d":"63.00"}]
["201","03","01","    615001","    行政运行",{"v":266.0254,"d":"266.03"},{"v":266.0254,"d":"266.03"},{"v":153.9439,"d":"153.94"},{"v":112.0815,"d":"112.08"}]
["201","06","01","    615001","    行政运行",{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"}]
["208","01","01","    615001","    行政运行",{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"}]
["210","07","16","    615001","    计划生育机构",{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"}]
["212","02","01","    615001","    城乡社区规划与管理",{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"}]
["213","01","01","    615001","    行政运行",{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"}]
["224","01","09","    615001","    应急管理",{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"}]
["208","05","05","    615001","    机关事业单位基本养老保险缴费支出",{"v":52.129536,"d":"52.13"},{"v":52.129536,"d":"52.13"},{"v":52.129536,"d":"52.13"}]
["208","05","06","    615001","    机关事业单位职业年金缴费支出",{"v":26.064768,"d":"26.06"},{"v":26.064768,"d":"26.06"},{"v":26.064768,"d":"26.06"}]
["208","27","01","    615001","    财政对失业保险基金的补助",{"v":1.350166,"d":"1.35"},{"v":1.350166,"d":"1.35"},{"v":1.350166,"d":"1.35"}]
["208","27","02","    615001","    财政对工伤保险基金的补助",{"v":1.563886,"d":"1.56"},{"v":1.563886,"d":"1.56"},{"v":1.563886,"d":"1.56"}]
["210","11","01","    615001","    行政单位医疗",{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"}]
["221","02","01","    615001","    住房公积金",{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"}]
["213","07","05","    615001","    对村民委员会和村党支部的补助",211.85,{"$nulls":4},211.85,165.85,{"v":46,"d":"46.00"}]
["208","02","08","    615001","    基层政权建设和社区治理",59.47,{"$nulls":4},59.47,42.47,{"v":17,"d":"17.00"}]

{"sheet":"6财政拨款收支总表","index":7,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"部门公开表06"]
["财政拨款收支总表"]
["部门：615_洪江市沙湾乡人民政府",null,null,"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":899.811724,"d":"899.81"},"一、本年支出",{"v":899.811724,"d":"899.81"}]
["（一）一般公共预算拨款",{"v":899.811724,"d":"899.81"},"（一）一般公共服务支出",{"v":274.9373,"d":"274.94"}]
["     经费拨款",null,"（二）外交支出"]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出"]
["（二）政府性基金预算拨款",null,"（四）公共安全支出"]
["（三）国有资本经营预算拨款",null,"（五）教育支出"]
["（四）社会保险基金预算资金",null,"（六）科学技术支出"]
["二、上年结转",null,"（七）文化旅游体育与传媒支出"]
["（一）一般公共预算拨款",null,"（八）社会保障和就业支出",{"v":192.635356,"d":"192.64"}]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出"]
["（三）国有资本经营预算拨款",null,"（十）卫生健康支出",{"v":53.575616,"d":"53.58"}]
["（四）社会保险基金预算资金",null,"（十一）节能环保支出"]
[null,null,"（十二）城乡社区支出",{"v":24.4766,"d":"24.48"}]
[null,null,"（十三）农林水支出",{"v":297.3237,"d":"297.32"}]
[null,null,"（十四）交通运输支出"]
[null,null,"（十五）资源勘探工业信息等支出"]
[null,null,"（十六）商业服务业等支出"]
[null,null,"（十七）金融支出"]
[null,null,"（十八）援助其他地区支出"]
[null,null,"（十九）自然资源海洋气象等支出"]
[null,null,"（二十）住房保障支出",{"v":39.097152,"d":"39.10"}]
[null,null,"（二十一）粮油物资储备支出"]
[null,null,"（二十二）国有资本经营预算支出"]
[null,null,"（二十三）灾害防治及应急管理支出",{"v":17.766,"d":"17.77"}]
[null,null,"（二十四）预备费"]
[null,null,"（二十五）其他支出"]
[null,null,"（二十六）转移性支出"]
[null,null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
[null,null,"二、年终结转结余"]
[]
["收    入    总    计",{"v":899.811724,"d":"899.81"},"支    出    总    计",{"v":899.811724,"d":"899.81"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":44,"n_cols":12,"rows_kept":44,"merged":[[1,0,1,11],[2,0,2,9],[2,10,2,11],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,4,9],[4,10,5,10]]}
[{"$nulls":11},"部门公开表07"]
["一般公共预算支出表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","商品和服务支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},{"v":516.410224,"d":"516.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112.0815,"d":"112.08"},271.32]
[{"$nulls":3},"615","洪江市沙湾乡人民政府",{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},{"v":516.410224,"d":"516.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112.0815,"d":"112.08"},271.32]
[{"$nulls":3},"  615001","  洪江市沙湾乡人民政府本级",{"v":899.811724,"d":"899.81"},{"v":628.491724,"d":"628.49"},{"v":516.410224,"d":"516.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112.0815,"d":"112.08"},271.32]
["201",null,null,"   201","   一般公共服务支出",{"v":274.9373,"d":"274.94"},{"v":274.9373,"d":"274.94"},{"v":162.8558,"d":"162.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112.0815,"d":"112.08"},{"v":0,"d":"0.00"}]
["201","03",null,"    20103","    政府办公厅（室）及相关机构事务",{"v":266.0254,"d":"266.03"},{"v":266.0254,"d":"266.03"},{"v":153.9439,"d":"153.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112.0815,"d":"112.08"},{"v":0,"d":"0.00"}]
["201","03","01","     2010301","     行政运行",{"v":266.0254,"d":"266.03"},{"v":266.0254,"d":"266.03"},{"v":153.9439,"d":"153.94"},null,null,{"v":112.0815,"d":"112.08"}]
["201","06",null,"    20106","    财政事务",{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","     2010601","     行政运行",{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":192.635356,"d":"192.64"},{"v":133.165356,"d":"133.17"},{"v":133.165356,"d":"133.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59.47]
["208","01",null,"    20801","    人力资源和社会保障管理事务",{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","01","     2080101","     行政运行",{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"}]
["208","05",null,"    20805","    行政事业单位养老支出",{"v":78.194304,"d":"78.19"},{"v":78.194304,"d":"78.19"},{"v":78.194304,"d":"78.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","     2080505","     机关事业单位基本养老保险缴费支出",{"v":52.129536,"d":"52.13"},{"v":52.129536,"d":"52.13"},{"v":52.129536,"d":"52.13"}]
["208","05","06","     2080506","     机关事业单位职业年金缴费支出",{"v":26.064768,"d":"26.06"},{"v":26.064768,"d":"26.06"},{"v":26.064768,"d":"26.06"}]
["208","27",null,"    20827","    财政对其他社会保险基金的补助",{"v":2.914052,"d":"2.91"},{"v":2.914052,"d":"2.91"},{"v":2.914052,"d":"2.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","27","01","     2082701","     财政对失业保险基金的补助",{"v":1.350166,"d":"1.35"},{"v":1.350166,"d":"1.35"},{"v":1.350166,"d":"1.35"}]
["208","27","02","     2082702","     财政对工伤保险基金的补助",{"v":1.563886,"d":"1.56"},{"v":1.563886,"d":"1.56"},{"v":1.563886,"d":"1.56"}]
["208","02",null,"    20802","    民政管理事务",59.47,{"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"},59.47]
["208","02","08","     2080208","     基层政权建设和社区治理",59.47,{"$nulls":5},59.47]
["210",null,null,"   210","   卫生健康支出",{"v":53.575616,"d":"53.58"},{"v":53.575616,"d":"53.58"},{"v":53.575616,"d":"53.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","07",null,"    21007","    计划生育事务",{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","07","16","     2100716","     计划生育机构",{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"}]
["210","11",null,"    21011","    行政事业单位医疗",{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","     2101101","     行政单位医疗",{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"}]
["212",null,null,"   212","   城乡社区支出",{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","02",null,"    21202","    城乡社区规划与管理",{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","02","01","     2120201","     城乡社区规划与管理",{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"}]
["213",null,null,"   213","   农林水支出",{"v":297.3237,"d":"297.32"},{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},211.85]
["213","01",null,"    21301","    农业农村",{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","01","01","     2130101","     行政运行",{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"}]
["213","07",null,"    21307","    农村综合改革",211.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},211.85]
["213","07","05","     2130705","     对村民委员会和村党支部的补助",211.85,{"$nulls":5},211.85]
["224",null,null,"   224","   灾害防治及应急管理支出",{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224","01",null,"    22401","    应急管理事务",{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["224","01","09","     2240109","     应急管理",{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"}]
["221",null,null,"   221","   住房保障支出",{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02",null,"    22102","    住房改革支出",{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","     2210201","     住房公积金",{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"}]

{"sheet":"8工资福利(政府预算)","index":9,"n_rows":21,"n_cols":14,"rows_kept":21,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,13]]}
[{"$nulls":12},"部门公开表08"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":11},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"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"]
[{"$nulls":4},"合计",{"v":516.410224,"d":"516.41"},{"v":516.410224,"d":"516.41"},{"v":368.5109,"d":"368.51"},{"v":108.802172,"d":"108.80"},{"v":39.097152,"d":"39.10"}]
[{"$nulls":3},"615","洪江市沙湾乡人民政府",{"v":516.410224,"d":"516.41"},{"v":516.410224,"d":"516.41"},{"v":368.5109,"d":"368.51"},{"v":108.802172,"d":"108.80"},{"v":39.097152,"d":"39.10"}]
[{"$nulls":3},"  615001","  洪江市沙湾乡人民政府本级",{"v":516.410224,"d":"516.41"},{"v":516.410224,"d":"516.41"},{"v":368.5109,"d":"368.51"},{"v":108.802172,"d":"108.80"},{"v":39.097152,"d":"39.10"}]
["201","03","01","    615001","    行政运行",{"v":153.9439,"d":"153.94"},{"v":153.9439,"d":"153.94"},{"v":153.9439,"d":"153.94"}]
["201","06","01","    615001","    行政运行",{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"}]
["208","01","01","    615001","    行政运行",{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"}]
["208","05","05","    615001","    机关事业单位基本养老保险缴费支出",{"v":52.129536,"d":"52.13"},{"v":52.129536,"d":"52.13"},null,{"v":52.129536,"d":"52.13"}]
["208","05","06","    615001","    机关事业单位职业年金缴费支出",{"v":26.064768,"d":"26.06"},{"v":26.064768,"d":"26.06"},null,{"v":26.064768,"d":"26.06"}]
["208","27","01","    615001","    财政对失业保险基金的补助",{"v":1.350166,"d":"1.35"},{"v":1.350166,"d":"1.35"},null,{"v":1.350166,"d":"1.35"}]
["208","27","02","    615001","    财政对工伤保险基金的补助",{"v":1.563886,"d":"1.56"},{"v":1.563886,"d":"1.56"},null,{"v":1.563886,"d":"1.56"}]
["210","07","16","    615001","    计划生育机构",{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"}]
["210","11","01","    615001","    行政单位医疗",{"v":27.693816,"d":"27.69"},{"v":27.693816,"d":"27.69"},null,{"v":27.693816,"d":"27.69"}]
["212","02","01","    615001","    城乡社区规划与管理",{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"}]
["213","01","01","    615001","    行政运行",{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"}]
["221","02","01","    615001","    住房公积金",{"v":39.097152,"d":"39.10"},{"v":39.097152,"d":"39.10"},null,null,{"v":39.097152,"d":"39.10"}]
["224","01","09","    615001","    应急管理",{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"}]

{"sheet":"9工资福利","index":10,"n_rows":21,"n_cols":22,"rows_kept":21,"merged":[[0,20,0,21],[1,0,1,21],[2,0,2,19],[2,20,2,21],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,16],[3,17,4,17],[3,18,3,21]]}
[{"$nulls":20},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":19},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","工资津补贴",{"$nulls":4},"社会保障缴费\t\t\t\t\t ",{"$nulls":5},"住房公积金","其他工资福利支出\t\t\t "]
["类","款","项",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费",null,"合计","伙食补助费","医疗费","其他工资福利支出"]
[{"$nulls":4},"合计",{"v":516.410224,"d":"516.41"},{"v":368.5109,"d":"368.51"},{"v":188.9422,"d":"188.94"},{"v":96.8508,"d":"96.85"},{"v":19.1623,"d":"19.16"},{"v":63.5556,"d":"63.56"},{"v":108.802172,"d":"108.80"},{"v":52.129536,"d":"52.13"},{"v":26.064768,"d":"26.06"},{"v":27.693816,"d":"27.69"},null,{"v":2.914052,"d":"2.91"},{"v":39.097152,"d":"39.10"}]
[{"$nulls":3},"615","洪江市沙湾乡人民政府",{"v":516.410224,"d":"516.41"},{"v":368.5109,"d":"368.51"},{"v":188.9422,"d":"188.94"},{"v":96.8508,"d":"96.85"},{"v":19.1623,"d":"19.16"},{"v":63.5556,"d":"63.56"},{"v":108.802172,"d":"108.80"},{"v":52.129536,"d":"52.13"},{"v":26.064768,"d":"26.06"},{"v":27.693816,"d":"27.69"},null,{"v":2.914052,"d":"2.91"},{"v":39.097152,"d":"39.10"}]
[{"$nulls":3},"  615001","  洪江市沙湾乡人民政府本级",{"v":516.410224,"d":"516.41"},{"v":368.5109,"d":"368.51"},{"v":188.9422,"d":"188.94"},{"v":96.8508,"d":"96.85"},{"v":19.1623,"d":"19.16"},{"v":63.5556,"d":"63.56"},{"v":108.802172,"d":"108.80"},{"v":52.129536,"d":"52.13"},{"v":26.064768,"d":"26.06"},{"v":27.693816,"d":"27.69"},null,{"v":2.914052,"d":"2.91"},{"v":39.097152,"d":"39.10"}]
["201","03","01","    615001","    行政运行",{"v":153.9439,"d":"153.94"},{"v":153.9439,"d":"153.94"},{"v":77.491,"d":"77.49"},{"v":42.3576,"d":"42.36"},{"v":5.7357,"d":"5.74"},{"v":28.3596,"d":"28.36"}]
["201","06","01","    615001","    行政运行",{"v":8.9119,"d":"8.91"},{"v":8.9119,"d":"8.91"},{"v":4.4676,"d":"4.47"},{"v":2.4324,"d":"2.43"},{"v":0.3223,"d":"0.32"},{"v":1.6896,"d":"1.69"}]
["208","01","01","    615001","    行政运行",{"v":52.057,"d":"52.06"},{"v":52.057,"d":"52.06"},{"v":28.4544,"d":"28.45"},{"v":12.8268,"d":"12.83"},{"v":1.9882,"d":"1.99"},{"v":8.7876,"d":"8.79"}]
["208","05","05","    615001","    机关事业单位基本养老保险缴费支出",{"v":52.129536,"d":"52.13"},{"$nulls":5},{"v":52.129536,"d":"52.13"},{"v":52.129536,"d":"52.13"}]
["208","05","06","    615001","    机关事业单位职业年金缴费支出",{"v":26.064768,"d":"26.06"},{"$nulls":5},{"v":26.064768,"d":"26.06"},null,{"v":26.064768,"d":"26.06"}]
["208","27","01","    615001","    财政对失业保险基金的补助",{"v":1.350166,"d":"1.35"},{"$nulls":5},{"v":1.350166,"d":"1.35"},{"$nulls":4},{"v":1.350166,"d":"1.35"}]
["208","27","02","    615001","    财政对工伤保险基金的补助",{"v":1.563886,"d":"1.56"},{"$nulls":5},{"v":1.563886,"d":"1.56"},{"$nulls":4},{"v":1.563886,"d":"1.56"}]
["210","07","16","    615001","    计划生育机构",{"v":25.8818,"d":"25.88"},{"v":25.8818,"d":"25.88"},{"v":13.7688,"d":"13.77"},6.66,{"v":0.9974,"d":"1.00"},{"v":4.4556,"d":"4.46"}]
["210","11","01","    615001","    行政单位医疗",{"v":27.693816,"d":"27.69"},{"$nulls":5},{"v":27.693816,"d":"27.69"},null,null,{"v":27.693816,"d":"27.69"}]
["212","02","01","    615001","    城乡社区规划与管理",{"v":24.4766,"d":"24.48"},{"v":24.4766,"d":"24.48"},{"v":13.6824,"d":"13.68"},{"v":6.8244,"d":"6.82"},{"v":0.9902,"d":"0.99"},{"v":2.9796,"d":"2.98"}]
["213","01","01","    615001","    行政运行",{"v":85.4737,"d":"85.47"},{"v":85.4737,"d":"85.47"},{"v":45.534,"d":"45.53"},{"v":21.9372,"d":"21.94"},{"v":3.2845,"d":"3.28"},{"v":14.718,"d":"14.72"}]
["221","02","01","    615001","    住房公积金",{"v":39.097152,"d":"39.10"},{"$nulls":11},{"v":39.097152,"d":"39.10"}]
["224","01","09","    615001","    应急管理",{"v":17.766,"d":"17.77"},{"v":17.766,"d":"17.77"},{"v":5.544,"d":"5.54"},{"v":3.8124,"d":"3.81"},{"v":5.844,"d":"5.84"},{"v":2.5656,"d":"2.57"}]

{"sheet":"10个人家庭(政府预算)","index":11,"n_rows":6,"n_cols":11,"rows_kept":6,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[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]]}
[{"$nulls":10},"部门公开表10"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","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"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"11个人家庭","index":12,"n_rows":6,"n_cols":18,"rows_kept":6,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,15],[2,16,2,17],[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]]}
[{"$nulls":16},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":15},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","代缴社会保险费","个人农业生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"12商品服务(政府预算)","index":13,"n_rows":9,"n_cols":20,"rows_kept":9,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,16],[3,17,3,19]]}
[{"$nulls":18},"部门公开表12"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"合计","办公经费","会议费","培训费","专用材料购置费","委托业务费","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","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":4},"合计",{"v":112.0815,"d":"112.08"},{"v":112.0815,"d":"112.08"},{"v":74.0815,"d":"74.08"},{"v":1,"d":"1.00"},null,null,{"v":15,"d":"15.00"},12.75,null,4.25,null,{"v":5,"d":"5.00"}]
[{"$nulls":3},"615","洪江市沙湾乡人民政府",{"v":112.0815,"d":"112.08"},{"v":112.0815,"d":"112.08"},{"v":74.0815,"d":"74.08"},{"v":1,"d":"1.00"},null,null,{"v":15,"d":"15.00"},12.75,null,4.25,null,{"v":5,"d":"5.00"}]
[{"$nulls":3},"  615001","  洪江市沙湾乡人民政府本级",{"v":112.0815,"d":"112.08"},{"v":112.0815,"d":"112.08"},{"v":74.0815,"d":"74.08"},{"v":1,"d":"1.00"},null,null,{"v":15,"d":"15.00"},12.75,null,4.25,null,{"v":5,"d":"5.00"}]
["201","03","01","    615001","    行政运行",{"v":112.0815,"d":"112.08"},{"v":112.0815,"d":"112.08"},{"v":74.0815,"d":"74.08"},{"v":1,"d":"1.00"},null,null,{"v":15,"d":"15.00"},12.75,null,4.25,null,{"v":5,"d":"5.00"}]

{"sheet":"13商品服务","index":14,"n_rows":9,"n_cols":33,"rows_kept":9,"merged":[[0,31,0,32],[1,0,1,32],[2,0,2,30],[2,31,2,32],[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],[3,32,4,32]]}
[{"$nulls":31},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":30},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总 计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":112.0815,"d":"112.08"},13.05,{"v":11,"d":"11.00"},{"$nulls":3},{"v":2,"d":"2.00"},{"$nulls":3},{"v":22.2,"d":"22.20"},{"$nulls":3},{"v":1,"d":"1.00"},null,12.75,{"$nulls":3},{"v":15,"d":"15.00"},null,{"v":5.814,"d":"5.81"},{"v":7.2675,"d":"7.27"},4.25,12.75,null,{"v":5,"d":"5.00"}]
[{"$nulls":3},"615","洪江市沙湾乡人民政府",{"v":112.0815,"d":"112.08"},13.05,{"v":11,"d":"11.00"},{"$nulls":3},{"v":2,"d":"2.00"},{"$nulls":3},{"v":22.2,"d":"22.20"},{"$nulls":3},{"v":1,"d":"1.00"},null,12.75,{"$nulls":3},{"v":15,"d":"15.00"},null,{"v":5.814,"d":"5.81"},{"v":7.2675,"d":"7.27"},4.25,12.75,null,{"v":5,"d":"5.00"}]
[{"$nulls":3},"  615001","  洪江市沙湾乡人民政府本级",{"v":112.0815,"d":"112.08"},13.05,{"v":11,"d":"11.00"},{"$nulls":3},{"v":2,"d":"2.00"},{"$nulls":3},{"v":22.2,"d":"22.20"},{"$nulls":3},{"v":1,"d":"1.00"},null,12.75,{"$nulls":3},{"v":15,"d":"15.00"},null,{"v":5.814,"d":"5.81"},{"v":7.2675,"d":"7.27"},4.25,12.75,null,{"v":5,"d":"5.00"}]
["201","03","01","    615001","    行政运行",{"v":112.0815,"d":"112.08"},13.05,{"v":11,"d":"11.00"},{"$nulls":3},{"v":2,"d":"2.00"},{"$nulls":3},{"v":22.2,"d":"22.20"},{"$nulls":3},{"v":1,"d":"1.00"},null,12.75,{"$nulls":3},{"v":15,"d":"15.00"},null,{"v":5.814,"d":"5.81"},{"v":7.2675,"d":"7.27"},4.25,12.75,null,{"v":5,"d":"5.00"}]

{"sheet":"14三公","index":15,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]]}
[{"$nulls":6},"部门公开表14"]
["一般公共预算“三公”经费支出表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":6},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",{"v":17,"d":"17.00"},null,4.25,null,4.25,12.75]
["615","洪江市沙湾乡人民政府",{"v":17,"d":"17.00"},null,4.25,null,4.25,12.75]
["  615001","  洪江市沙湾乡人民政府本级",{"v":17,"d":"17.00"},null,4.25,null,4.25,12.75]

{"sheet":"15政府性基金","index":16,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":6},"部门公开表15"]
["政府性基金预算支出表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"16政府性基金(政府预算)","index":17,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[0,18,0,19],[1,0,1,16],[2,0,2,17],[2,18,2,19],[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]]}
[{"$nulls":18},"部门公开表16"]
["政府性基金预算支出分类汇总表（按政府预算经济分类）"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（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","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"17政府性基金（部门预算）","index":18,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,19]]}
[{"$nulls":18},"部门公开表17"]
["政府性基金预算支出分类汇总表（按部门预算经济分类）"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"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","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"18国有资本经营预算","index":19,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":7},"部门公开表18"]
["国有资本经营预算支出表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年国有资本经营预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"19财政专户管理资金","index":20,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":7},"部门公开表19"]
["财政专户管理资金预算支出表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年财政专户管理资金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"20专项清单","index":21,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,5,0],[3,1,5,1],[3,2,3,11],[3,12,3,13],[4,2,5,2],[4,3,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]]}
[{"$nulls":12},"部门公开表20"]
["专项资金预算汇总表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":11},"金额单位：万元"]
["单位代码","单位名称（专项名称）","预算额度",{"$nulls":9},"预算编制方式"]
[null,null,"总计  ","一般公共预算",{"$nulls":5},"政府性基金","国有资本经营预算","社会保险基金预算资金","编入部门预算金额","财政代编金额"]
[{"$nulls":3},"一般公共预算小计","经费拨款","纳入一般公共预算管理的非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织赠款"]
[null,"合计",271.32,271.32,{"$nulls":8},271.32]
["615","洪江市沙湾乡人民政府",271.32,271.32,{"$nulls":8},271.32]
["   615001","   （怀化）村级服务群众经费·",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"$nulls":8},{"v":8,"d":"8.00"}]
["   615001","   村（社区）干部基本养老保险",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"$nulls":8},{"v":3.6,"d":"3.60"}]
["   615001","   村（社区）干部绩效",23.52,23.52,{"$nulls":8},23.52]
["   615001","   村级运转经费",181.45,181.45,{"$nulls":8},181.45]
["   615001","   社区运转经费",54.75,54.75,{"$nulls":8},54.75]

{"sheet":"21项目支出绩效目标表","index":22,"n_rows":57,"n_cols":13,"rows_kept":57,"merged":[[1,2,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,12],[6,0,15,0],[6,1,15,1],[6,2,15,2],[6,3,15,3],[7,4,9,4],[10,4,12,4],[13,4,15,4],[16,0,25,0],[16,1,25,1],[16,2,25,2],[16,3,25,3],[16,4,18,4],[20,4,22,4],[23,4,25,4],[26,0,35,0],[26,1,35,1],[26,2,35,2],[26,3,35,3],[26,4,28,4],[30,4,32,4],[33,4,35,4],[36,0,46,0],[36,1,46,1],[36,2,46,2],[36,3,46,3],[36,4,39,4],[36,5,37,5],[40,4,42,4],[44,4,46,4],[47,0,56,0],[47,1,56,1],[47,2,56,2],[47,3,56,3],[47,4,49,4],[50,4,52,4],[53,4,55,4]]}
[{"$nulls":12},"部门公开表21"]
[null,null,"项目支出绩效目标表"]
["部门：615_洪江市沙湾乡人民政府",{"$nulls":10},"金额单位：万元"]
["单位代码","单位（专项）名称","资金总额","实施期绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
["615001","洪江市沙湾乡人民政府本级",271.32]
["  615001","  （怀化）村级服务群众经费·",{"v":8,"d":"8.00"},"2023年度怀化市拨付村级服务群众经费","满意度指标","服务对象满意度指标","保障村级范围内的民众满意程度","≥90%","≥90%","保障村级范围内的民众满意程度","≥90%","定量"]
[{"$nulls":4},"效益指标","生态效益指标","村级正常运转需要保障水平","应保尽保","应保尽保","按村级正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":5},"社会效益指标","村级正常运转需要保障水平","应保尽保","应保尽保","按村级正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":5},"经济效益指标","村级正常运转需要保障水平","应保尽保","应保尽保","按村级正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":4},"成本指标","经济成本指标"]
[{"$nulls":5},"生态环境成本指标"]
[{"$nulls":5},"社会成本指标"]
[{"$nulls":4},"产出指标","质量指标"]
[{"$nulls":5},"数量指标","（怀化）村级服务群众经费","元","元","按村级运转情况","元","定量"]
[{"$nulls":5},"时效指标"]
["  615001","  村（社区）干部基本养老保险",{"v":3.6,"d":"3.60"},"2023年度村（社区）正职干部基本养老保险","效益指标","生态效益指标","村（社区）正常运转需要保障水平","应保尽保","应保尽保","村（社区）正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":5},"社会效益指标","村（社区）正常运转需要保障水平","应保尽保","应保尽保","村（社区）正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":5},"经济效益指标","村（社区）正常运转需要保障水平","应保尽保","应保尽保","村（社区）正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","保障村（社区）服务范围内的民众满意程度","≥90%","≥90%","保障村（社区）服务范围内的民众满意程度","≥90%","定量"]
[{"$nulls":4},"产出指标","时效指标"]
[{"$nulls":5},"质量指标"]
[{"$nulls":5},"数量指标","村（社区）干部基本养老保险","元","元","按村（社区）保险情况"]
[{"$nulls":4},"成本指标","生态环境成本指标"]
[{"$nulls":5},"社会成本指标"]
[{"$nulls":5},"经济成本指标"]
["  615001","  村（社区）干部绩效",23.52,"2023年沙湾乡村（社区）干部绩效","成本指标","社会成本指标"]
[{"$nulls":5},"经济成本指标"]
[{"$nulls":5},"生态环境成本指标"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","保障村（社区）服务范围内的民众满意程度","≥90%","≥90%","保障村（社区）服务范围内的民众满意程度","≥90%","定量"]
[{"$nulls":4},"效益指标","生态效益指标","村（社区）正常运转需要保障水平","应保尽保","应保尽保","村（社区）正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":5},"经济效益指标","村（社区）正常运转需要保障水平","应保尽保","应保尽保","村（社区）正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":5},"社会效益指标","村（社区）正常运转需要保障水平","应保尽保","应保尽保","村（社区）正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":4},"产出指标","数量指标","村（社区）干部绩效","元","元","按干部绩效","元","定量"]
[{"$nulls":5},"质量指标"]
[{"$nulls":5},"时效指标"]
["  615001","  村级运转经费",181.45,"保障2023年度沙湾乡村正常运转及村在职及离任干部的正常待遇发放","产出指标","数量指标"]
[{"$nulls":6},"村级正常运转","元","元","村级正常运转","元","定量"]
[{"$nulls":5},"质量指标"]
[{"$nulls":5},"时效指标"]
[{"$nulls":4},"成本指标","生态环境成本指标"]
[{"$nulls":5},"社会成本指标"]
[{"$nulls":5},"经济成本指标"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","保障范围内村民满意程度","≥90%","≥90%","按保障范围内村民满意程度","≥90%","定量"]
[{"$nulls":4},"效益指标","生态效益指标","村级正常运转需要保障水平","应保尽保","应保尽保","按村级正常运转需要保障范围","应保尽保","定性"]
[{"$nulls":5},"社会效益指标","村级正常运转需要保障水平","应保尽保","应保尽保","按村级正常运转需要保障范围","应保尽保","定性"]
[{"$nulls":5},"经济效益指标","村级正常运转需要保障水平","应保尽保","应保尽保","按村级正常运转需要保障范围","应保尽保","定性"]
["  615001","  社区运转经费",54.75,"社区运转经费","成本指标","社会成本指标"]
[{"$nulls":5},"生态环境成本指标"]
[{"$nulls":5},"经济成本指标"]
[{"$nulls":4},"产出指标","数量指标","社区运转经费","元","元","按社区运转情况","元","定量"]
[{"$nulls":5},"质量指标"]
[{"$nulls":5},"时效指标"]
[{"$nulls":4},"效益指标","生态效益指标","社区正常运转需要保障水平","应保尽保","应保尽保","按社区正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":5},"社会效益指标","社区正常运转需要保障水平","应保尽保","应保尽保","按社区正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":5},"经济效益指标","社区正常运转需要保障水平","应保尽保","应保尽保","按社区正常运转需要保障水平","应保尽保","定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","保障社区服务范围内的民众满意度","≥90%","≥90%","保障社区服务范围内的民众满意度","≥90%","定量"]

{"sheet":"22整体支出绩效目标表","index":23,"n_rows":28,"n_cols":19,"rows_kept":28,"merged":[[1,0,1,18],[2,0,2,18],[3,16,3,18],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,6,9],[4,10,5,18],[5,2,6,2],[5,3,5,6],[5,7,5,8],[7,0,15,0],[7,1,15,1],[7,2,15,2],[7,3,15,3],[7,4,15,4],[7,5,15,5],[7,6,15,6],[7,7,15,7],[7,8,15,8],[7,9,15,9],[7,10,10,10],[11,10,14,10]]}
[{"$nulls":18},"部门公开表22"]
["整体支出绩效目标表"]
["单位：部门：615_洪江市沙湾乡人民政府"]
[{"$nulls":16},"金额单位：万元"]
["单位编码","单位名称","年度预算申请",{"$nulls":6},"整体绩效目标","部门整体支出年度绩效目标"]
[null,null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
["615001","洪江市沙湾乡人民政府本级",{"v":899.811724,"d":"899.81"},{"v":899.811724,"d":"899.81"},{"$nulls":3},{"v":628.491724,"d":"628.49"},271.32,"1、维持本乡经济持续稳定发展。2、全面推进乡村振兴。3、推进基础设施建设。","产出指标"," 数量指标","年度工作任务完成情况","定性","完成","万元","反映项目计划完成的产品或服务数量。","按计划完成计5分，否则酌情扣分"]
[{"$nulls":11}," 质量指标","保障机关工作顺利开展","定性","完成","万元","反映部门计划提供产品或服务达到的标准、水平和效果。","按计划完成计5分，否则酌情扣分"]
[{"$nulls":11}," 时效指标","年度工作是否按期完成","定性","完成","万元","反映部门计划提供产品或服务的及时程度和效率情况。","按计划完成计5分，否则酌情扣分"]
[{"$nulls":11},"成本指标","年度工作任务完成成本","定性","完成","万元","反映部门计划提供产品或服务所需成本。","按计划完成计5分，否则酌情扣分"]
[{"$nulls":10},"效益指标 ","经济效益指标","促进经济发展","定性","效果明显","万元","推进乡村振兴战略，抓紧项目建设进度。","评价优5分，良好4分，及格3分，不及格0分。"]
[{"$nulls":11},"社会效益指标","缩小城乡差别","定性","效果明显","万元","加强通信基础设施建设，持续网络优化升级；加强乡村道路建设，推进新型城镇化进程。","评价优5分，良好4分，及格3分，不及格0分。"]
[{"$nulls":11},"生态效益指标","促进环境可持续发展","定性","效果明显","万元","促进人居环境整治提升，保护和加强环境系统的整治提升工作。","评价优5分，良好4分，及格3分，不及格0分。"]
[{"$nulls":11}," 可持续影响指标","构建和谐社会","定性","效果明显","万元","生态环境得到极大提升，为人民提供良好的居住环境。","评价优5分，良好4分，及格3分，不及格0分。"]
[{"$nulls":10},"满意度指标","服务对象满意度指标","城乡居民满意度","≥","95",null,"该指标主要考察部门整体工作开展情况，社会满意度情况。","满意度95%以上得6分，每减少5%扣1分·。"]
{"$rows_empty":11}
[{"$nulls":5}," "]