{"text_format":"3","workbook":"xlsx","n_sheets":25,"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","8一般公共预算基本支出表","9工资福利(政府预算)","10工资福利","11个人家庭(政府预算)","12个人家庭","13商品服务(政府预算)","14商品服务","15三公","16政府性基金","17政府性基金(政府预算)","18政府性基金（部门预算）","19国有资本经营预算","20财政专户管理资金","21专项清单","22项目支出绩效目标表","23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]]}
["2025年部门预算公开表"]
[]
[]
[{"$nulls":3},"单位编码：","501001"]
[{"$nulls":3},"单位名称：","洪江市农业农村局本级"]

{"sheet":"目录","index":1,"n_rows":26,"n_cols":3,"rows_kept":26,"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"]
[null,9,"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,10,"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,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)(按政府预算经济分类)"]
[null,12,"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,13,"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,14,"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,15,"一般公共预算“三公”经费支出表"]
[null,16,"政府性基金预算支出表"]
[null,17,"政府性基金预算支出分类汇总表（按政府预算经济分类）"]
[null,18,"政府性基金预算支出分类汇总表（按部门预算经济分类）"]
[null,19,"国有资本经营预算支出表"]
[null,20,"财政专户管理资金预算支出表"]
[null,21,"专项资金预算汇总表"]
[null,22,"项目支出绩效目标表"]
[null,23,"整体支出绩效目标表"]

{"sheet":"1收支总表","index":2,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]]}
[{"$nulls":7},"部门公开表01"]
["收支总表"]
["单位：501001_洪江市农业农村局本级",{"$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":5063.774872,"d":"5,063.77"},"（一）一般公共服务支出",null,"一、基本支出",{"v":1607.726872,"d":"1,607.73"},"一、机关工资福利支出",{"v":1428.173669,"d":"1,428.17"}]
["      经费拨款",null,"（二）外交支出",null,"    工资福利支出",{"v":1428.173669,"d":"1,428.17"},"二、机关商品和服务支出",{"v":245.153203,"d":"245.15"}]
["     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":179.553203,"d":"179.55"},"三、机关资本性支出"]
["        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（基本建设）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":3467.148,"d":"3,467.15"},"五、对事业单位经常性补助",{"v":10.5,"d":"10.50"}]
["        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",null,"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":76.1,"d":"76.10"},"七、对企业补助",{"v":70,"d":"70.00"}]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":172.879106,"d":"172.88"},"    按项目管理的对个人和家庭的补助",{"v":3321.048,"d":"3,321.05"},"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",{"v":3321.048,"d":"3,321.05"}]
["        政府住房基金收入",null,"（十）卫生健康支出",{"v":71.689383,"d":"71.69"},"    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":11.1,"d":"11.10"},"    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":4696.036403,"d":"4,696.04"},"    对企业补助",{"v":70,"d":"70.00"},"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",{"v":11.1,"d":"11.10"},"（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":123.16998,"d":"123.17"}]
["      政府性基金补助",{"v":11.1,"d":"11.10"},"（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"]
["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":5074.874872,"d":"5,074.87"},"本　年　支　出　合　计",{"v":5074.874872,"d":"5,074.87"},"本　年　支　出　合　计",{"v":5074.874872,"d":"5,074.87"},"本　年　支　出　合　计",{"v":5074.874872,"d":"5,074.87"}]
["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":5074.874872,"d":"5,074.87"},"支  出  总  计",{"v":5074.874872,"d":"5,074.87"},"支  出  总  计",{"v":5074.874872,"d":"5,074.87"},"支  出  总  计",{"v":5074.874872,"d":"5,074.87"}]

{"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]]}
[{"$nulls":23},"部门公开表02"]
["收入总表"]
["单位：501001_洪江市农业农村局本级",{"$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":5074.874872,"d":"5,074.87"},{"v":5074.874872,"d":"5,074.87"},{"v":5063.774872,"d":"5,063.77"},{"$nulls":5},{"v":11.1,"d":"11.10"}]
["501","洪江市农业农村局",{"v":5074.874872,"d":"5,074.87"},{"v":5074.874872,"d":"5,074.87"},{"v":5063.774872,"d":"5,063.77"},{"$nulls":5},{"v":11.1,"d":"11.10"}]
["  501001","  洪江市农业农村局本级",{"v":5074.874872,"d":"5,074.87"},{"v":5074.874872,"d":"5,074.87"},{"v":5063.774872,"d":"5,063.77"},{"$nulls":5},{"v":11.1,"d":"11.10"}]

{"sheet":"3支出总表","index":4,"n_rows":31,"n_cols":11,"rows_kept":31,"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]]}
[{"$nulls":10},"部门公开表03"]
["支出总表"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":3},"合计",null,{"v":5074.874872,"d":"5,074.87"},{"v":1607.726872,"d":"1,607.73"},{"v":3467.148,"d":"3,467.15"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":5074.874872,"d":"5,074.87"},{"v":1607.726872,"d":"1,607.73"},{"v":3467.148,"d":"3,467.15"}]
[{"$nulls":3},"  501001"," 洪江市农业农村局本级",{"v":5074.874872,"d":"5,074.87"},{"v":1607.726872,"d":"1,607.73"},{"v":3467.148,"d":"3,467.15"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":172.879106,"d":"172.88"},{"v":172.879106,"d":"172.88"}]
["208","05",null,"     20805","     行政事业单位养老支出",{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"}]
["208","05","05","      2080505","      机关事业单位基本养老保险缴费支出",{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"}]
["208","27",null,"     20827","     财政对其他社会保险基金的补助",{"v":8.652466,"d":"8.65"},{"v":8.652466,"d":"8.65"}]
["208","27","01","      2082701","      财政对失业保险基金的补助",{"v":4.604124,"d":"4.60"},{"v":4.604124,"d":"4.60"}]
["208","27","02","      2082702","      财政对工伤保险基金的补助",{"v":4.048342,"d":"4.05"},{"v":4.048342,"d":"4.05"}]
["210",null,null,"   210","   卫生健康支出",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["210","11",null,"     21011","     行政事业单位医疗",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["210","11","01","      2101101","      行政单位医疗",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["212",null,null,"   212","   城乡社区支出",{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
["212","08",null,"     21208","     国有土地使用权出让收入安排的支出",{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
["212","08","14","      2120814","      农业生产发展支出",{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
["213",null,null,"   213","   农林水支出",{"v":4696.036403,"d":"4,696.04"},{"v":1239.988403,"d":"1,239.99"},{"v":3456.048,"d":"3,456.05"}]
["213","01",null,"     21301","     农业农村",{"v":4696.036403,"d":"4,696.04"},{"v":1239.988403,"d":"1,239.99"},{"v":3456.048,"d":"3,456.05"}]
["213","01","01","      2130101","      行政运行",{"v":1246.036403,"d":"1,246.04"},{"v":1239.988403,"d":"1,239.99"},{"v":6.048,"d":"6.05"}]
["213","01","08","      2130108","      病虫害控制",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["213","01","09","      2130109","      农产品质量安全",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["213","01","20","      2130120","      稳定农民收入补贴",{"v":3315,"d":"3,315.00"},null,{"v":3315,"d":"3,315.00"}]
["213","01","22","      2130122","      农业生产发展",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["213","01","99","      2130199","      其他农业农村支出",{"v":95,"d":"95.00"},null,{"v":95,"d":"95.00"}]
["221",null,null,"   221","   住房保障支出",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]
["221","02",null,"     22102","     住房改革支出",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]
["221","02","01","      2210201","      住房公积金",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]

{"sheet":"4支出分类(政府预算)","index":5,"n_rows":20,"n_cols":20,"rows_kept":20,"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]]}
[{"$nulls":18},"部门公开表04"]
["支出预算分类汇总表（按政府预算经济分类）"]
["单位：501001_洪江市农业农村局本级",{"$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","机关资本性支出(基本建设)","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"]
[{"$nulls":4},"合计",{"v":5074.874872,"d":"5,074.87"},{"v":1428.173669,"d":"1,428.17"},{"v":245.153203,"d":"245.15"},null,null,{"v":10.5,"d":"10.50"},null,{"v":70,"d":"70.00"},null,{"v":3321.048,"d":"3,321.05"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":5074.874872,"d":"5,074.87"},{"v":1428.173669,"d":"1,428.17"},{"v":245.153203,"d":"245.15"},null,null,{"v":10.5,"d":"10.50"},null,{"v":70,"d":"70.00"},null,{"v":3321.048,"d":"3,321.05"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":5074.874872,"d":"5,074.87"},{"v":1428.173669,"d":"1,428.17"},{"v":245.153203,"d":"245.15"},null,null,{"v":10.5,"d":"10.50"},null,{"v":70,"d":"70.00"},null,{"v":3321.048,"d":"3,321.05"}]
["208","05","05","    501001","    机关事业单位基本养老保险缴费支出",{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"}]
["208","27","01","    501001","    财政对失业保险基金的补助",{"v":4.604124,"d":"4.60"},{"v":4.604124,"d":"4.60"}]
["208","27","02","    501001","    财政对工伤保险基金的补助",{"v":4.048342,"d":"4.05"},{"v":4.048342,"d":"4.05"}]
["210","11","01","    501001","    行政单位医疗",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["212","08","14","    501001","    农业生产发展支出",{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
["213","01","01","    501001","    行政运行",{"v":1246.036403,"d":"1,246.04"},{"v":1060.4352,"d":"1,060.44"},{"v":169.053203,"d":"169.05"},null,null,{"v":10.5,"d":"10.50"},{"$nulls":3},{"v":6.048,"d":"6.05"}]
["213","01","08","    501001","    病虫害控制",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["213","01","09","    501001","    农产品质量安全",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["213","01","20","    501001","    稳定农民收入补贴",{"v":3315,"d":"3,315.00"},{"$nulls":8},{"v":3315,"d":"3,315.00"}]
["213","01","22","    501001","    农业生产发展",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["213","01","99","    501001","    其他农业农村支出",{"v":95,"d":"95.00"},null,{"v":25,"d":"25.00"},{"$nulls":4},{"v":70,"d":"70.00"}]
["221","02","01","    501001","    住房公积金",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]

{"sheet":"5支出分类（部门预算）","index":6,"n_rows":20,"n_cols":21,"rows_kept":20,"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]]}
[{"$nulls":19},"部门公开表05"]
["支出预算分类汇总表（按部门预算经济分类）"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":4},"合计",{"v":5074.874872,"d":"5,074.87"},{"v":1607.726872,"d":"1,607.73"},{"v":1428.173669,"d":"1,428.17"},{"v":179.553203,"d":"179.55"},{"v":0,"d":"0.00"},{"v":3467.148,"d":"3,467.15"},null,{"v":76.1,"d":"76.10"},{"v":3321.048,"d":"3,321.05"},{"$nulls":4},{"v":70,"d":"70.00"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":5074.874872,"d":"5,074.87"},{"v":1607.726872,"d":"1,607.73"},{"v":1428.173669,"d":"1,428.17"},{"v":179.553203,"d":"179.55"},{"v":0,"d":"0.00"},{"v":3467.148,"d":"3,467.15"},{"v":0,"d":"0.00"},{"v":76.1,"d":"76.10"},{"v":3321.048,"d":"3,321.05"},{"$nulls":4},{"v":70,"d":"70.00"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":5074.874872,"d":"5,074.87"},{"v":1607.726872,"d":"1,607.73"},{"v":1428.173669,"d":"1,428.17"},{"v":179.553203,"d":"179.55"},{"v":0,"d":"0.00"},{"v":3467.148,"d":"3,467.15"},{"v":0,"d":"0.00"},{"v":76.1,"d":"76.10"},{"v":3321.048,"d":"3,321.05"},{"$nulls":4},{"v":70,"d":"70.00"}]
["208","05","05","    501001","    机关事业单位基本养老保险缴费支出",{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"}]
["208","27","01","    501001","    财政对失业保险基金的补助",{"v":4.604124,"d":"4.60"},{"v":4.604124,"d":"4.60"},{"v":4.604124,"d":"4.60"}]
["208","27","02","    501001","    财政对工伤保险基金的补助",{"v":4.048342,"d":"4.05"},{"v":4.048342,"d":"4.05"},{"v":4.048342,"d":"4.05"}]
["210","11","01","    501001","    行政单位医疗",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["212","08","14","    501001","    农业生产发展支出",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
["213","01","01","    501001","    行政运行",{"v":1246.036403,"d":"1,246.04"},{"v":1239.988403,"d":"1,239.99"},{"v":1060.4352,"d":"1,060.44"},{"v":179.553203,"d":"179.55"},null,{"v":6.048,"d":"6.05"},null,null,{"v":6.048,"d":"6.05"}]
["213","01","08","    501001","    病虫害控制",{"v":15,"d":"15.00"},{"$nulls":4},{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["213","01","09","    501001","    农产品质量安全",{"v":15,"d":"15.00"},{"$nulls":4},{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["213","01","20","    501001","    稳定农民收入补贴",{"v":3315,"d":"3,315.00"},{"$nulls":4},{"v":3315,"d":"3,315.00"},null,null,{"v":3315,"d":"3,315.00"}]
["213","01","22","    501001","    农业生产发展",{"v":10,"d":"10.00"},{"$nulls":4},{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["213","01","99","    501001","    其他农业农村支出",{"v":95,"d":"95.00"},{"$nulls":4},{"v":95,"d":"95.00"},null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":70,"d":"70.00"}]
["221","02","01","    501001","    住房公积金",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]

{"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"]
["单位：501001_洪江市农业农村局本级",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":5074.874872,"d":"5,074.87"},"一、本年支出",{"v":5074.874872,"d":"5,074.87"}]
["（一）一般公共预算拨款",{"v":5063.774872,"d":"5,063.77"},"（一）一般公共服务支出"]
["     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",{"v":11.1,"d":"11.10"},"（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":172.879106,"d":"172.88"}]
["（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":71.689383,"d":"71.69"}]
["（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":11.1,"d":"11.10"}]
[null,null,"（十三）农林水支出",{"v":4696.036403,"d":"4,696.04"}]
[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":123.16998,"d":"123.17"}]
[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"]
[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":5074.874872,"d":"5,074.87"},"支    出    总    计",{"v":5074.874872,"d":"5,074.87"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":30,"n_cols":11,"rows_kept":30,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,5,10],[4,6,5,6],[4,7,4,8],[4,9,5,9],[29,0,29,4]]}
[{"$nulls":10},"部门公开表07"]
["一般公共预算支出表"]
["单位：501001_洪江市农业农村局本级",{"$nulls":8},"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",{"$nulls":3},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"v":5063.774872,"d":"5,063.77"},{"v":1607.726872,"d":"1,607.73"},{"v":1428.173669,"d":"1,428.17"},{"v":0,"d":"0.00"},{"v":179.553203,"d":"179.55"},{"v":3456.048,"d":"3,456.05"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":5063.774872,"d":"5,063.77"},{"v":1607.726872,"d":"1,607.73"},{"v":1428.173669,"d":"1,428.17"},null,{"v":179.553203,"d":"179.55"},{"v":3456.048,"d":"3,456.05"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":5063.774872,"d":"5,063.77"},{"v":1607.726872,"d":"1,607.73"},{"v":1428.173669,"d":"1,428.17"},null,{"v":179.553203,"d":"179.55"},{"v":3456.048,"d":"3,456.05"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":172.879106,"d":"172.88"},{"v":172.879106,"d":"172.88"},{"v":172.879106,"d":"172.88"}]
["208","05",null,"    20805","    行政事业单位养老支出",{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"}]
["208","05","05","     2080505","     机关事业单位基本养老保险缴费支出",{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"}]
["208","27",null,"    20827","    财政对其他社会保险基金的补助",{"v":8.652466,"d":"8.65"},{"v":8.652466,"d":"8.65"},{"v":8.652466,"d":"8.65"}]
["208","27","01","     2082701","     财政对失业保险基金的补助",{"v":4.604124,"d":"4.60"},{"v":4.604124,"d":"4.60"},{"v":4.604124,"d":"4.60"}]
["208","27","02","     2082702","     财政对工伤保险基金的补助",{"v":4.048342,"d":"4.05"},{"v":4.048342,"d":"4.05"},{"v":4.048342,"d":"4.05"}]
["210",null,null,"   210","   卫生健康支出",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["210","11",null,"    21011","    行政事业单位医疗",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["210","11","01","     2101101","     行政单位医疗",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["213",null,null,"   213","   农林水支出",{"v":4696.036403,"d":"4,696.04"},{"v":1239.988403,"d":"1,239.99"},{"v":1060.4352,"d":"1,060.44"},null,{"v":179.553203,"d":"179.55"},{"v":3456.048,"d":"3,456.05"}]
["213","01",null,"    21301","    农业农村",{"v":4696.036403,"d":"4,696.04"},{"v":1239.988403,"d":"1,239.99"},{"v":1060.4352,"d":"1,060.44"},null,{"v":179.553203,"d":"179.55"},{"v":3456.048,"d":"3,456.05"}]
["213","01","01","     2130101","     行政运行",{"v":1246.036403,"d":"1,246.04"},{"v":1239.988403,"d":"1,239.99"},{"v":1060.4352,"d":"1,060.44"},null,{"v":179.553203,"d":"179.55"},{"v":6.048,"d":"6.05"}]
["213","01","08","     2130108","     病虫害控制",{"v":15,"d":"15.00"},{"$nulls":4},{"v":15,"d":"15.00"}]
["213","01","09","     2130109","     农产品质量安全",{"v":15,"d":"15.00"},{"$nulls":4},{"v":15,"d":"15.00"}]
["213","01","20","     2130120","     稳定农民收入补贴",{"v":3315,"d":"3,315.00"},{"$nulls":4},{"v":3315,"d":"3,315.00"}]
["213","01","22","     2130122","     农业生产发展",{"v":10,"d":"10.00"},{"$nulls":4},{"v":10,"d":"10.00"}]
["213","01","99","     2130199","     其他农业农村支出",{"v":95,"d":"95.00"},{"$nulls":4},{"v":95,"d":"95.00"}]
["221",null,null,"   221","   住房保障支出",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]
["221","02",null,"    22102","    住房改革支出",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]
["221","02","01","     2210201","     住房公积金",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"8一般公共预算基本支出表","index":9,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[1,0,1,4],[2,0,2,3],[3,0,3,1],[3,2,3,4],[29,0,29,1],[30,0,30,1]]}
[{"$nulls":4},"部门公开表08"]
["一般公共预算基本支出表"]
["单位：501001_洪江市农业农村局本级",{"$nulls":3},"单位：万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目代码","科目名称","合计","人员经费","公用经费"]
["301","工资福利支出",{"v":1428.173669,"d":"1428.17"},{"v":1428.173669,"d":"1428.17"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"}]
["  30112","  其他社会保障缴费",{"v":8.652466,"d":"8.65"},{"v":8.652466,"d":"8.65"}]
["  30110","  职工基本医疗保险缴费",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"}]
["  30107","  绩效工资",{"v":183.012,"d":"183.01"},{"v":183.012,"d":"183.01"}]
["  30101","  基本工资",{"v":605.1456,"d":"605.15"},{"v":605.1456,"d":"605.15"}]
["  30102","  津贴补贴",{"v":272.2776,"d":"272.28"},{"v":272.2776,"d":"272.28"}]
["  30113","  住房公积金",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"}]
["302","商品和服务支出",{"v":179.553203,"d":"179.55"},null,{"v":179.553203,"d":"179.55"}]
["  30299","  其他商品和服务支出",{"v":70.1,"d":"70.10"},null,{"v":70.1,"d":"70.10"}]
["  30229","  福利费",{"v":21.085113,"d":"21.09"},null,{"v":21.085113,"d":"21.09"}]
["  30228","  工会经费",{"v":16.86809,"d":"16.87"},null,{"v":16.86809,"d":"16.87"}]
["  30211","  差旅费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["  30207","  邮电费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["  30206","  电费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["  30205","  水费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["  30202","  印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["  30239","  其他交通费用",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["  30231","  公务用车运行维护费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["  30226","  劳务费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  30217","  公务接待费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["  30216","  培训费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  30213","  维修（护）费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["  30215","  会议费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["合计",null,{"v":1607.726872,"d":"1607.73"},{"v":1428.173669,"d":"1428.17"},{"v":179.553203,"d":"179.55"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"9工资福利(政府预算)","index":10,"n_rows":15,"n_cols":14,"rows_kept":15,"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],[14,0,14,4]]}
[{"$nulls":12},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":4},"合计",{"v":1428.173669,"d":"1,428.17"},{"v":1428.173669,"d":"1,428.17"},{"v":1060.4352,"d":"1,060.44"},{"v":244.568489,"d":"244.57"},{"v":123.16998,"d":"123.17"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":1428.173669,"d":"1,428.17"},{"v":1428.173669,"d":"1,428.17"},{"v":1060.4352,"d":"1,060.44"},{"v":244.568489,"d":"244.57"},{"v":123.16998,"d":"123.17"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":1428.173669,"d":"1,428.17"},{"v":1428.173669,"d":"1,428.17"},{"v":1060.4352,"d":"1,060.44"},{"v":244.568489,"d":"244.57"},{"v":123.16998,"d":"123.17"}]
["208","05","05","    501001","    机关事业单位基本养老保险缴费支出",{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"},null,{"v":164.22664,"d":"164.23"}]
["208","27","01","    501001","    财政对失业保险基金的补助",{"v":4.604124,"d":"4.60"},{"v":4.604124,"d":"4.60"},null,{"v":4.604124,"d":"4.60"}]
["208","27","02","    501001","    财政对工伤保险基金的补助",{"v":4.048342,"d":"4.05"},{"v":4.048342,"d":"4.05"},null,{"v":4.048342,"d":"4.05"}]
["210","11","01","    501001","    行政单位医疗",{"v":71.689383,"d":"71.69"},{"v":71.689383,"d":"71.69"},null,{"v":71.689383,"d":"71.69"}]
["213","01","01","    501001","    行政运行",{"v":1060.4352,"d":"1,060.44"},{"v":1060.4352,"d":"1,060.44"},{"v":1060.4352,"d":"1,060.44"}]
["221","02","01","    501001","    住房公积金",{"v":123.16998,"d":"123.17"},{"v":123.16998,"d":"123.17"},null,null,{"v":123.16998,"d":"123.17"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"10工资福利","index":11,"n_rows":15,"n_cols":22,"rows_kept":15,"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],[14,0,14,4]]}
[{"$nulls":20},"部门公开表10"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["单位：501001_洪江市农业农村局本级",{"$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":1428.173669,"d":"1,428.17"},{"v":1060.4352,"d":"1,060.44"},{"v":605.1456,"d":"605.15"},{"v":272.2776,"d":"272.28"},null,{"v":183.012,"d":"183.01"},{"v":244.568489,"d":"244.57"},{"v":164.22664,"d":"164.23"},null,{"v":71.689383,"d":"71.69"},null,{"v":8.652466,"d":"8.65"},{"v":123.16998,"d":"123.17"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":1428.173669,"d":"1,428.17"},{"v":1060.4352,"d":"1,060.44"},{"v":605.1456,"d":"605.15"},{"v":272.2776,"d":"272.28"},null,{"v":183.012,"d":"183.01"},{"v":244.568489,"d":"244.57"},{"v":164.22664,"d":"164.23"},null,{"v":71.689383,"d":"71.69"},null,{"v":8.652466,"d":"8.65"},{"v":123.16998,"d":"123.17"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":1428.173669,"d":"1,428.17"},{"v":1060.4352,"d":"1,060.44"},{"v":605.1456,"d":"605.15"},{"v":272.2776,"d":"272.28"},null,{"v":183.012,"d":"183.01"},{"v":244.568489,"d":"244.57"},{"v":164.22664,"d":"164.23"},null,{"v":71.689383,"d":"71.69"},null,{"v":8.652466,"d":"8.65"},{"v":123.16998,"d":"123.17"}]
["208","05","05","    501001","    机关事业单位基本养老保险缴费支出",{"v":164.22664,"d":"164.23"},{"$nulls":5},{"v":164.22664,"d":"164.23"},{"v":164.22664,"d":"164.23"}]
["208","27","01","    501001","    财政对失业保险基金的补助",{"v":4.604124,"d":"4.60"},{"$nulls":5},{"v":4.604124,"d":"4.60"},{"$nulls":4},{"v":4.604124,"d":"4.60"}]
["208","27","02","    501001","    财政对工伤保险基金的补助",{"v":4.048342,"d":"4.05"},{"$nulls":5},{"v":4.048342,"d":"4.05"},{"$nulls":4},{"v":4.048342,"d":"4.05"}]
["210","11","01","    501001","    行政单位医疗",{"v":71.689383,"d":"71.69"},{"$nulls":5},{"v":71.689383,"d":"71.69"},null,null,{"v":71.689383,"d":"71.69"}]
["213","01","01","    501001","    行政运行",{"v":1060.4352,"d":"1,060.44"},{"v":1060.4352,"d":"1,060.44"},{"v":605.1456,"d":"605.15"},{"v":272.2776,"d":"272.28"},null,{"v":183.012,"d":"183.01"}]
["221","02","01","    501001","    住房公积金",{"v":123.16998,"d":"123.17"},{"$nulls":11},{"v":123.16998,"d":"123.17"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"11个人家庭(政府预算)","index":12,"n_rows":10,"n_cols":11,"rows_kept":10,"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],[9,0,9,4]]}
[{"$nulls":10},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["单位：501001_洪江市农业农村局本级",{"$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"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"12个人家庭","index":13,"n_rows":10,"n_cols":18,"rows_kept":10,"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],[9,0,9,4]]}
[{"$nulls":16},"部门公开表12"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["单位：501001_洪江市农业农村局本级",{"$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"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"13商品服务(政府预算)","index":14,"n_rows":10,"n_cols":20,"rows_kept":10,"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],[9,0,9,5]]}
[{"$nulls":18},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":4},"合计",{"v":179.553203,"d":"179.55"},{"v":169.053203,"d":"169.05"},{"v":72.953203,"d":"72.95"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},null,null,{"v":9,"d":"9.00"},null,{"v":15,"d":"15.00"},{"v":1,"d":"1.00"},{"v":70.1,"d":"70.10"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":179.553203,"d":"179.55"},{"v":169.053203,"d":"169.05"},{"v":72.953203,"d":"72.95"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},null,null,{"v":9,"d":"9.00"},null,{"v":15,"d":"15.00"},{"v":1,"d":"1.00"},{"v":70.1,"d":"70.10"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":179.553203,"d":"179.55"},{"v":169.053203,"d":"169.05"},{"v":72.953203,"d":"72.95"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},null,null,{"v":9,"d":"9.00"},null,{"v":15,"d":"15.00"},{"v":1,"d":"1.00"},{"v":70.1,"d":"70.10"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
["213","01","01","    501001","    行政运行",{"v":179.553203,"d":"179.55"},{"v":169.053203,"d":"169.05"},{"v":72.953203,"d":"72.95"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},null,null,{"v":9,"d":"9.00"},null,{"v":15,"d":"15.00"},{"v":1,"d":"1.00"},{"v":70.1,"d":"70.10"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"14商品服务","index":15,"n_rows":10,"n_cols":33,"rows_kept":10,"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],[9,0,9,4]]}
[{"$nulls":31},"部门公开表14"]
["一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":4},"合计",{"v":179.553203,"d":"179.55"},null,{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":3,"d":"3.00"},null,null,{"v":20,"d":"20.00"},null,{"v":1,"d":"1.00"},null,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":9,"d":"9.00"},{"$nulls":3},{"v":0.5,"d":"0.50"},null,{"v":16.86809,"d":"16.87"},{"v":21.085113,"d":"21.09"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},null,{"v":70.1,"d":"70.10"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":179.553203,"d":"179.55"},null,{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":3,"d":"3.00"},null,null,{"v":20,"d":"20.00"},null,{"v":1,"d":"1.00"},null,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":9,"d":"9.00"},{"$nulls":3},{"v":0.5,"d":"0.50"},null,{"v":16.86809,"d":"16.87"},{"v":21.085113,"d":"21.09"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},null,{"v":70.1,"d":"70.10"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":179.553203,"d":"179.55"},null,{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":3,"d":"3.00"},null,null,{"v":20,"d":"20.00"},null,{"v":1,"d":"1.00"},null,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":9,"d":"9.00"},{"$nulls":3},{"v":0.5,"d":"0.50"},null,{"v":16.86809,"d":"16.87"},{"v":21.085113,"d":"21.09"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},null,{"v":70.1,"d":"70.10"}]
["213","01","01","    501001","    行政运行",{"v":179.553203,"d":"179.55"},null,{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":3,"d":"3.00"},null,null,{"v":20,"d":"20.00"},null,{"v":1,"d":"1.00"},null,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":9,"d":"9.00"},{"$nulls":3},{"v":0.5,"d":"0.50"},null,{"v":16.86809,"d":"16.87"},{"v":21.085113,"d":"21.09"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},null,{"v":70.1,"d":"70.10"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"15三公","index":16,"n_rows":9,"n_cols":8,"rows_kept":9,"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],[8,0,8,2]]}
[{"$nulls":6},"部门公开表15"]
["一般公共预算“三公”经费支出表"]
["单位：501001_洪江市农业农村局本级",{"$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":24,"d":"24.00"},null,{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"v":9,"d":"9.00"}]
["501","洪江市农业农村局",{"v":24,"d":"24.00"},null,{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"v":9,"d":"9.00"}]
["  501001","  洪江市农业农村局本级",{"v":24,"d":"24.00"},null,{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"v":9,"d":"9.00"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"16政府性基金","index":17,"n_rows":13,"n_cols":8,"rows_kept":13,"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],[12,0,12,2]]}
[{"$nulls":6},"部门公开表16"]
["政府性基金预算支出表"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"}]
["501","洪江市农业农村局",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"}]
["  501001","  洪江市农业农村局本级",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"}]
["   212","   城乡社区支出",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"}]
["    21208","    国有土地使用权出让收入安排的支出",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"}]
["     2120814","     农业生产发展支出",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"17政府性基金(政府预算)","index":18,"n_rows":10,"n_cols":20,"rows_kept":10,"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],[9,0,9,5]]}
[{"$nulls":18},"部门公开表17"]
["政府性基金预算支出分类汇总表（按政府预算经济分类）"]
["单位：501001_洪江市农业农村局本级",{"$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","机关资本性支出(基本建设)","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"]
[{"$nulls":4},"合计",{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
["212","08","14","    501001","    农业生产发展支出",{"v":11.1,"d":"11.10"},null,{"v":11.1,"d":"11.10"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"18政府性基金（部门预算）","index":19,"n_rows":10,"n_cols":20,"rows_kept":10,"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],[9,0,9,6]]}
[{"$nulls":18},"部门公开表18"]
["政府性基金预算支出分类汇总表（按部门预算经济分类）"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":4},"合计",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"},{"v":11.1,"d":"11.10"}]
[{"$nulls":3},"501","洪江市农业农村局",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"},{"v":11.1,"d":"11.10"}]
[{"$nulls":3},"  501001","  洪江市农业农村局本级",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"},{"v":11.1,"d":"11.10"}]
["212","08","14","    501001","    农业生产发展支出",{"v":11.1,"d":"11.10"},{"$nulls":4},{"v":11.1,"d":"11.10"},{"v":11.1,"d":"11.10"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"19国有资本经营预算","index":20,"n_rows":13,"n_cols":8,"rows_kept":13,"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],[12,0,12,2]]}
[{"$nulls":7},"部门公开表19"]
["国有资本经营预算支出表"]
["单位：501001_洪江市农业农村局本级",{"$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"}]
[]
[]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"20财政专户管理资金","index":21,"n_rows":13,"n_cols":8,"rows_kept":13,"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],[12,0,12,3]]}
[{"$nulls":7},"部门公开表20"]
["财政专户管理资金预算支出表"]
["单位：501001_洪江市农业农村局本级",{"$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"}]
[]
[]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"21专项清单","index":22,"n_rows":18,"n_cols":14,"rows_kept":18,"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],[17,0,17,3]]}
[{"$nulls":12},"部门公开表21"]
["专项资金预算汇总表"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":3},"一般公共预算小计","经费拨款","纳入一般公共预算管理的非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织赠款"]
[null,"合计",{"v":3467.148,"d":"3,467.15"},{"v":3456.048,"d":"3,456.05"},{"$nulls":5},{"v":11.1,"d":"11.10"},null,null,{"v":3467.148,"d":"3,467.15"}]
["501","洪江市农业农村局",{"v":3467.148,"d":"3,467.15"},{"v":3456.048,"d":"3,456.05"},{"$nulls":5},{"v":11.1,"d":"11.10"},null,null,{"v":3467.148,"d":"3,467.15"}]
["   501001","   乡村振兴专项经费",{"v":36.1,"d":"36.10"},{"v":25,"d":"25.00"},{"$nulls":5},{"v":11.1,"d":"11.10"},null,null,{"v":36.1,"d":"36.10"}]
["   501001","   2025年遗属生活补助",{"v":6.048,"d":"6.05"},{"v":6.048,"d":"6.05"},{"$nulls":8},{"v":6.048,"d":"6.05"}]
["   501001","   动植物疫病防控",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":8},{"v":15,"d":"15.00"}]
["   501001","   农业综合执法和质量安全检测专经费",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":8},{"v":15,"d":"15.00"}]
["   501001","   2025耕地地力保护补贴",{"v":3315,"d":"3,315.00"},{"v":3315,"d":"3,315.00"},{"$nulls":8},{"v":3315,"d":"3,315.00"}]
["   501001","   粮食安全考核专项经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":8},{"v":10,"d":"10.00"}]
["   501001","   农业科学研究所自收自支人员经费",{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"$nulls":8},{"v":26,"d":"26.00"}]
["   501001","   农业良种繁殖场自收自支人员经费",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"$nulls":8},{"v":18,"d":"18.00"}]
["   501001","   市园艺示范场自收自支人员经费",{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"$nulls":8},{"v":26,"d":"26.00"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"22项目支出绩效目标表","index":23,"n_rows":106,"n_cols":13,"rows_kept":106,"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],[6,0,16,0],[6,1,16,1],[6,2,16,2],[6,3,16,3],[6,4,8,4],[9,4,11,4],[12,4,15,4],[17,0,27,0],[17,1,27,1],[17,2,27,2],[17,3,27,3],[17,4,19,4],[20,4,22,4],[23,4,26,4],[28,0,38,0],[28,1,38,1],[28,2,38,2],[28,3,38,3],[28,4,30,4],[31,4,33,4],[34,4,37,4],[39,0,49,0],[39,1,49,1],[39,2,49,2],[39,3,49,3],[39,4,41,4],[42,4,44,4],[45,4,48,4],[50,0,60,0],[50,1,60,1],[50,2,60,2],[50,3,60,3],[50,4,52,4],[53,4,55,4],[56,4,59,4],[61,0,71,0],[61,1,71,1],[61,2,71,2],[61,3,71,3],[61,4,63,4],[64,4,66,4],[67,4,70,4],[72,0,82,0],[72,1,82,1],[72,2,82,2],[72,3,82,3],[72,4,74,4],[75,4,77,4],[78,4,81,4],[83,0,93,0],[83,1,93,1],[83,2,93,2],[83,3,93,3],[83,4,85,4],[86,4,88,4],[89,4,92,4],[94,0,104,0],[94,1,104,1],[94,2,104,2],[94,3,104,3],[94,4,96,4],[97,4,99,4],[100,4,103,4],[105,0,105,3]]}
[{"$nulls":12},"部门公开表22"]
[null,null,"项目支出绩效目标表"]
["单位：501001_洪江市农业农村局本级",{"$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"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
["501001","洪江市农业农村局本级",{"v":3467.148,"d":"3,467.15"}]
["  501001","  2025耕地地力保护补贴",{"v":3315,"d":"3,315.00"},"落实好耕地地力保护补贴有关工作，结社实际制定具体补贴方案，实现补贴资金及时兑付。","成本指标","经济成本指标","经济成本","3135",null,null,"万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本","降低",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","环境成本","降低",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","发放补贴面积","17.31",null,null,"万亩","≥"]
[{"$nulls":5},"质量指标","补贴发放精准率","100",null,null,"%","≤"]
[{"$nulls":5},"时效指标","时效","1",null,null,"年","≤"]
[{"$nulls":4},"效益指标 ","经济效益指标","保障农民种植收益","增加收益",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","保障粮食安全","基本稳定",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","耕地复种指数","提升",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","可持续性","可持续发展",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","农作物种植户满意度","90",null,null,"%","≥"]
["  501001","  2025年遗属生活补助",{"v":6.048,"d":"6.05"},"2025年计划发放6.048万元，发放人数8人，每季度末按标准发放。","成本指标","经济成本指标","成本指标","6.048",null,null,"万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本","社会稳定",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","生态环境成本","逐步降低",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","遗属生活补助发放人数","8",null,null,"人","≥"]
[{"$nulls":5},"质量指标","遗属生活补助发放准确率","100",null,null,"%","≤"]
[{"$nulls":5},"时效指标","时效","1",null,null,"年","≤"]
[{"$nulls":4},"效益指标 ","经济效益指标","月增收入","2070",null,null,"元","≤"]
[{"$nulls":5},"社会效益指标","遗属生活情况","有所改善",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","有所增强",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","可持续","可持续影响",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","受益对象满意度","90",null,null,"%","≥"]
["  501001","  动植物疫病防控",{"v":15,"d":"15.00"},"开展主要农作物重大病虫害监测预警、大面积防控、绿色防控、统防统治及农药减量，以及重大植物疫情监测、阻截防控等相关工作","成本指标","经济成本指标","成本控制","15",null,null,"万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本","0",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","生态环境成本","0",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","农作物病虫害防治处置面积","100",null,null,"万亩","≥"]
[{"$nulls":5},"质量指标","防控效果","85",null,null,"%","≥"]
[{"$nulls":5},"时效指标","防控工作时间","1",null,null,"年","≥"]
[{"$nulls":4},"效益指标 ","经济效益指标","遏制重大病虫害爆发危害","病虫害危害减少",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","社会效益","有所提高",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","病虫害危害减少",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","重大病虫疫情监测和防控能力","有所提高",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","农户满意度","90",null,null,"%","≥"]
["  501001","  粮食安全考核专项经费",{"v":10,"d":"10.00"},"加强农业生态资源保护，自觉提升耕地地力，保障粮食安全，增加农民收入。","成本指标","经济成本指标","成本控制金额","10",null,null,"万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本","逐步降低",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","生态环境成本","逐步减少",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","稳定油菜种植面积","15.85",null,null,"万亩","≥"]
[{"$nulls":5},"质量指标","粮油优质率","90",null,null,"%","≥"]
[{"$nulls":5},"时效指标","年度资金执行时间","12月之前完成",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","水稻亩产","有所提高",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","保障全市粮食安全","有效保障",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生物多样性指数","有所提高",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","持续影响","有所改善",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","受益对象满意度","90",null,null,"%","≥"]
["  501001","  农业科学研究所自收自支人员经费",{"v":26,"d":"26.00"},"2025年计划发放农业科学研究所自收自支人员经费26万，每月按标准发放。","成本指标","经济成本指标","经济成本","26",null,null,"万元","≥"]
[{"$nulls":5},"社会成本指标","社会成本","保持运转财政补贴部分",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","生态环境成本","逐步减少",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","补助场所运转","1",null,null,"个","≥"]
[{"$nulls":5},"质量指标","工作开展情况","维持工作正常开展",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","时效","1",null,null,"年","≥"]
[{"$nulls":4},"效益指标 ","经济效益指标","经济效益","有所提高",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","社会效益","维持稳定",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","有所提升",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","可持续","可持续发展",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度","90",null,null,"%","≥"]
["  501001","  农业良种繁殖场自收自支人员经费",{"v":18,"d":"18.00"},"2025年计划发放农业良种繁殖场自收自支人员经费18万，每月按标准发放。","成本指标","经济成本指标","成本指标","18",null,null,"万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本","保持运转财政补贴部分",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","生态环境成本","逐步减少",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","补助场所运转","1",null,null,"个","≥"]
[{"$nulls":5},"质量指标","工作开展情况","维持工作正常开展",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","时效","1",null,null,"年","≥"]
[{"$nulls":4},"效益指标 ","经济效益指标","经济效益","有所提高",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","社会效益","维持稳定",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","有所提升",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","可持续","可持续发展",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度","90",null,null,"%","≥"]
["  501001","  农业综合执法和质量安全检测专经费",{"v":15,"d":"15.00"},"杜绝农产品质量安全事故发生，提高人民生活质量。","成本指标","经济成本指标","经济成本","15",null,null,"万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","生态环境成本","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","检测任务","310",null,null,"批次","≥"]
[{"$nulls":5},"质量指标","农残风险水平","2",null,null,"%","≤"]
[{"$nulls":5},"时效指标","完成时间","12月底前",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","农民收入","有所增加",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","保障农产品食用安全","成效明显",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","全市农药使用量较去年减少","10",null,null,"%","≤"]
[{"$nulls":5},"可持续影响指标","农业生态环境","有所改善",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","指导服务对象满意度　","90",null,null,"%","≥"]
["  501001","  市园艺示范场自收自支人员经费",{"v":26,"d":"26.00"},"2025年计划发放市园艺示范场自收自支人员经费26万，每月按标准发放。","成本指标","经济成本指标","成本指标","26",null,null,"26","≤"]
[{"$nulls":5},"社会成本指标","社会成本","保持运转财政补贴部分",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","生态环境成本","逐步减少",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","补助场所运转","1",null,null,"个","≥"]
[{"$nulls":5},"质量指标","工作开展情况","维持工作正常开展",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","时效","1",null,null,"年","≥"]
[{"$nulls":4},"效益指标 ","经济效益指标","经济效益","有所提高",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","社会效益","维持稳定",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","有所提升",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","可持续","可持续发展",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度","90",null,null,"%","≥"]
["  501001","  乡村振兴专项经费",{"v":36.1,"d":"36.10"},"对全市各级龙头企业进行申报和监测，促进休闲农业有序健康的发展，对产业融合项目进行申报和实施，对全市的农药门店进行监管，巩固脱贫攻坚成果和乡村振兴的有效衔接。","成本指标","经济成本指标","成本金额控制","25",null,null,"万元","≤"]
[{"$nulls":5},"社会成本指标","社会成本","降低",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","生态环境成本","降低",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","技术培训指导","350",null,null,"次","≥"]
[{"$nulls":5},"质量指标","验收合格率","100",null,null,"%","≥"]
[{"$nulls":5},"时效指标","工作完成时间","12月底前",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","个人人均增收　","300",null,null,"元","≥"]
[{"$nulls":5},"社会效益指标","农村人均生活水平","提高",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","生态效益","环保",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","可持续发展","可持续发展",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","受益对象满意率　","90",null,null,"%","≥"]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"23整体支出绩效目标表","index":24,"n_rows":23,"n_cols":19,"rows_kept":23,"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],[7,0,21,0],[7,1,21,1],[7,2,21,2],[7,3,21,3],[7,4,21,4],[7,5,21,5],[7,6,21,6],[7,7,21,7],[7,8,21,8],[7,9,21,9],[7,10,9,10],[10,10,16,10],[10,11,13,11],[14,11,15,11],[17,10,20,10],[22,0,22,7]]}
[{"$nulls":18},"部门公开表23"]
["整体支出绩效目标表"]
["单位：501001_洪江市农业农村局本级"]
[{"$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"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
["501001","洪江市农业农村局本级",{"v":5074.874872,"d":"5,074.87"},{"v":5063.774872,"d":"5,063.77"},{"v":11.1,"d":"11.10"},null,null,{"v":1607.726872,"d":"1,607.73"},{"v":3467.148,"d":"3,467.15"},"完成年度农业农村综合执法、农业生产管理、农产品质量安全监督、农村人才工作和农业防灾病虫害防控、乡村振兴工作、乡村特色产业发展、农村公共服务等工作","成本指标","经济成本指标","成本控制金额\t","≤","2183.938","万元",null,"-"]
[{"$nulls":11},"社会成本指标"]
[{"$nulls":11},"生态环境成本指标"]
[{"$nulls":10},"产出指标","数量指标","稳定种粮面积\t","≥","39.3","万亩",null,"-"]
[{"$nulls":12},"稳定粮食总产量\t","≥","17.1","万吨",null,"-"]
[{"$nulls":12},"举办各类培训\t","≥","160","期",null,"-"]
[{"$nulls":12},"完成农村实用技能、职业技能等培训\t","≥","8000","人次",null,"-"]
[{"$nulls":11},"质量指标","各项工作完成合格率\t","≥","90","%",null,"-"]
[{"$nulls":12},"控制农作物重大病虫害总体危害损失率\t","≤","5","%",null,"-"]
[{"$nulls":11},"时效指标","各项工作完成时间\t","定性","12月31日前",null,null,"-"]
[{"$nulls":10},"效益指标 ","经济效益指标"]
[{"$nulls":11},"社会效益指标","农产品质量安全事故发生次数\t","=","0","起",null,"-"]
[{"$nulls":11},"生态效益指标","农药用量、农业污染减少\t","定性","效果明显",null,null,"-"]
[{"$nulls":11},"可持续影响指标","提高农作物产量\t","定性","效果明显",null,null,"-"]
[{"$nulls":10},"满意度指标","服务对象满意度指标","受益对象满意度\t","≥","90","%",null,"-"]
["注：如本表格为空，则表示本年度未安排此项目。"]