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

{"sheet":"封面","index":0,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,8],[3,4,3,7],[4,4,4,7]]}
["2023年部门预算公开表"]
[]
[]
[{"$nulls":3},"单位编码：","215001"]
[{"$nulls":3},"单位名称：","洪江市科学技术局本级"]

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

{"sheet":"1收支总表","index":2,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]]}
[{"$nulls":7},"部门公开表01"]
["收支总表"]
["部门：215_洪江市科学技术局",{"$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":200.390089,"d":"200.39"},"（一）一般公共服务支出",null,"一、基本支出",{"v":180.390089,"d":"180.39"},"一、机关工资福利支出",{"v":156.916499,"d":"156.92"}]
["      经费拨款",null,"（二）外交支出",null,"    工资福利支出",{"v":156.916499,"d":"156.92"},"二、机关商品和服务支出",{"v":23.97359,"d":"23.97"}]
["     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":23.47359,"d":"23.47"},"三、机关资本性支出（一）"]
["        行政事业性收费收入",null,"（四）公共安全支出",null,"    对个人和家庭的补助",null,"四、机关资本性支出（二）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":20,"d":"20.00"},"五、对事业单位经常性补助",{"v":19.5,"d":"19.50"}]
["        国有资本经营收入",null,"（六）科学技术支出",{"v":155.55349,"d":"155.55"},"    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":20,"d":"20.00"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":24.581697,"d":"24.58"},"    按项目管理的对个人和家庭的补助",null,"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",null,"    债务利息及费用支出",null,"九、对个人和家庭的补助"]
["        政府住房基金收入",null,"（十）卫生健康支出",{"v":8.398374,"d":"8.40"},"    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":11.856528,"d":"11.86"}]
["      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":200.390089,"d":"200.39"},"本　年　支　出　合　计",{"v":200.390089,"d":"200.39"},"本　年　支　出　合　计",{"v":200.390089,"d":"200.39"},"本　年　支　出　合　计",{"v":200.390089,"d":"200.39"}]
["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":200.390089,"d":"200.39"},"支  出  总  计",{"v":200.390089,"d":"200.39"},"支  出  总  计",{"v":200.390089,"d":"200.39"},"支  出  总  计",{"v":200.390089,"d":"200.39"}]

{"sheet":"2收入总表","index":3,"n_rows":9,"n_cols":25,"rows_kept":9,"merged":[[0,23,0,24],[1,0,1,24],[2,0,2,22],[2,23,2,24],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[3,18,3,24],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24]]}
[{"$nulls":23},"部门公开表02"]
["收入总表"]
["部门：215_洪江市科学技术局",{"$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":200.390089,"d":"200.39"},{"v":200.390089,"d":"200.39"},{"v":200.390089,"d":"200.39"}]
["215","洪江市科学技术局",{"v":200.390089,"d":"200.39"},{"v":200.390089,"d":"200.39"},{"v":200.390089,"d":"200.39"}]
["  215001","  洪江市科学技术局本级",{"v":200.390089,"d":"200.39"},{"v":200.390089,"d":"200.39"},{"v":200.390089,"d":"200.39"}]

{"sheet":"3支出总表","index":4,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[1,0,1,10],[2,0,2,9],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[{"$nulls":10},"部门公开表03"]
["支出总表"]
["部门：215_洪江市科学技术局",{"$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"]
[{"$nulls":3},"合计",null,{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"215","洪江市科学技术局",{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"  215001","  洪江市科学技术局本级",{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":20,"d":"20.00"}]
["206","01","01","    2060101","    行政运行",{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
["206","01","99","    2060199","    其他科学技术管理事务支出",{"v":136.05349,"d":"136.05"},{"v":116.05349,"d":"116.05"},{"v":20,"d":"20.00"}]
["208","05","05","    2080505","    机关事业单位基本养老保险缴费支出",{"v":15.808704,"d":"15.81"},{"v":15.808704,"d":"15.81"}]
["208","05","06","    2080506","    机关事业单位职业年金缴费支出",{"v":7.904352,"d":"7.90"},{"v":7.904352,"d":"7.90"}]
["208","27","01","    2082701","    财政对失业保险基金的补助",{"v":0.39438,"d":"0.39"},{"v":0.39438,"d":"0.39"}]
["208","27","02","    2082702","    财政对工伤保险基金的补助",{"v":0.474261,"d":"0.47"},{"v":0.474261,"d":"0.47"}]
["210","12","01","    2101201","    财政对职工基本医疗保险基金的补助",{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"}]
["221","02","01","    2210201","    住房公积金",{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"}]

{"sheet":"4支出分类(政府预算)","index":5,"n_rows":16,"n_cols":20,"rows_kept":16,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]]}
[{"$nulls":18},"部门公开表04"]
["支出预算分类汇总表（按政府预算经济分类）"]
["部门：215_洪江市科学技术局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":200.390089,"d":"200.39"},{"v":156.916499,"d":"156.92"},{"v":23.97359,"d":"23.97"},null,null,{"v":19.5,"d":"19.50"}]
[{"$nulls":3},"215","洪江市科学技术局",{"v":200.390089,"d":"200.39"},{"v":156.916499,"d":"156.92"},{"v":23.97359,"d":"23.97"},null,null,{"v":19.5,"d":"19.50"}]
[{"$nulls":3},"  215001","  洪江市科学技术局本级",{"v":200.390089,"d":"200.39"},{"v":156.916499,"d":"156.92"},{"v":23.97359,"d":"23.97"},null,null,{"v":19.5,"d":"19.50"}]
["206","01","99","    215001","    其他科学技术管理事务支出",{"v":136.05349,"d":"136.05"},{"v":112.0799,"d":"112.08"},{"v":23.97359,"d":"23.97"}]
["208","05","05","    215001","    机关事业单位基本养老保险缴费支出",{"v":15.808704,"d":"15.81"},{"v":15.808704,"d":"15.81"}]
["208","05","06","    215001","    机关事业单位职业年金缴费支出",{"v":7.904352,"d":"7.90"},{"v":7.904352,"d":"7.90"}]
["208","27","01","    215001","    财政对失业保险基金的补助",{"v":0.39438,"d":"0.39"},{"v":0.39438,"d":"0.39"}]
["208","27","02","    215001","    财政对工伤保险基金的补助",{"v":0.474261,"d":"0.47"},{"v":0.474261,"d":"0.47"}]
["210","12","01","    215001","    财政对职工基本医疗保险基金的补助",{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"}]
["221","02","01","    215001","    住房公积金",{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"}]
["206","01","01","    215001","    行政运行",{"v":19.5,"d":"19.50"},{"$nulls":4},{"v":19.5,"d":"19.50"}]

{"sheet":"5支出分类（部门预算）","index":6,"n_rows":16,"n_cols":21,"rows_kept":16,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,18],[2,19,2,20],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,20]]}
[{"$nulls":19},"部门公开表05"]
["支出预算分类汇总表（按部门预算经济分类）"]
["部门：215_洪江市科学技术局",{"$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"]
[{"$nulls":4},"合计",{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":156.916499,"d":"156.92"},{"v":23.47359,"d":"23.47"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
[{"$nulls":3},"215","洪江市科学技术局",{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":156.916499,"d":"156.92"},{"v":23.47359,"d":"23.47"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"  215001","  洪江市科学技术局本级",{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":156.916499,"d":"156.92"},{"v":23.47359,"d":"23.47"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["206","01","99","    215001","    其他科学技术管理事务支出",{"v":136.05349,"d":"136.05"},{"v":116.05349,"d":"116.05"},{"v":112.0799,"d":"112.08"},{"v":3.97359,"d":"3.97"},null,{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["208","05","05","    215001","    机关事业单位基本养老保险缴费支出",{"v":15.808704,"d":"15.81"},{"v":15.808704,"d":"15.81"},{"v":15.808704,"d":"15.81"}]
["208","05","06","    215001","    机关事业单位职业年金缴费支出",{"v":7.904352,"d":"7.90"},{"v":7.904352,"d":"7.90"},{"v":7.904352,"d":"7.90"}]
["208","27","01","    215001","    财政对失业保险基金的补助",{"v":0.39438,"d":"0.39"},{"v":0.39438,"d":"0.39"},{"v":0.39438,"d":"0.39"}]
["208","27","02","    215001","    财政对工伤保险基金的补助",{"v":0.474261,"d":"0.47"},{"v":0.474261,"d":"0.47"},{"v":0.474261,"d":"0.47"}]
["210","12","01","    215001","    财政对职工基本医疗保险基金的补助",{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"}]
["221","02","01","    215001","    住房公积金",{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"}]
["206","01","01","    215001","    行政运行",{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"},null,{"v":19.5,"d":"19.50"}]

{"sheet":"6财政拨款收支总表","index":7,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"部门公开表06"]
["财政拨款收支总表"]
["部门：215_洪江市科学技术局",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":200.390089,"d":"200.39"},"一、本年支出",{"v":200.390089,"d":"200.39"}]
["（一）一般公共预算拨款",{"v":200.390089,"d":"200.39"},"（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",{"v":155.55349,"d":"155.55"}]
["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":24.581697,"d":"24.58"}]
["（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":8.398374,"d":"8.40"}]
["（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":11.856528,"d":"11.86"}]
[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":200.390089,"d":"200.39"},"支    出    总    计",{"v":200.390089,"d":"200.39"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":26,"n_cols":12,"rows_kept":26,"merged":[[1,0,1,11],[2,0,2,9],[2,10,2,11],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,4,9],[4,10,5,10]]}
[{"$nulls":11},"部门公开表07"]
["一般公共预算支出表"]
["部门：215_洪江市科学技术局",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","商品和服务支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":156.916499,"d":"156.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.47359,"d":"23.47"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"215","洪江市科学技术局",{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":156.916499,"d":"156.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.47359,"d":"23.47"},{"v":20,"d":"20.00"}]
[{"$nulls":3},"  215001","  洪江市科学技术局本级",{"v":200.390089,"d":"200.39"},{"v":180.390089,"d":"180.39"},{"v":156.916499,"d":"156.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.47359,"d":"23.47"},{"v":20,"d":"20.00"}]
["206",null,null,"   206","   科学技术支出",{"v":155.55349,"d":"155.55"},{"v":135.55349,"d":"135.55"},{"v":112.0799,"d":"112.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.47359,"d":"23.47"},{"v":20,"d":"20.00"}]
["206","01",null,"    20601","    科学技术管理事务",{"v":155.55349,"d":"155.55"},{"v":135.55349,"d":"135.55"},{"v":112.0799,"d":"112.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.47359,"d":"23.47"},{"v":20,"d":"20.00"}]
["206","01","01","     2060101","     行政运行",{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"},{"$nulls":3},{"v":19.5,"d":"19.50"}]
["206","01","99","     2060199","     其他科学技术管理事务支出",{"v":136.05349,"d":"136.05"},{"v":116.05349,"d":"116.05"},{"v":112.0799,"d":"112.08"},null,null,{"v":3.97359,"d":"3.97"},{"v":20,"d":"20.00"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":24.581697,"d":"24.58"},{"v":24.581697,"d":"24.58"},{"v":24.581697,"d":"24.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05",null,"    20805","    行政事业单位养老支出",{"v":23.713056,"d":"23.71"},{"v":23.713056,"d":"23.71"},{"v":23.713056,"d":"23.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","     2080505","     机关事业单位基本养老保险缴费支出",{"v":15.808704,"d":"15.81"},{"v":15.808704,"d":"15.81"},{"v":15.808704,"d":"15.81"}]
["208","05","06","     2080506","     机关事业单位职业年金缴费支出",{"v":7.904352,"d":"7.90"},{"v":7.904352,"d":"7.90"},{"v":7.904352,"d":"7.90"}]
["208","27",null,"    20827","    财政对其他社会保险基金的补助",{"v":0.868641,"d":"0.87"},{"v":0.868641,"d":"0.87"},{"v":0.868641,"d":"0.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","27","01","     2082701","     财政对失业保险基金的补助",{"v":0.39438,"d":"0.39"},{"v":0.39438,"d":"0.39"},{"v":0.39438,"d":"0.39"}]
["208","27","02","     2082702","     财政对工伤保险基金的补助",{"v":0.474261,"d":"0.47"},{"v":0.474261,"d":"0.47"},{"v":0.474261,"d":"0.47"}]
["210",null,null,"   210","   卫生健康支出",{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","12",null,"    21012","    财政对基本医疗保险基金的补助",{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","12","01","     2101201","     财政对职工基本医疗保险基金的补助",{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"}]
["221",null,null,"   221","   住房保障支出",{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02",null,"    22102","    住房改革支出",{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","     2210201","     住房公积金",{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"}]

{"sheet":"8工资福利(政府预算)","index":9,"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]]}
[{"$nulls":12},"部门公开表08"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["部门：215_洪江市科学技术局",{"$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"]
[{"$nulls":4},"合计",{"v":156.916499,"d":"156.92"},{"v":156.916499,"d":"156.92"},{"v":112.0799,"d":"112.08"},{"v":32.980071,"d":"32.98"},{"v":11.856528,"d":"11.86"}]
[{"$nulls":3},"215","洪江市科学技术局",{"v":156.916499,"d":"156.92"},{"v":156.916499,"d":"156.92"},{"v":112.0799,"d":"112.08"},{"v":32.980071,"d":"32.98"},{"v":11.856528,"d":"11.86"}]
[{"$nulls":3},"  215001","  洪江市科学技术局本级",{"v":156.916499,"d":"156.92"},{"v":156.916499,"d":"156.92"},{"v":112.0799,"d":"112.08"},{"v":32.980071,"d":"32.98"},{"v":11.856528,"d":"11.86"}]
["206","01","99","    215001","    其他科学技术管理事务支出",{"v":112.0799,"d":"112.08"},{"v":112.0799,"d":"112.08"},{"v":112.0799,"d":"112.08"}]
["208","05","05","    215001","    机关事业单位基本养老保险缴费支出",{"v":15.808704,"d":"15.81"},{"v":15.808704,"d":"15.81"},null,{"v":15.808704,"d":"15.81"}]
["208","05","06","    215001","    机关事业单位职业年金缴费支出",{"v":7.904352,"d":"7.90"},{"v":7.904352,"d":"7.90"},null,{"v":7.904352,"d":"7.90"}]
["208","27","01","    215001","    财政对失业保险基金的补助",{"v":0.39438,"d":"0.39"},{"v":0.39438,"d":"0.39"},null,{"v":0.39438,"d":"0.39"}]
["208","27","02","    215001","    财政对工伤保险基金的补助",{"v":0.474261,"d":"0.47"},{"v":0.474261,"d":"0.47"},null,{"v":0.474261,"d":"0.47"}]
["210","12","01","    215001","    财政对职工基本医疗保险基金的补助",{"v":8.398374,"d":"8.40"},{"v":8.398374,"d":"8.40"},null,{"v":8.398374,"d":"8.40"}]
["221","02","01","    215001","    住房公积金",{"v":11.856528,"d":"11.86"},{"v":11.856528,"d":"11.86"},null,null,{"v":11.856528,"d":"11.86"}]

{"sheet":"9工资福利","index":10,"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]]}
[{"$nulls":20},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["部门：215_洪江市科学技术局",{"$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":156.916499,"d":"156.92"},{"v":112.0799,"d":"112.08"},{"v":59.514,"d":"59.51"},29.04,{"v":4.2035,"d":"4.20"},{"v":19.3224,"d":"19.32"},{"v":32.980071,"d":"32.98"},{"v":15.808704,"d":"15.81"},{"v":7.904352,"d":"7.90"},{"v":8.398374,"d":"8.40"},null,{"v":0.868641,"d":"0.87"},{"v":11.856528,"d":"11.86"}]
[{"$nulls":3},"215","洪江市科学技术局",{"v":156.916499,"d":"156.92"},{"v":112.0799,"d":"112.08"},{"v":59.514,"d":"59.51"},29.04,{"v":4.2035,"d":"4.20"},{"v":19.3224,"d":"19.32"},{"v":32.980071,"d":"32.98"},{"v":15.808704,"d":"15.81"},{"v":7.904352,"d":"7.90"},{"v":8.398374,"d":"8.40"},null,{"v":0.868641,"d":"0.87"},{"v":11.856528,"d":"11.86"}]
[{"$nulls":3},"  215001","  洪江市科学技术局本级",{"v":156.916499,"d":"156.92"},{"v":112.0799,"d":"112.08"},{"v":59.514,"d":"59.51"},29.04,{"v":4.2035,"d":"4.20"},{"v":19.3224,"d":"19.32"},{"v":32.980071,"d":"32.98"},{"v":15.808704,"d":"15.81"},{"v":7.904352,"d":"7.90"},{"v":8.398374,"d":"8.40"},null,{"v":0.868641,"d":"0.87"},{"v":11.856528,"d":"11.86"}]
["206","01","99","    215001","    其他科学技术管理事务支出",{"v":112.0799,"d":"112.08"},{"v":112.0799,"d":"112.08"},{"v":59.514,"d":"59.51"},29.04,{"v":4.2035,"d":"4.20"},{"v":19.3224,"d":"19.32"}]
["208","05","05","    215001","    机关事业单位基本养老保险缴费支出",{"v":15.808704,"d":"15.81"},{"$nulls":5},{"v":15.808704,"d":"15.81"},{"v":15.808704,"d":"15.81"}]
["208","05","06","    215001","    机关事业单位职业年金缴费支出",{"v":7.904352,"d":"7.90"},{"$nulls":5},{"v":7.904352,"d":"7.90"},null,{"v":7.904352,"d":"7.90"}]
["208","27","01","    215001","    财政对失业保险基金的补助",{"v":0.39438,"d":"0.39"},{"$nulls":5},{"v":0.39438,"d":"0.39"},{"$nulls":4},{"v":0.39438,"d":"0.39"}]
["208","27","02","    215001","    财政对工伤保险基金的补助",{"v":0.474261,"d":"0.47"},{"$nulls":5},{"v":0.474261,"d":"0.47"},{"$nulls":4},{"v":0.474261,"d":"0.47"}]
["210","12","01","    215001","    财政对职工基本医疗保险基金的补助",{"v":8.398374,"d":"8.40"},{"$nulls":5},{"v":8.398374,"d":"8.40"},null,null,{"v":8.398374,"d":"8.40"}]
["221","02","01","    215001","    住房公积金",{"v":11.856528,"d":"11.86"},{"$nulls":11},{"v":11.856528,"d":"11.86"}]

{"sheet":"10个人家庭(政府预算)","index":11,"n_rows":6,"n_cols":11,"rows_kept":6,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[{"$nulls":10},"部门公开表10"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["部门：215_洪江市科学技术局",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"11个人家庭","index":12,"n_rows":6,"n_cols":18,"rows_kept":6,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,15],[2,16,2,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17]]}
[{"$nulls":16},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["部门：215_洪江市科学技术局",{"$nulls":15},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","代缴社会保险费","个人农业生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"12商品服务(政府预算)","index":13,"n_rows":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]]}
[{"$nulls":18},"部门公开表12"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["部门：215_洪江市科学技术局",{"$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"]
[{"$nulls":4},"合计",{"v":23.47359,"d":"23.47"},{"v":3.97359,"d":"3.97"},{"v":3.97359,"d":"3.97"},{"$nulls":9},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
[{"$nulls":3},"215","洪江市科学技术局",{"v":23.47359,"d":"23.47"},{"v":3.97359,"d":"3.97"},{"v":3.97359,"d":"3.97"},{"$nulls":9},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
[{"$nulls":3},"  215001","  洪江市科学技术局本级",{"v":23.47359,"d":"23.47"},{"v":3.97359,"d":"3.97"},{"v":3.97359,"d":"3.97"},{"$nulls":9},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
["206","01","01","    215001","    行政运行",{"v":19.5,"d":"19.50"},{"$nulls":11},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
["206","01","99","    215001","    其他科学技术管理事务支出",{"v":3.97359,"d":"3.97"},{"v":3.97359,"d":"3.97"},{"v":3.97359,"d":"3.97"}]

{"sheet":"13商品服务","index":14,"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]]}
[{"$nulls":31},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
["部门：215_洪江市科学技术局",{"$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"]
[{"$nulls":4},"合计",{"v":23.47359,"d":"23.47"},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},null,null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"$nulls":3},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},0.54,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},1.46,{"$nulls":5},{"v":5.26604,"d":"5.27"},{"v":2.20755,"d":"2.21"},{"$nulls":3},{"v":6.5,"d":"6.50"}]
[{"$nulls":3},"215","洪江市科学技术局",{"v":23.47359,"d":"23.47"},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},null,null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"$nulls":3},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},0.54,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},1.46,{"$nulls":5},{"v":5.26604,"d":"5.27"},{"v":2.20755,"d":"2.21"},{"$nulls":3},{"v":6.5,"d":"6.50"}]
[{"$nulls":3},"  215001","  洪江市科学技术局本级",{"v":23.47359,"d":"23.47"},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},null,null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"$nulls":3},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},0.54,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},1.46,{"$nulls":5},{"v":5.26604,"d":"5.27"},{"v":2.20755,"d":"2.21"},{"$nulls":3},{"v":6.5,"d":"6.50"}]
["206","01","01","    215001","    行政运行",{"v":19.5,"d":"19.50"},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},null,null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"$nulls":3},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},0.54,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},1.46,{"$nulls":5},{"v":3.5,"d":"3.50"},{"$nulls":4},{"v":6.5,"d":"6.50"}]
["206","01","99","    215001","    其他科学技术管理事务支出",{"v":3.97359,"d":"3.97"},{"$nulls":21},{"v":1.76604,"d":"1.77"},{"v":2.20755,"d":"2.21"}]

{"sheet":"14三公","index":15,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]]}
[{"$nulls":6},"部门公开表14"]
["一般公共预算“三公”经费支出表"]
["部门：215_洪江市科学技术局",{"$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  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",1.46,{"$nulls":4},1.46]
["215","洪江市科学技术局",1.46,{"$nulls":4},1.46]
["  215001","  洪江市科学技术局本级",1.46,{"$nulls":4},1.46]

{"sheet":"15政府性基金","index":16,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":6},"部门公开表15"]
["政府性基金预算支出表"]
["部门：215_洪江市科学技术局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"16政府性基金(政府预算)","index":17,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[0,18,0,19],[1,0,1,16],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]]}
[{"$nulls":18},"部门公开表16"]
["政府性基金预算支出分类汇总表（按政府预算经济分类）"]
["部门：215_洪江市科学技术局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"17政府性基金（部门预算）","index":18,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,19]]}
[{"$nulls":18},"部门公开表17"]
["政府性基金预算支出分类汇总表（按部门预算经济分类）"]
["部门：215_洪江市科学技术局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"18国有资本经营预算","index":19,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":7},"部门公开表18"]
["国有资本经营预算支出表"]
["部门：215_洪江市科学技术局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年国有资本经营预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"19财政专户管理资金","index":20,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":7},"部门公开表19"]
["财政专户管理资金预算支出表"]
["部门：215_洪江市科学技术局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年财政专户管理资金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"20专项清单","index":21,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,5,0],[3,1,5,1],[3,2,3,11],[3,12,3,13],[4,2,5,2],[4,3,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]]}
[{"$nulls":12},"部门公开表20"]
["专项资金预算汇总表"]
["部门：215_洪江市科学技术局",{"$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"]
[{"$nulls":3},"一般公共预算小计","经费拨款","纳入一般公共预算管理的非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织赠款"]
[null,"合计",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":8},{"v":20,"d":"20.00"}]
["215","洪江市科学技术局",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":8},{"v":20,"d":"20.00"}]
["   215001","   三高四新战略推进暨创新发展建设经费",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":8},{"v":20,"d":"20.00"}]

{"sheet":"21项目支出绩效目标表","index":22,"n_rows":16,"n_cols":13,"rows_kept":16,"merged":[[1,2,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,12],[6,0,15,0],[6,1,15,1],[6,2,15,2],[6,3,15,3],[6,4,8,4],[9,4,11,4],[13,4,15,4]]}
[{"$nulls":12},"部门公开表21"]
[null,null,"项目支出绩效目标表"]
["部门：215_洪江市科学技术局",{"$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"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
["215001","洪江市科学技术局本级",{"v":20,"d":"20.00"}]
["  215001","  三高四新战略推进暨创新发展建设经费",{"v":20,"d":"20.00"},"建立以市场为基础，政府为引导，企业为主体，高新和科研院所为纽带，产业结构优化，区域布局合理的科技创新新格局。同时依托优势产业和战略性新产业，组建技术创新平台。引导全市优势企业、重点企业加强创新意识、研发创新技术、推进创新环境。计划2023年为提高全民科技兴市、科技兴国意识，组织开展大型科技创新宣传活动3次以上；积极培育新增国家高新技术企业2家以上；科技型中小型企业3家以上；发展科技服务乡村力量，继续大力推进乡村振兴发展，积极组织科技支撑振兴发展项目4个；继续积极推进怀化级以上工程技术研究中心、重点实验室、科技孵化器、众创空间等创新平台建设工作。","成本指标","经济成本指标","完成各项科技创新任务","完成度","完成三高四新暨创新平台发展建设经费30万元","按项目支出安排金额","元","定量"]
[{"$nulls":5},"社会成本指标","提高全民科技创新意识，增强企业创新能力，进一步优化科技创新环境","提高率","提高全民科技创新意识，增强企业创新能力，进一步优化科技创新环境"]
[{"$nulls":5},"生态环境成本指标","优化科技创新发展环境"]
[{"$nulls":4},"产出指标","数量指标","组织开展大型科技创新宣传活动3次以上；积极培育新增国家高新技术企业2家以上；科技型中小型企业3家以上；发展科技服务乡村力量，继续大力推进乡村振兴发展，积极组织科技支撑振兴发展项目4个；继续积极推进怀化级以上工程技术研究中心、重点实验室、科技孵化器、众创空间等创新平台建设工作。","完成率","科技创新宣传活动3次以上；积极培育新增国家高新技术企业2家以上；科技型中小型企业3家以上；发展科技服务乡村力量，继续大力推进乡村振兴发展，积极组织科技支撑振兴发展项目4个","按项目支出安排金额","个","定量"]
[{"$nulls":5},"时效指标","年度","期间","2023年1月-12月","完成大型科技宣传活动宣传率，高企完成率，科技中小企业完成率，项目申报完成率","期间","定量"]
[{"$nulls":5},"质量指标","完成大型科技宣传活动宣传率，高企完成率，科技中小企业完成率，项目申报完成率","完成率","各项指标完成达到96%以上","完成情况","个","定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度指标","满意度","满意度95%以上","群众满意百分比","百分比","定量"]
[{"$nulls":4},"效益指标","经济效益指标","全市经济效率","增长情况","增加企业产值，进一步提升我市税收"]
[{"$nulls":5},"社会效益指标","全民科技兴市、科技兴国意识、科技创新意识","提高率","提高全民科技兴市、科技兴国意识、科技创新意识"]
[{"$nulls":5},"生态效益指标","优化科技创新发展环境"]

{"sheet":"22整体支出绩效目标表","index":23,"n_rows":28,"n_cols":19,"rows_kept":28,"merged":[[1,0,1,18],[2,0,2,18],[3,16,3,18],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,6,9],[4,10,5,18],[5,2,6,2],[5,3,5,6],[5,7,5,8],[7,0,15,0],[7,1,15,1],[7,2,15,2],[7,3,15,3],[7,4,15,4],[7,5,15,5],[7,6,15,6],[7,7,15,7],[7,8,15,8],[7,9,15,9],[7,10,10,10],[11,10,14,10]]}
[{"$nulls":18},"部门公开表22"]
["整体支出绩效目标表"]
["单位：部门：215_洪江市科学技术局"]
[{"$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"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
["215001","洪江市科学技术局本级",{"v":200.390089,"d":"200.39"},{"v":200.390089,"d":"200.39"},{"$nulls":3},{"v":180.390089,"d":"180.39"},{"v":20,"d":"20.00"},"提高全民科技创新意识，增强企业创新能力，进一步优化科技创新环境。建立以市场为基础，政府为引导，企业为主体，高新和科研院所为纽带，产业结构优化，区域布局合理的科技创新新格局。同时依托优势产业和战略性新产业，组建技术创新平台。引导全市优势企业、重点企业加强创新意识、研发创新技术、推进创新环境。计划2023年为提高全民科技兴市、科技兴国意识，组织开展大型科技创新宣传活动3次以上；积极培育新增国家高新技术企业2家以上；科技型中小型企业3家以上；发展科技服务乡村力量，继续大力推进乡村振兴发展，积极组织科技支撑振兴发展项目4个；继续积极推进怀化级以上工程技术研究中心、重点实验室、科技孵化器、众创空间等创新平台建设工作。在2022年科技专家服务团项目的基础上，计划统筹各级科技创新资源，整合人才力量，为我市经济发展提供决策参考，牵头或参与地方规划的起草与制定1-2项，；开展关键技术瓶颈协同攻关，在我市进行农作物绿色高产高效栽培技术推广2-3项；组织开展科技成果推介、科技培训等大型科技活动，开展农民实用技术培训600人次以上；推动高新技术企业和科技型中小企业的发展，培育1-2家高新技术企业和3-5家科技型中小企业；组织开展农村科技信息服务，推动科技特派员向有集体产业、有科技指导需求的行政村全覆盖，2023年行政村覆盖率达50%。争取省、市级科技人才计划项目2项，进一步提升我市第一产业科技创新能力，助力乡村全面振兴。 ","产出指标"," 数量指标","各项目实际完成率",">","100","%","完成科技宣传3次以上，完成2家以上高新技术企业申报、认定，3家科技型中小企业申报、入库，完成4个科技项目申报、立项，科技指导覆盖率达50%。","各项目按计划完成得15分，任何项目下降1%，扣0.5分，扣完为止。"]
[{"$nulls":11}," 质量指标","各项指标完成达标率",">","96","%","完成大型科技宣传活动宣传率，高企完成率，科技中小企业完成率，项目申报完成率","完成100%计15分，任何项目下降1%扣0.5分，扣完为止"]
[{"$nulls":11}," 时效指标","完成时间","定性","2023年1-12月","时限","在2023年1月-12月内完成","项目均在2023年底前完成，得10分，否则酌情扣分。"]
[{"$nulls":11},"成本指标","完成各项科技创新工作任务","定性","60万元","应保尽保","完成三高四新及创新平台经费30万元，科技专家服务团暨科技特派员项目经费30万元。","按项目支出安排金额"]
[{"$nulls":10},"效益指标 ","经济效益指标","增加税收","定性","效果明显","无","增加企业产值，进一步提升我市税收","税收增加效果明显得5分，效果一般3分，否则不得分。"]
[{"$nulls":11},"社会效益指标","单位工作正常运转经费保障","定性","应保尽保","无","完成大型科技创新宣传工作，培育国家高新技术企业，科技型中小型企业，完成乡村振兴发展项目，积极创建工程技术研究中心、重点实验室、科技孵化器、众创空间等创新平台建设。牵头或参与地方规划的起草与制定1-2项，；开展关键技术瓶颈协同攻关，在我市进行农作物绿色高产高效栽培技术推广2-3项；组织开展科技成果推介、科技培训等大型科技活动，开展农民实用技术培训600人次以上；推动高新技术企业和科技型中小企业的发展，培育1-2家高新技术企业和3-5家科技型中小企业；组织开展农村科技信息服务，推动科技特派员向有集体产业、有科技指导需求的行政村全覆盖，2023年行政村覆盖率达50%。争取省、市级科技人才计划项目2项，进一步提升我市第一产业科技创新能力，助力乡村全面振兴。 ","单位工作正常运转经费得到保障得10分，否则酌情扣分。"]
[{"$nulls":11},"生态效益指标","生态效益情况","定性","效果明显","无","优化科技创新发展环境","效果明显得5分，效果一般3分，否则不得分。（如不适用，直接计分）"]
[{"$nulls":11}," 可持续影响指标","可持续性","定性","可持续发展","无","能够较长时间持续发展科技普及。","较长持续得5分，效果一般3分，否则不得分。（如不适用，直接计分）"]
[{"$nulls":10},"满意度指标","服务对象满意度指标","群众满意度",">","95","%","群众满意度95%以上","服务对象满意度95%以上得10分，每下降1%，扣0.5分，扣完为止。"]
{"$rows_empty":11}
[{"$nulls":5}," "]