{"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"]
[]
[]
[{"$nulls":3},"单位编码：","301001"]
[{"$nulls":3},"单位名称：","洪江市民政局本级"]

{"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]]}
[{"$nulls":7},"部门公开表01"]
["收支总表"]
["单位：301001_洪江市民政局本级",{"$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":2313.959647,"d":"2,313.96"},"（一）一般公共服务支出",null,"一、基本支出",{"v":564.255647,"d":"564.26"},"一、机关工资福利支出",{"v":498.311646,"d":"498.31"}]
["      经费拨款",null,"（二）外交支出",null,"    工资福利支出",{"v":498.311646,"d":"498.31"},"二、机关商品和服务支出",{"v":100.944001,"d":"100.94"}]
["     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":65.944001,"d":"65.94"},"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":1749.704,"d":"1,749.70"},"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",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":35,"d":"35.00"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":2246.372238,"d":"2,246.37"},"    按项目管理的对个人和家庭的补助",{"v":1714.704,"d":"1,714.70"},"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":1714.704,"d":"1,714.70"}]
["        政府住房基金收入",null,"（十）卫生健康支出",{"v":24.827557,"d":"24.83"},"    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",null,"    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",null,"    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":42.759852,"d":"42.76"}]
["      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"]
["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":2313.959647,"d":"2,313.96"},"本　年　支　出　合　计",{"v":2313.959647,"d":"2,313.96"},"本　年　支　出　合　计",{"v":2313.959647,"d":"2,313.96"},"本　年　支　出　合　计",{"v":2313.959647,"d":"2,313.96"}]
["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":2313.959647,"d":"2,313.96"},"支  出  总  计",{"v":2313.959647,"d":"2,313.96"},"支  出  总  计",{"v":2313.959647,"d":"2,313.96"},"支  出  总  计",{"v":2313.959647,"d":"2,313.96"}]

{"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]]}
[{"$nulls":23},"部门公开表02"]
["收入总表"]
["单位：301001_洪江市民政局本级",{"$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":2313.959647,"d":"2,313.96"},{"v":2313.959647,"d":"2,313.96"},{"v":2313.959647,"d":"2,313.96"}]
["301","洪江市民政局",{"v":2313.959647,"d":"2,313.96"},{"v":2313.959647,"d":"2,313.96"},{"v":2313.959647,"d":"2,313.96"}]
["  301001","  洪江市民政局本级",{"v":2313.959647,"d":"2,313.96"},{"v":2313.959647,"d":"2,313.96"},{"v":2313.959647,"d":"2,313.96"}]

{"sheet":"3支出总表","index":4,"n_rows":36,"n_cols":11,"rows_kept":36,"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]]}
[{"$nulls":10},"部门公开表03"]
["支出总表"]
["单位：301001_洪江市民政局本级",{"$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"]
[{"$nulls":3},"合计",null,{"v":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":1749.704,"d":"1,749.70"}]
[{"$nulls":3},"301","洪江市民政局",{"v":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":1749.704,"d":"1,749.70"}]
[{"$nulls":3},"  301001"," 洪江市民政局本级",{"v":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":1749.704,"d":"1,749.70"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":2246.372238,"d":"2,246.37"},{"v":496.668238,"d":"496.67"},{"v":1749.704,"d":"1,749.70"}]
["208","02",null,"     20802","     民政管理事务",{"v":471.471601,"d":"471.47"},{"v":436.471601,"d":"436.47"},{"v":35,"d":"35.00"}]
["208","02","01","      2080201","      行政运行",{"v":436.471601,"d":"436.47"},{"v":436.471601,"d":"436.47"}]
["208","02","99","      2080299","      其他民政管理事务支出",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["208","05",null,"     20805","     行政事业单位养老支出",{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"}]
["208","05","05","      2080505","      机关事业单位基本养老保险缴费支出",{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"}]
["208","08",null,"     20808","     抚恤",{"v":1.104,"d":"1.10"},null,{"v":1.104,"d":"1.10"}]
["208","08","99","      2080899","      其他优抚支出",{"v":1.104,"d":"1.10"},null,{"v":1.104,"d":"1.10"}]
["208","10",null,"     20810","     社会福利",{"v":663.8,"d":"663.80"},null,{"v":663.8,"d":"663.80"}]
["208","10","01","      2081001","      儿童福利",{"v":65.8,"d":"65.80"},null,{"v":65.8,"d":"65.80"}]
["208","10","02","      2081002","      老年福利",{"v":418,"d":"418.00"},null,{"v":418,"d":"418.00"}]
["208","10","06","      2081006","      养老服务",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"}]
["208","11",null,"     20811","     残疾人事业",{"v":159,"d":"159.00"},null,{"v":159,"d":"159.00"}]
["208","11","07","      2081107","      残疾人生活和护理补贴",{"v":159,"d":"159.00"},null,{"v":159,"d":"159.00"}]
["208","19",null,"     20819","     最低生活保障",{"v":682.2,"d":"682.20"},null,{"v":682.2,"d":"682.20"}]
["208","19","01","      2081901","      城市最低生活保障金支出",{"v":340,"d":"340.00"},null,{"v":340,"d":"340.00"}]
["208","19","02","      2081902","      农村最低生活保障金支出",{"v":342.2,"d":"342.20"},null,{"v":342.2,"d":"342.20"}]
["208","21",null,"     20821","     特困人员救助供养",{"v":208.6,"d":"208.60"},null,{"v":208.6,"d":"208.60"}]
["208","21","02","      2082102","      农村特困人员救助供养支出",{"v":208.6,"d":"208.60"},null,{"v":208.6,"d":"208.60"}]
["208","27",null,"     20827","     财政对其他社会保险基金的补助",{"v":3.183501,"d":"3.18"},{"v":3.183501,"d":"3.18"}]
["208","27","01","      2082701","      财政对失业保险基金的补助",{"v":1.781474,"d":"1.78"},{"v":1.781474,"d":"1.78"}]
["208","27","02","      2082702","      财政对工伤保险基金的补助",{"v":1.402027,"d":"1.40"},{"v":1.402027,"d":"1.40"}]
["210",null,null,"   210","   卫生健康支出",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["210","11",null,"     21011","     行政事业单位医疗",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["210","11","01","      2101101","      行政单位医疗",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["221",null,null,"   221","   住房保障支出",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]
["221","02",null,"     22102","     住房改革支出",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]
["221","02","01","      2210201","      住房公积金",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]

{"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]]}
[{"$nulls":18},"部门公开表04"]
["支出预算分类汇总表（按政府预算经济分类）"]
["单位：301001_洪江市民政局本级",{"$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"]
[{"$nulls":4},"合计",{"v":2313.959647,"d":"2,313.96"},{"v":498.311646,"d":"498.31"},{"v":100.944001,"d":"100.94"},{"$nulls":6},{"v":1714.704,"d":"1,714.70"}]
[{"$nulls":3},"301","洪江市民政局",{"v":2313.959647,"d":"2,313.96"},{"v":498.311646,"d":"498.31"},{"v":100.944001,"d":"100.94"},{"$nulls":6},{"v":1714.704,"d":"1,714.70"}]
[{"$nulls":3},"  301001","  洪江市民政局本级",{"v":2313.959647,"d":"2,313.96"},{"v":498.311646,"d":"498.31"},{"v":100.944001,"d":"100.94"},{"$nulls":6},{"v":1714.704,"d":"1,714.70"}]
["208","02","01","    301001","    行政运行",{"v":436.471601,"d":"436.47"},{"v":370.5276,"d":"370.53"},{"v":65.944001,"d":"65.94"}]
["208","02","99","    301001","    其他民政管理事务支出",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["208","05","05","    301001","    机关事业单位基本养老保险缴费支出",{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"}]
["208","08","99","    301001","    其他优抚支出",{"v":1.104,"d":"1.10"},{"$nulls":8},{"v":1.104,"d":"1.10"}]
["208","10","01","    301001","    儿童福利",{"v":65.8,"d":"65.80"},{"$nulls":8},{"v":65.8,"d":"65.80"}]
["208","10","02","    301001","    老年福利",{"v":418,"d":"418.00"},{"$nulls":8},{"v":418,"d":"418.00"}]
["208","10","06","    301001","    养老服务",{"v":180,"d":"180.00"},{"$nulls":8},{"v":180,"d":"180.00"}]
["208","11","07","    301001","    残疾人生活和护理补贴",{"v":159,"d":"159.00"},{"$nulls":8},{"v":159,"d":"159.00"}]
["208","19","01","    301001","    城市最低生活保障金支出",{"v":340,"d":"340.00"},{"$nulls":8},{"v":340,"d":"340.00"}]
["208","19","02","    301001","    农村最低生活保障金支出",{"v":342.2,"d":"342.20"},{"$nulls":8},{"v":342.2,"d":"342.20"}]
["208","21","02","    301001","    农村特困人员救助供养支出",{"v":208.6,"d":"208.60"},{"$nulls":8},{"v":208.6,"d":"208.60"}]
["208","27","01","    301001","    财政对失业保险基金的补助",{"v":1.781474,"d":"1.78"},{"v":1.781474,"d":"1.78"}]
["208","27","02","    301001","    财政对工伤保险基金的补助",{"v":1.402027,"d":"1.40"},{"v":1.402027,"d":"1.40"}]
["210","11","01","    301001","    行政单位医疗",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["221","02","01","    301001","    住房公积金",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]

{"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]]}
[{"$nulls":19},"部门公开表05"]
["支出预算分类汇总表（按部门预算经济分类）"]
["单位：301001_洪江市民政局本级",{"$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"]
[{"$nulls":4},"合计",{"v":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":498.311646,"d":"498.31"},{"v":65.944001,"d":"65.94"},{"v":0,"d":"0.00"},{"v":1749.704,"d":"1,749.70"},null,{"v":35,"d":"35.00"},{"v":1714.704,"d":"1,714.70"}]
[{"$nulls":3},"301","洪江市民政局",{"v":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":498.311646,"d":"498.31"},{"v":65.944001,"d":"65.94"},{"v":0,"d":"0.00"},{"v":1749.704,"d":"1,749.70"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},{"v":1714.704,"d":"1,714.70"}]
[{"$nulls":3},"  301001","  洪江市民政局本级",{"v":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":498.311646,"d":"498.31"},{"v":65.944001,"d":"65.94"},{"v":0,"d":"0.00"},{"v":1749.704,"d":"1,749.70"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},{"v":1714.704,"d":"1,714.70"}]
["208","02","01","    301001","    行政运行",{"v":436.471601,"d":"436.47"},{"v":436.471601,"d":"436.47"},{"v":370.5276,"d":"370.53"},{"v":65.944001,"d":"65.94"}]
["208","02","99","    301001","    其他民政管理事务支出",{"v":35,"d":"35.00"},{"$nulls":4},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["208","05","05","    301001","    机关事业单位基本养老保险缴费支出",{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"}]
["208","08","99","    301001","    其他优抚支出",{"v":1.104,"d":"1.10"},{"$nulls":4},{"v":1.104,"d":"1.10"},null,null,{"v":1.104,"d":"1.10"}]
["208","10","01","    301001","    儿童福利",{"v":65.8,"d":"65.80"},{"$nulls":4},{"v":65.8,"d":"65.80"},null,null,{"v":65.8,"d":"65.80"}]
["208","10","02","    301001","    老年福利",{"v":418,"d":"418.00"},{"$nulls":4},{"v":418,"d":"418.00"},null,null,{"v":418,"d":"418.00"}]
["208","10","06","    301001","    养老服务",{"v":180,"d":"180.00"},{"$nulls":4},{"v":180,"d":"180.00"},null,null,{"v":180,"d":"180.00"}]
["208","11","07","    301001","    残疾人生活和护理补贴",{"v":159,"d":"159.00"},{"$nulls":4},{"v":159,"d":"159.00"},null,null,{"v":159,"d":"159.00"}]
["208","19","01","    301001","    城市最低生活保障金支出",{"v":340,"d":"340.00"},{"$nulls":4},{"v":340,"d":"340.00"},null,null,{"v":340,"d":"340.00"}]
["208","19","02","    301001","    农村最低生活保障金支出",{"v":342.2,"d":"342.20"},{"$nulls":4},{"v":342.2,"d":"342.20"},null,null,{"v":342.2,"d":"342.20"}]
["208","21","02","    301001","    农村特困人员救助供养支出",{"v":208.6,"d":"208.60"},{"$nulls":4},{"v":208.6,"d":"208.60"},null,null,{"v":208.6,"d":"208.60"}]
["208","27","01","    301001","    财政对失业保险基金的补助",{"v":1.781474,"d":"1.78"},{"v":1.781474,"d":"1.78"},{"v":1.781474,"d":"1.78"}]
["208","27","02","    301001","    财政对工伤保险基金的补助",{"v":1.402027,"d":"1.40"},{"v":1.402027,"d":"1.40"},{"v":1.402027,"d":"1.40"}]
["210","11","01","    301001","    行政单位医疗",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["221","02","01","    301001","    住房公积金",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]

{"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：301001_洪江市民政局本级",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":2313.959647,"d":"2,313.96"},"一、本年支出",{"v":2313.959647,"d":"2,313.96"}]
["（一）一般公共预算拨款",{"v":2313.959647,"d":"2,313.96"},"（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",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":2246.372238,"d":"2,246.37"}]
["（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":24.827557,"d":"24.83"}]
["（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"]
[null,null,"（十三）农林水支出"]
[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":42.759852,"d":"42.76"}]
[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":2313.959647,"d":"2,313.96"},"支    出    总    计",{"v":2313.959647,"d":"2,313.96"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":38,"n_cols":11,"rows_kept":38,"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],[37,0,37,4]]}
[{"$nulls":10},"部门公开表07"]
["一般公共预算支出表"]
["单位：301001_洪江市民政局本级",{"$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":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":498.311646,"d":"498.31"},{"v":0,"d":"0.00"},{"v":65.944001,"d":"65.94"},{"v":1749.704,"d":"1,749.70"}]
[{"$nulls":3},"301","洪江市民政局",{"v":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":498.311646,"d":"498.31"},null,{"v":65.944001,"d":"65.94"},{"v":1749.704,"d":"1,749.70"}]
[{"$nulls":3},"  301001","  洪江市民政局本级",{"v":2313.959647,"d":"2,313.96"},{"v":564.255647,"d":"564.26"},{"v":498.311646,"d":"498.31"},null,{"v":65.944001,"d":"65.94"},{"v":1749.704,"d":"1,749.70"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":2246.372238,"d":"2,246.37"},{"v":496.668238,"d":"496.67"},{"v":430.724237,"d":"430.72"},null,{"v":65.944001,"d":"65.94"},{"v":1749.704,"d":"1,749.70"}]
["208","02",null,"    20802","    民政管理事务",{"v":471.471601,"d":"471.47"},{"v":436.471601,"d":"436.47"},{"v":370.5276,"d":"370.53"},null,{"v":65.944001,"d":"65.94"},{"v":35,"d":"35.00"}]
["208","02","01","     2080201","     行政运行",{"v":436.471601,"d":"436.47"},{"v":436.471601,"d":"436.47"},{"v":370.5276,"d":"370.53"},null,{"v":65.944001,"d":"65.94"}]
["208","02","99","     2080299","     其他民政管理事务支出",{"v":35,"d":"35.00"},{"$nulls":4},{"v":35,"d":"35.00"}]
["208","05",null,"    20805","    行政事业单位养老支出",{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"}]
["208","05","05","     2080505","     机关事业单位基本养老保险缴费支出",{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"}]
["208","08",null,"    20808","    抚恤",{"v":1.104,"d":"1.10"},{"$nulls":4},{"v":1.104,"d":"1.10"}]
["208","08","99","     2080899","     其他优抚支出",{"v":1.104,"d":"1.10"},{"$nulls":4},{"v":1.104,"d":"1.10"}]
["208","10",null,"    20810","    社会福利",{"v":663.8,"d":"663.80"},{"$nulls":4},{"v":663.8,"d":"663.80"}]
["208","10","01","     2081001","     儿童福利",{"v":65.8,"d":"65.80"},{"$nulls":4},{"v":65.8,"d":"65.80"}]
["208","10","02","     2081002","     老年福利",{"v":418,"d":"418.00"},{"$nulls":4},{"v":418,"d":"418.00"}]
["208","10","06","     2081006","     养老服务",{"v":180,"d":"180.00"},{"$nulls":4},{"v":180,"d":"180.00"}]
["208","11",null,"    20811","    残疾人事业",{"v":159,"d":"159.00"},{"$nulls":4},{"v":159,"d":"159.00"}]
["208","11","07","     2081107","     残疾人生活和护理补贴",{"v":159,"d":"159.00"},{"$nulls":4},{"v":159,"d":"159.00"}]
["208","19",null,"    20819","    最低生活保障",{"v":682.2,"d":"682.20"},{"$nulls":4},{"v":682.2,"d":"682.20"}]
["208","19","01","     2081901","     城市最低生活保障金支出",{"v":340,"d":"340.00"},{"$nulls":4},{"v":340,"d":"340.00"}]
["208","19","02","     2081902","     农村最低生活保障金支出",{"v":342.2,"d":"342.20"},{"$nulls":4},{"v":342.2,"d":"342.20"}]
["208","21",null,"    20821","    特困人员救助供养",{"v":208.6,"d":"208.60"},{"$nulls":4},{"v":208.6,"d":"208.60"}]
["208","21","02","     2082102","     农村特困人员救助供养支出",{"v":208.6,"d":"208.60"},{"$nulls":4},{"v":208.6,"d":"208.60"}]
["208","27",null,"    20827","    财政对其他社会保险基金的补助",{"v":3.183501,"d":"3.18"},{"v":3.183501,"d":"3.18"},{"v":3.183501,"d":"3.18"}]
["208","27","01","     2082701","     财政对失业保险基金的补助",{"v":1.781474,"d":"1.78"},{"v":1.781474,"d":"1.78"},{"v":1.781474,"d":"1.78"}]
["208","27","02","     2082702","     财政对工伤保险基金的补助",{"v":1.402027,"d":"1.40"},{"v":1.402027,"d":"1.40"},{"v":1.402027,"d":"1.40"}]
["210",null,null,"   210","   卫生健康支出",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["210","11",null,"    21011","    行政事业单位医疗",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["210","11","01","     2101101","     行政单位医疗",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["221",null,null,"   221","   住房保障支出",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]
["221","02",null,"    22102","    住房改革支出",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]
["221","02","01","     2210201","     住房公积金",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]
["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":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[2,0,2,3],[3,0,3,1],[3,2,3,4],[23,0,23,1],[24,0,24,1]]}
[{"$nulls":4},"部门公开表08"]
["一般公共预算基本支出表"]
["单位：301001_洪江市民政局本级",{"$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":498.311646,"d":"498.31"},{"v":498.311646,"d":"498.31"}]
["  30101","  基本工资",{"v":209.046,"d":"209.05"},{"v":209.046,"d":"209.05"}]
["  30102","  津贴补贴",{"v":97.2384,"d":"97.24"},{"v":97.2384,"d":"97.24"}]
["  30107","  绩效工资",{"v":64.2432,"d":"64.24"},{"v":64.2432,"d":"64.24"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"}]
["  30112","  其他社会保障缴费",{"v":3.183501,"d":"3.18"},{"v":3.183501,"d":"3.18"}]
["  30110","  职工基本医疗保险缴费",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"}]
["  30113","  住房公积金",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"}]
["302","商品和服务支出",{"v":65.944001,"d":"65.94"},null,{"v":65.944001,"d":"65.94"}]
["  30299","  其他商品和服务支出",15.84,null,15.84]
["  30217","  公务接待费",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"}]
["  30211","  差旅费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["  30206","  电费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["  30205","  水费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["  30201","  办公费",12.86,null,12.86]
["  30229","  福利费",{"v":7.302223,"d":"7.30"},null,{"v":7.302223,"d":"7.30"}]
["  30231","  公务用车运行维护费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["  30228","  工会经费",{"v":5.841778,"d":"5.84"},null,{"v":5.841778,"d":"5.84"}]
["合计",null,{"v":564.255647,"d":"564.26"},{"v":498.311646,"d":"498.31"},{"v":65.944001,"d":"65.94"}]
["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]]}
[{"$nulls":12},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["单位：301001_洪江市民政局本级",{"$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"]
[{"$nulls":4},"合计",{"v":498.311646,"d":"498.31"},{"v":498.311646,"d":"498.31"},{"v":370.5276,"d":"370.53"},{"v":85.024194,"d":"85.02"},{"v":42.759852,"d":"42.76"}]
[{"$nulls":3},"301","洪江市民政局",{"v":498.311646,"d":"498.31"},{"v":498.311646,"d":"498.31"},{"v":370.5276,"d":"370.53"},{"v":85.024194,"d":"85.02"},{"v":42.759852,"d":"42.76"}]
[{"$nulls":3},"  301001","  洪江市民政局本级",{"v":498.311646,"d":"498.31"},{"v":498.311646,"d":"498.31"},{"v":370.5276,"d":"370.53"},{"v":85.024194,"d":"85.02"},{"v":42.759852,"d":"42.76"}]
["208","02","01","    301001","    行政运行",{"v":370.5276,"d":"370.53"},{"v":370.5276,"d":"370.53"},{"v":370.5276,"d":"370.53"}]
["208","05","05","    301001","    机关事业单位基本养老保险缴费支出",{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"},null,{"v":57.013136,"d":"57.01"}]
["208","27","01","    301001","    财政对失业保险基金的补助",{"v":1.781474,"d":"1.78"},{"v":1.781474,"d":"1.78"},null,{"v":1.781474,"d":"1.78"}]
["208","27","02","    301001","    财政对工伤保险基金的补助",{"v":1.402027,"d":"1.40"},{"v":1.402027,"d":"1.40"},null,{"v":1.402027,"d":"1.40"}]
["210","11","01","    301001","    行政单位医疗",{"v":24.827557,"d":"24.83"},{"v":24.827557,"d":"24.83"},null,{"v":24.827557,"d":"24.83"}]
["221","02","01","    301001","    住房公积金",{"v":42.759852,"d":"42.76"},{"v":42.759852,"d":"42.76"},null,null,{"v":42.759852,"d":"42.76"}]
["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]]}
[{"$nulls":20},"部门公开表10"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["单位：301001_洪江市民政局本级",{"$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":498.311646,"d":"498.31"},{"v":370.5276,"d":"370.53"},{"v":209.046,"d":"209.05"},{"v":97.2384,"d":"97.24"},null,{"v":64.2432,"d":"64.24"},{"v":85.024194,"d":"85.02"},{"v":57.013136,"d":"57.01"},null,{"v":24.827557,"d":"24.83"},null,{"v":3.183501,"d":"3.18"},{"v":42.759852,"d":"42.76"}]
[{"$nulls":3},"301","洪江市民政局",{"v":498.311646,"d":"498.31"},{"v":370.5276,"d":"370.53"},{"v":209.046,"d":"209.05"},{"v":97.2384,"d":"97.24"},null,{"v":64.2432,"d":"64.24"},{"v":85.024194,"d":"85.02"},{"v":57.013136,"d":"57.01"},null,{"v":24.827557,"d":"24.83"},null,{"v":3.183501,"d":"3.18"},{"v":42.759852,"d":"42.76"}]
[{"$nulls":3},"  301001","  洪江市民政局本级",{"v":498.311646,"d":"498.31"},{"v":370.5276,"d":"370.53"},{"v":209.046,"d":"209.05"},{"v":97.2384,"d":"97.24"},null,{"v":64.2432,"d":"64.24"},{"v":85.024194,"d":"85.02"},{"v":57.013136,"d":"57.01"},null,{"v":24.827557,"d":"24.83"},null,{"v":3.183501,"d":"3.18"},{"v":42.759852,"d":"42.76"}]
["208","02","01","    301001","    行政运行",{"v":370.5276,"d":"370.53"},{"v":370.5276,"d":"370.53"},{"v":209.046,"d":"209.05"},{"v":97.2384,"d":"97.24"},null,{"v":64.2432,"d":"64.24"}]
["208","05","05","    301001","    机关事业单位基本养老保险缴费支出",{"v":57.013136,"d":"57.01"},{"$nulls":5},{"v":57.013136,"d":"57.01"},{"v":57.013136,"d":"57.01"}]
["208","27","01","    301001","    财政对失业保险基金的补助",{"v":1.781474,"d":"1.78"},{"$nulls":5},{"v":1.781474,"d":"1.78"},{"$nulls":4},{"v":1.781474,"d":"1.78"}]
["208","27","02","    301001","    财政对工伤保险基金的补助",{"v":1.402027,"d":"1.40"},{"$nulls":5},{"v":1.402027,"d":"1.40"},{"$nulls":4},{"v":1.402027,"d":"1.40"}]
["210","11","01","    301001","    行政单位医疗",{"v":24.827557,"d":"24.83"},{"$nulls":5},{"v":24.827557,"d":"24.83"},null,null,{"v":24.827557,"d":"24.83"}]
["221","02","01","    301001","    住房公积金",{"v":42.759852,"d":"42.76"},{"$nulls":11},{"v":42.759852,"d":"42.76"}]
["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]]}
[{"$nulls":10},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["单位：301001_洪江市民政局本级",{"$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]]}
[{"$nulls":16},"部门公开表12"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["单位：301001_洪江市民政局本级",{"$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]]}
[{"$nulls":18},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["单位：301001_洪江市民政局本级",{"$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"]
[{"$nulls":4},"合计",{"v":65.944001,"d":"65.94"},{"v":65.944001,"d":"65.94"},{"v":39.604001,"d":"39.60"},{"$nulls":4},{"v":4.5,"d":"4.50"},null,{"v":6,"d":"6.00"},null,15.84]
[{"$nulls":3},"301","洪江市民政局",{"v":65.944001,"d":"65.94"},{"v":65.944001,"d":"65.94"},{"v":39.604001,"d":"39.60"},{"$nulls":4},{"v":4.5,"d":"4.50"},null,{"v":6,"d":"6.00"},null,15.84]
[{"$nulls":3},"  301001","  洪江市民政局本级",{"v":65.944001,"d":"65.94"},{"v":65.944001,"d":"65.94"},{"v":39.604001,"d":"39.60"},{"$nulls":4},{"v":4.5,"d":"4.50"},null,{"v":6,"d":"6.00"},null,15.84]
["208","02","01","    301001","    行政运行",{"v":65.944001,"d":"65.94"},{"v":65.944001,"d":"65.94"},{"v":39.604001,"d":"39.60"},{"$nulls":4},{"v":4.5,"d":"4.50"},null,{"v":6,"d":"6.00"},null,15.84]
["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]]}
[{"$nulls":31},"部门公开表14"]
["一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
["单位：301001_洪江市民政局本级",{"$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"]
[{"$nulls":4},"合计",{"v":65.944001,"d":"65.94"},12.86,{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":10,"d":"10.00"},{"$nulls":5},{"v":4.5,"d":"4.50"},{"$nulls":5},{"v":5.841778,"d":"5.84"},{"v":7.302223,"d":"7.30"},{"v":6,"d":"6.00"},null,null,15.84]
[{"$nulls":3},"301","洪江市民政局",{"v":65.944001,"d":"65.94"},12.86,{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":10,"d":"10.00"},{"$nulls":5},{"v":4.5,"d":"4.50"},{"$nulls":5},{"v":5.841778,"d":"5.84"},{"v":7.302223,"d":"7.30"},{"v":6,"d":"6.00"},null,null,15.84]
[{"$nulls":3},"  301001","  洪江市民政局本级",{"v":65.944001,"d":"65.94"},12.86,{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":10,"d":"10.00"},{"$nulls":5},{"v":4.5,"d":"4.50"},{"$nulls":5},{"v":5.841778,"d":"5.84"},{"v":7.302223,"d":"7.30"},{"v":6,"d":"6.00"},null,null,15.84]
["208","02","01","    301001","    行政运行",{"v":65.944001,"d":"65.94"},12.86,{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":10,"d":"10.00"},{"$nulls":5},{"v":4.5,"d":"4.50"},{"$nulls":5},{"v":5.841778,"d":"5.84"},{"v":7.302223,"d":"7.30"},{"v":6,"d":"6.00"},null,null,15.84]
["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]]}
[{"$nulls":6},"部门公开表15"]
["一般公共预算“三公”经费支出表"]
["单位：301001_洪江市民政局本级",{"$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":10.5,"d":"10.50"},null,{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"v":4.5,"d":"4.50"}]
["301","洪江市民政局",{"v":10.5,"d":"10.50"},null,{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"v":4.5,"d":"4.50"}]
["  301001","  洪江市民政局本级",{"v":10.5,"d":"10.50"},null,{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"v":4.5,"d":"4.50"}]
["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]]}
[{"$nulls":6},"部门公开表16"]
["政府性基金预算支出表"]
["单位：301001_洪江市民政局本级",{"$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":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["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]]}
[{"$nulls":18},"部门公开表17"]
["政府性基金预算支出分类汇总表（按政府预算经济分类）"]
["单位：301001_洪江市民政局本级",{"$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":0,"d":"0.00"}]
[]
[]
[]
["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]]}
[{"$nulls":18},"部门公开表18"]
["政府性基金预算支出分类汇总表（按部门预算经济分类）"]
["单位：301001_洪江市民政局本级",{"$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":0,"d":"0.00"}]
[]
[]
[]
["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]]}
[{"$nulls":7},"部门公开表19"]
["国有资本经营预算支出表"]
["单位：301001_洪江市民政局本级",{"$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]]}
[{"$nulls":7},"部门公开表20"]
["财政专户管理资金预算支出表"]
["单位：301001_洪江市民政局本级",{"$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":20,"n_cols":14,"rows_kept":20,"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],[19,0,19,3]]}
[{"$nulls":12},"部门公开表21"]
["专项资金预算汇总表"]
["单位：301001_洪江市民政局本级",{"$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"]
[{"$nulls":3},"一般公共预算小计","经费拨款","纳入一般公共预算管理的非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织赠款"]
[null,"合计",{"v":1749.704,"d":"1,749.70"},{"v":1749.704,"d":"1,749.70"},{"$nulls":8},{"v":1749.704,"d":"1,749.70"}]
["301","洪江市民政局",{"v":1749.704,"d":"1,749.70"},{"v":1749.704,"d":"1,749.70"},{"$nulls":8},{"v":1749.704,"d":"1,749.70"}]
["   301001","   民政事务管理专项经费",{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"$nulls":8},{"v":35,"d":"35.00"}]
["   301001","   2025年遗属生活补助",{"v":1.104,"d":"1.10"},{"v":1.104,"d":"1.10"},{"$nulls":8},{"v":1.104,"d":"1.10"}]
["   301001","   2025孤儿基本生活保障本级配套（保民生）",{"v":65.8,"d":"65.80"},{"v":65.8,"d":"65.80"},{"$nulls":8},{"v":65.8,"d":"65.80"}]
["   301001","   百岁老人长寿保健补贴（保民生）",{"v":13,"d":"13.00"},{"v":13,"d":"13.00"},{"$nulls":8},{"v":13,"d":"13.00"}]
["   301001","   高龄老人生活补助（80岁以上人员）（保民生）",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$nulls":8},{"v":400,"d":"400.00"}]
["   301001","   四类困难老年人意外伤害保险经费（银龄安康）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":8},{"v":5,"d":"5.00"}]
["   301001","   2025特困供养机构管理经费（保民生）",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"$nulls":8},{"v":180,"d":"180.00"}]
["   301001","   困难残疾人生活补贴和重度残疾人护理补贴（残疾人补贴）",{"v":159,"d":"159.00"},{"v":159,"d":"159.00"},{"$nulls":8},{"v":159,"d":"159.00"}]
["   301001","   城市居民最低生活保障本级配套",{"v":340,"d":"340.00"},{"v":340,"d":"340.00"},{"$nulls":8},{"v":340,"d":"340.00"}]
["   301001","   农村居民最低生活保障本级配套",{"v":342.2,"d":"342.20"},{"v":342.2,"d":"342.20"},{"$nulls":8},{"v":342.2,"d":"342.20"}]
["   301001","   农村特困本级配套",{"v":208.6,"d":"208.60"},{"v":208.6,"d":"208.60"},{"$nulls":8},{"v":208.6,"d":"208.60"}]
["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":141,"n_cols":13,"rows_kept":141,"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],[6,0,17,0],[6,1,17,1],[6,2,17,2],[6,3,17,3],[6,4,9,4],[6,5,7,5],[10,4,12,4],[13,4,16,4],[18,0,30,0],[18,1,30,1],[18,2,30,2],[18,3,30,3],[18,4,20,4],[21,4,24,4],[21,5,22,5],[25,4,29,4],[26,5,27,5],[31,0,42,0],[31,1,42,1],[31,2,42,2],[31,3,42,3],[31,4,34,4],[31,5,32,5],[35,4,37,4],[38,4,41,4],[43,0,54,0],[43,1,54,1],[43,2,54,2],[43,3,54,3],[43,4,45,4],[46,4,49,4],[47,5,48,5],[50,4,53,4],[55,0,66,0],[55,1,66,1],[55,2,66,2],[55,3,66,3],[55,4,58,4],[55,5,56,5],[59,4,61,4],[62,4,65,4],[67,0,79,0],[67,1,79,1],[67,2,79,2],[67,3,79,3],[67,4,70,4],[67,5,68,5],[71,4,74,4],[72,5,73,5],[75,4,78,4],[80,0,92,0],[80,1,92,1],[80,2,92,2],[80,3,92,3],[80,4,82,4],[83,4,86,4],[84,5,85,5],[87,4,91,4],[88,5,89,5],[93,0,103,0],[93,1,103,1],[93,2,103,2],[93,3,103,3],[93,4,95,4],[96,4,98,4],[99,4,102,4],[104,0,115,0],[104,1,115,1],[104,2,115,2],[104,3,115,3],[104,4,107,4],[104,5,105,5],[108,4,110,4],[111,4,114,4],[116,0,127,0],[116,1,127,1],[116,2,127,2],[116,3,127,3],[116,4,119,4],[116,5,117,5],[120,4,122,4],[123,4,126,4],[128,0,139,0],[128,1,139,1],[128,2,139,2],[128,3,139,3],[128,4,131,4],[128,5,129,5],[132,4,134,4],[135,4,138,4],[140,0,140,3]]}
[{"$nulls":12},"部门公开表22"]
[null,null,"项目支出绩效目标表"]
["单位：301001_洪江市民政局本级",{"$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"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
["301001","洪江市民政局本级",{"v":1749.704,"d":"1,749.70"}]
["  301001","  2025孤儿基本生活保障本级配套（保民生）",{"v":65.8,"d":"65.80"},"孤儿基本生活费保障孤儿、事实无人抚养儿童基本生活保障标准持续增长；实现“应保尽保、应退尽退”精准救助目标；促进其健康成长，使其生活得更有尊严，更好的融入社会。","成本指标","经济成本指标","成本控制","控制在预算安排范围内",{"$nulls":3},"定性"]
[{"$nulls":6},"保障标准","达到省定标准",{"$nulls":3},"定性"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","孤儿、事实无人抚养儿童年发放人次","1500",null,null,"人次","≥"]
[{"$nulls":5},"质量指标","资金支出合规性","合规",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","资金发放及时性","按月打卡发放",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","保障孤儿、事实无人抚养儿童和艾滋病病毒感染儿童生活水平，促进其健康成长，使其生活得更有尊严，更好的融入社会。","影响程度较高",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","维护社会和谐稳定","效果明显",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","孤儿和事实无人抚养儿童满意度","95",null,null,"%","≥"]
["  301001","  2025年遗属生活补助",{"v":1.104,"d":"1.10"},"遗属生活补助在一定程度上缓解遗属家庭经济压力，按时足额发放，保障遗属人员基本生活，达到了以人为本的目标。","成本指标","经济成本指标","社会成本节约率","0",null,null,"%","≥"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","保障覆盖率","98",null,null,"%","≥"]
[{"$nulls":6},"遗属生活补助发放人数","2",null,null,"人","≥"]
[{"$nulls":5},"质量指标","发放对象准确率","95",null,null,"%","≥"]
[{"$nulls":5},"时效指标","资金及时发放率","85",null,null,"%","≥"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","遗属生活补助政策知晓率","90",null,null,"%","≥"]
[{"$nulls":6},"遗属人员基本生活得到保障","效果明显",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","该指标不适用于本项目5","无",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象人满意度","90",null,null,"%","≥"]
["  301001","  2025特困供养机构管理经费（保民生）",{"v":180,"d":"180.00"},"特困供养机构管理经费实现区域内特困供养机构全覆盖，机构设施设备正常使用与安全运行，服务工作人员配备符合要求，服务能力持续提升，特困人员生活质量显著改善，增强社会对特困供养机构的关注度和支持度。","成本指标","经济成本指标","成本控制","控制在预算安排范围内",{"$nulls":3},"定性"]
[{"$nulls":6},"社会成本节约率","0",null,null,"%","≥"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","特困供养机构资金拨付覆盖率","90",null,null,"%","≥"]
[{"$nulls":5},"质量指标","资金支出合规性","合规",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","资金发放及时性","按季发放",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","特困人员生活质量显著改善，增强社会对特困群体的关注度与支持度。","影响程度较高",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","维护社会和谐稳定","效果明显",{"$nulls":3},"定性"]
[{"$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,"%","≥"]
["  301001","  百岁老人长寿保健补贴（保民生）",{"v":13,"d":"13.00"},"百岁老人补助保障百岁老人的基本生活，让他们衣食无忧，感受到社会的关爱和党的温暖，促进社会的和谐安定，体现社会主义制度的优越性，增强老年人的获得感、幸福感和安全感。","成本指标","经济成本指标","百岁老人月发放标准","500",null,null,"元/人/月","≥"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","百岁老人年发放人次","144",null,null,"人次","≥"]
[{"$nulls":5},"质量指标","保障覆盖率","98",null,null,"%","≥"]
[{"$nulls":6},"发放到位率","95",null,null,"%","≥"]
[{"$nulls":5},"时效指标","资金发放及时性","按季打卡发放",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","改善百岁老年人的生活质量","稳步提升",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","维护社会和谐稳定","效果明显",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","百岁老年人满意度","90",null,null,"%","≥"]
["  301001","  城市居民最低生活保障本级配套",{"v":340,"d":"340.00"},"城市居民最低生活保障以解决城乡特困人员突出困难、满足城乡特困人员基本需求为目标，建立起城乡统筹、政策衔接、运行规范、与经济社会发展水平相适应的特困人员救助供养制度，将符合条件的特困人员全部纳入救助供养范围，切实维护他们的基本生活权益。","成本指标","经济成本指标","保障标准","达到省定标准",{"$nulls":3},"定性"]
[{"$nulls":6},"成本控制","控制在预算安排范围内",{"$nulls":3},"定性"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","城市低保年救助人次","20000",null,null,"人次","≥"]
[{"$nulls":5},"质量指标","资金支出合规性","合规",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","资金发放及时性","按月打卡发放",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","保障城市低保对象生活水平，维护社会和谐稳定","保障城市低保对象生活水平，维护社会和谐稳定",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","对符合条件的困难群众进行长效救助","效果明显",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","城市低保对象及群众满意度","95",null,null,"%","≥"]
["  301001","  高龄老人生活补助（80岁以上人员）（保民生）",{"v":400,"d":"400.00"},"高龄老人生活补助提高高龄老人的生活质量和社会参与度，增强社会对高龄群体的关注度和尊老敬老氛围。","成本指标","经济成本指标","高龄老人月发放标准1","20","80-89岁",null,"元/人/月","≥"]
[{"$nulls":6},"高龄老人月发放标准2","50","90-99岁",null,"元/人/月","≥"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","高龄老人年发放人次","100000",null,null,"人次","≥"]
[{"$nulls":5},"质量指标","保障覆盖率","98",null,null,"%","≥"]
[{"$nulls":6},"发放对象准确率","95",null,null,"%","≥"]
[{"$nulls":5},"时效指标","资金发放及时性","按季打卡发放",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","改善高龄老年人的生活质量","稳步提升",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","维护社会和谐稳定","效果明显",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","高龄老年人满意度","90",null,null,"%","≥"]
["  301001","  困难残疾人生活补贴和重度残疾人护理补贴（残疾人补贴）",{"v":159,"d":"159.00"},"所有符合条件的残疾人享受惠民政策，实行动态管理，提升群众满意度。","成本指标","经济成本指标","困难残疾人生活补贴和重度残疾人护理补贴月发放标准","90",null,null,"元/人/月","≥"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","困难残疾人生活补贴和重度残疾人护理补贴年发放人次","80000",null,null,"人次","≥"]
[{"$nulls":5},"质量指标","保障覆盖率","98",null,null,"%","≥"]
[{"$nulls":6},"发放对象准确率","95",null,null,"%","≥"]
[{"$nulls":5},"时效指标","资金及时发放率","85",null,null,"%","≥"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","困难残疾人生活补贴和重度残疾人护理补贴政策知晓率","90",null,null,"%","≥"]
[{"$nulls":6},"有效解决残疾人家庭的实际困难，保障残疾人基本生活来源，使残疾人生活状况得到改善","效果明显",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","该指标不适用于本项目5","无",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","受益残疾人满意度","90",null,null,"%","≥"]
["  301001","  民政事务管理专项经费",{"v":35,"d":"35.00"},"民政事务管理专项经费保障民政事务相关工作的正常运转，保证日常办公支出，履行好基本民生保障、婚姻登记、基本社会服务等职责，推动民政工作高质量发展。","成本指标","经济成本指标","成本控制","控制在预算安排范围内",{"$nulls":3},"定性"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","工作运转保障人数","44",null,null,"人","≥"]
[{"$nulls":5},"质量指标","经费支出合规性","合规",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","资金使用及时率","100",null,null,"%","≥"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","民政事务服务水平和质量","稳步提升",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","该指标不适用于本项目5","无",{"$nulls":3},"定性"]
[{"$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,"%","≥"]
["  301001","  农村居民最低生活保障本级配套",{"v":342.2,"d":"342.20"},"农村居民最低生活保障加强农村最低生活保障，确保困难群众基本生活保障标准持续增长；开展“精准救助”，实现“应保尽保、应退尽退”精准救助目标；加强低保政策宣传到位，确保低保对象基本生活得到及时保障，促进社会更加和谐稳定。","成本指标","经济成本指标","成本控制","控制在预算安排范围内",{"$nulls":3},"定性"]
[{"$nulls":6},"保障标准","达到省定标准",{"$nulls":3},"定性"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","农村低保年救助人次","70000",null,null,"人次","≥"]
[{"$nulls":5},"质量指标","资金支出合规性","合规",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","资金发放及时性","按月打卡发放",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","保障农村低保对象生活水平，维护社会和谐稳定","影响程度较高",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","对符合条件的困难群众进行长效救助","效果明显",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","农村低保对象及群众满意度","95",null,null,"%","≥"]
["  301001","  农村特困本级配套",{"v":208.6,"d":"208.60"},"农村特困以解决城乡特困人员突出困难、满足城乡特困人员基本需求为目标，建立起城乡统筹、政策衔接、运行规范、与经济社会发展水平相适应的特困人员救助供养制度，将符合条件的特困人员全部纳入救助供养范围，切实维护他们的基本生活权益。","成本指标","经济成本指标","保障标准","达到省定标准",{"$nulls":3},"定性"]
[{"$nulls":6},"成本控制","控制在预算安排范围内",{"$nulls":3},"定性"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","特困年救助人次","20000",null,null,"人次","≥"]
[{"$nulls":5},"质量指标","资金支出合规性","合规",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","资金发放及时性","按月打卡发放",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","保障特困人员生活水平，维护社会和谐稳定","影响程度较高",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","对符合条件的困难群众进行长效救助","效果明显",{"$nulls":3},"定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象及群众满意度","95",null,null,"%","≥"]
["  301001","  四类困难老年人意外伤害保险经费（银龄安康）",{"v":5,"d":"5.00"},"四类特殊困难老年人意外伤害险确保符合条件的四类困难老年人应保尽保目标，增强四类困难老年人及其家庭的安全感与幸福感，促进社会和谐稳定。","成本指标","经济成本指标","保障标准","21",null,null,"元/人/年","≥"]
[{"$nulls":6},"成本控制","控制在预算安排范围内",{"$nulls":3},"定性"]
[{"$nulls":5},"社会成本指标","该指标不适用于本项目1","无",{"$nulls":3},"定性"]
[{"$nulls":5},"生态环境成本指标","该指标不适用于本项目2","无",{"$nulls":3},"定性"]
[{"$nulls":4},"产出指标","数量指标","特殊困难老年人购买意外伤害保险人数","1970",null,null,"人","≥"]
[{"$nulls":5},"质量指标","资金支出合规性","合规",{"$nulls":3},"定性"]
[{"$nulls":5},"时效指标","保险购买及时性","及时向保险公司购买保险",{"$nulls":3},"定性"]
[{"$nulls":4},"效益指标 ","经济效益指标","该指标不适用于本项目3","无",{"$nulls":3},"定性"]
[{"$nulls":5},"社会效益指标","确保符合条件的四类困难老年人应保尽保目标，增强四类困难老年人及其家庭的安全感与幸福感，促进社会和谐稳定。","影响程度较高",{"$nulls":3},"定性"]
[{"$nulls":5},"生态效益指标","该指标不适用于本项目4","无",{"$nulls":3},"定性"]
[{"$nulls":5},"可持续影响指标","维护社会和谐稳定","效果明显",{"$nulls":3},"定性"]
[{"$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,"%","≥"]
["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":33,"n_cols":19,"rows_kept":33,"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],[7,0,31,0],[7,1,31,1],[7,2,31,2],[7,3,31,3],[7,4,31,4],[7,5,31,5],[7,6,31,6],[7,7,31,7],[7,8,31,8],[7,9,31,9],[7,10,19,10],[7,11,17,11],[20,10,26,10],[20,11,24,11],[27,10,30,10],[32,0,32,7]]}
[{"$nulls":18},"部门公开表23"]
["整体支出绩效目标表"]
["单位：301001_洪江市民政局本级"]
[{"$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"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
["301001","洪江市民政局本级",{"v":2313.959647,"d":"2,313.96"},{"v":2313.959647,"d":"2,313.96"},{"$nulls":3},{"v":564.255647,"d":"564.26"},{"v":1749.704,"d":"1,749.70"},"目标1：规范困难群众救助政策实施，合理确定保障标准，使困难群众基本生活得到有效保障。\n目标2：规范残疾人两项补贴政策实施，提高残疾人的生活质量，让残疾人感受到党的温暖。\n目标3：优化养老服务供给，提升养老服务发展质量，让老年人获得感、幸福感、安全感不断提升。","成本指标","经济成本指标","民政事务管理专项经费成本控制","≤","35","万元",null,"-"]
[{"$nulls":12},"困难残疾人生活补贴和重度残疾人护理补贴本级配套成本控制","≤","159","万元",null,"-"]
[{"$nulls":12},"城市居民最低生活保障本级配套成本控制","≤","340","万元",null,"-"]
[{"$nulls":12},"农村居民最低生活保障本级配套成本控制","≤","342.2","万元",null,"-"]
[{"$nulls":12},"农村特困本级配套成本控制","≤","208.6","万元",null,"-"]
[{"$nulls":12},"百岁老人长寿保健补贴本级配套成本控制","≤","13","万元",null,"-"]
[{"$nulls":12},"高龄老人生活补助成本控制","≤","400","万元",null,"-"]
[{"$nulls":12},"孤儿基本生活保障本级配套成本控制","≤","65.8","万元",null,"-"]
[{"$nulls":12},"特困供养机构管理经费成本控制","≤","180","万元",null,"-"]
[{"$nulls":12},"四类困难老年人意外伤害保险经费成本控制","≤","5","万元",null,"-"]
[{"$nulls":12},"遗属生活补助成本控制","≤","1.104","万元",null,"-"]
[{"$nulls":11},"社会成本指标"]
[{"$nulls":11},"生态环境成本指标"]
[{"$nulls":10},"产出指标","数量指标","城乡低保年救助人次","≥","90000","人次",null,"-"]
[{"$nulls":12},"百岁老人年发放人次","≥","144","人次",null,"-"]
[{"$nulls":12},"高龄老人年发放人次","≥","100000","人次",null,"-"]
[{"$nulls":12},"残疾人两项补贴年发放人次","≥","80000","人次",null,"-"]
[{"$nulls":12},"遗属生活补助发放人数","=","2","人",null,"-"]
[{"$nulls":11},"质量指标","救助补贴准确率","≥","90","%",null,"-"]
[{"$nulls":11},"时效指标","完成及时率","≥","90","%",null,"-"]
[{"$nulls":10},"效益指标 ","经济效益指标"]
[{"$nulls":11},"社会效益指标","增进社会和谐","定性","效果明显",null,null,"-"]
[{"$nulls":11},"生态效益指标"]
[{"$nulls":11},"可持续影响指标","困难群众基本生活救助制度进一步完善","定性","不断完善",null,null,"-"]
[{"$nulls":10},"满意度指标","服务对象满意度指标","服务对象满意度","≥","90","%",null,"-"]
["注：如本表格为空，则表示本年度未安排此项目。"]