{"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]]}
["2022年部门预算公开表"]
[]
[]
[{"$nulls":3},"单位编码：","423001"]
[{"$nulls":3},"单位名称：","岳阳县自然资源局"]

{"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,"其他项目支出绩效目标表"]
[null,23,"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]]}
[]
["收支总表"]
["单位：423001-岳阳县自然资源局",{"$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":4160.4128,"d":"4,160.41"},"（一）一般公共服务支出",null,"一、基本支出",{"v":3640.4128,"d":"3,640.41"},"一、机关工资福利支出",{"v":3473.8328,"d":"3,473.83"}]
["      经费拨款",{"v":3360.4128,"d":"3,360.41"},"（二）外交支出",null,"    工资福利支出",{"v":3463.8328,"d":"3,463.83"},"二、机关商品和服务支出",686.58]
["     纳入一般公共预算管理的非税收入拨款",{"v":800,"d":"800.00"},"（三）国防支出",null,"    商品和服务支出",176.58,"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":520,"d":"520.00"},"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",{"v":10,"d":"10.00"},"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":510,"d":"510.00"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",313.97,"    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",156.98,"    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",{"v":3467.83,"d":"3,467.83"}]
["      一般公共预算补助",null,"（二十）住房保障支出",221.63]
["      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":4160.4128,"d":"4,160.41"},"本　年　支　出　合　计",{"v":4160.4128,"d":"4,160.41"},"本　年　支　出　合　计",{"v":4160.4128,"d":"4,160.41"},"本　年　支　出　合　计",{"v":4160.4128,"d":"4,160.41"}]
["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":4160.4128,"d":"4,160.41"},"支  出  总  计",{"v":4160.4128,"d":"4,160.41"},"支  出  总  计",{"v":4160.4128,"d":"4,160.41"},"支  出  总  计",{"v":4160.4128,"d":"4,160.41"}]

{"sheet":"2收入总表","index":3,"n_rows":9,"n_cols":25,"rows_kept":9,"merged":[[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]]}
[]
["收入总表"]
["单位：423001-岳阳县自然资源局",{"$nulls":22},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$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":4160.4128,"d":"4,160.41"},{"v":4160.4128,"d":"4,160.41"},{"v":4160.4128,"d":"4,160.41"}]
["423","岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":4160.4128,"d":"4,160.41"},{"v":4160.4128,"d":"4,160.41"}]
["  423001","  岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":4160.4128,"d":"4,160.41"},{"v":4160.4128,"d":"4,160.41"}]

{"sheet":"3支出总表","index":4,"n_rows":27,"n_cols":11,"rows_kept":27,"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]]}
[]
["支出总表"]
["单位：423001-岳阳县自然资源局",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出","项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["类","款","项"]
[{"$nulls":3},"合计",null,{"v":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":520,"d":"520.00"}]
[{"$nulls":3},"423","岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":520,"d":"520.00"}]
[{"$nulls":3},423001,"  岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":520,"d":"520.00"}]
["208",null,null,208,"社会保障和就业支出",{"$f":"G9+H9","v":313.97},{"$f":"G10+G12","v":313.97}]
[208,"05",null,20805,"行政事业单位养老支出",{"v":295.5,"d":"295.50"},{"$f":"G11","v":{"v":295.5,"d":"295.50"}}]
["208","05","05",2080505,"    机关事业单位基本养老保险缴费支出",{"v":295.50144,"d":"295.50"},{"v":295.5,"d":"295.50"}]
[208,99,null,20899,"其他社会保障和就业支出",18.47,{"$f":"G13","v":18.47}]
["208","99","99",2089999,"    其他社会保障和就业支出",{"v":18.46884,"d":"18.47"},18.47]
[210,null,null,210,"卫生健康支出",{"$f":"G14+H14","v":156.98},{"$f":"G15","v":156.98}]
[210,"11",null,21011,"行政事业单位医疗",{"$f":"G15+H15","v":156.98},{"$f":"G16","v":156.98}]
["210","11","01",2101101,"    行政单位医疗",{"v":156.98514,"d":"156.99"},156.98]
[220,null,null,220,"自然资源海洋气象等支出",{"$f":"G17+H17","v":{"v":2947.83,"d":"2,947.83"}},{"$f":"G18","v":{"v":2947.83,"d":"2,947.83"}}]
[220,"01",null,22001,"自然资源事务",{"$f":"G18+H18","v":{"v":3467.83,"d":"3,467.83"}},{"$f":"SUM(G19:G24)","v":{"v":2947.83,"d":"2,947.83"}},{"$f":"SUM(H19:H24)","v":{"v":520,"d":"520.00"}}]
["220","01","01",2200101,"    行政运行",{"v":2947.8313,"d":"2,947.83"},{"v":2947.83,"d":"2,947.83"}]
["220","01","03",2200103,"    机关服务",{"v":270,"d":"270.00"},null,{"v":270,"d":"270.00"}]
["220","01","04",2200104,"    自然资源规划及管理",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["220","01","06",2200106,"    自然资源利用与保护",{"v":130,"d":"130.00"},null,{"v":130,"d":"130.00"}]
["220","01","07",2200107,"    自然资源社会公益服务",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["220","01","99",2200199,"    其他自然资源事务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["221",null,null,"221","住房保障支出",{"$f":"G25+H25","v":221.63},{"$f":"G26","v":221.63}]
["221","02",null,"22102","住房改革支出",{"$f":"G26+H26","v":221.63},{"$f":"G27","v":221.63}]
["221","02","01",2210201,"    住房公积金",{"v":221.62608,"d":"221.63"},221.63]

{"sheet":"4支出分类(政府预算)","index":5,"n_rows":18,"n_cols":20,"rows_kept":18,"merged":[[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]]}
[]
["支出预算分类汇总表（按政府预算经济分类）"]
["单位：423001-岳阳县自然资源局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":4160.4128,"d":"4,160.41"},{"v":3473.8328,"d":"3,473.83"},686.58]
[{"$nulls":3},"423","岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":3473.8328,"d":"3,473.83"},686.58]
[{"$nulls":3},"  423001","  岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":3473.8328,"d":"3,473.83"},686.58]
["220","01","01","    423001","    行政运行",{"v":2947.8313,"d":"2,947.83"},{"v":2771.2513,"d":"2,771.25"},176.58]
["208","05","05","    423001","    机关事业单位基本养老保险缴费支出",{"v":295.50144,"d":"295.50"},{"v":295.50144,"d":"295.50"}]
["208","99","99","    423001","    其他社会保障和就业支出",{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"}]
["210","11","01","    423001","    行政单位医疗",{"v":156.98514,"d":"156.99"},{"v":156.98514,"d":"156.99"}]
["221","02","01","    423001","    住房公积金",{"v":221.62608,"d":"221.63"},{"v":221.62608,"d":"221.63"}]
["220","01","06","    423001","    自然资源利用与保护",{"v":130,"d":"130.00"},null,{"v":130,"d":"130.00"}]
["220","01","99","    423001","    其他自然资源事务支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["220","01","07","    423001","    自然资源社会公益服务",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["220","01","03","    423001","    机关服务",{"v":270,"d":"270.00"},null,{"v":270,"d":"270.00"}]
["220","01","04","    423001","    自然资源规划及管理",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]

{"sheet":"5支出分类（部门预算）","index":6,"n_rows":18,"n_cols":21,"rows_kept":18,"merged":[[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]]}
[]
["支出预算分类汇总表（按部门预算经济分类）"]
["单位：423001-岳阳县自然资源局",{"$nulls":18},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$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":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":3463.8328,"d":"3,463.83"},176.58,{"v":0,"d":"0.00"},{"v":520,"d":"520.00"},{"v":10,"d":"10.00"},{"v":510,"d":"510.00"}]
[{"$nulls":3},"423","岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":3463.8328,"d":"3,463.83"},176.58,{"v":0,"d":"0.00"},{"v":520,"d":"520.00"},{"v":10,"d":"10.00"},{"v":510,"d":"510.00"}]
[{"$nulls":3},"  423001","  岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":3463.8328,"d":"3,463.83"},176.58,{"v":0,"d":"0.00"},{"v":520,"d":"520.00"},{"v":10,"d":"10.00"},{"v":510,"d":"510.00"}]
["220","01","01","    423001","    行政运行",{"v":2947.8313,"d":"2,947.83"},{"v":2947.8313,"d":"2,947.83"},{"v":2771.2513,"d":"2,771.25"},176.58]
["208","05","05","    423001","    机关事业单位基本养老保险缴费支出",{"v":295.50144,"d":"295.50"},{"v":295.50144,"d":"295.50"},{"v":295.50144,"d":"295.50"}]
["208","99","99","    423001","    其他社会保障和就业支出",{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"}]
["210","11","01","    423001","    行政单位医疗",{"v":156.98514,"d":"156.99"},{"v":156.98514,"d":"156.99"},{"v":156.98514,"d":"156.99"}]
["221","02","01","    423001","    住房公积金",{"v":221.62608,"d":"221.63"},{"v":221.62608,"d":"221.63"},{"v":221.62608,"d":"221.63"}]
["220","01","06","    423001","    自然资源利用与保护",{"v":130,"d":"130.00"},{"$nulls":4},{"v":130,"d":"130.00"},null,{"v":130,"d":"130.00"}]
["220","01","99","    423001","    其他自然资源事务支出",{"v":10,"d":"10.00"},{"$nulls":4},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["220","01","07","    423001","    自然资源社会公益服务",{"v":30,"d":"30.00"},{"$nulls":4},{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["220","01","03","    423001","    机关服务",{"v":270,"d":"270.00"},{"$nulls":4},{"v":270,"d":"270.00"},null,{"v":270,"d":"270.00"}]
["220","01","04","    423001","    自然资源规划及管理",{"v":80,"d":"80.00"},{"$nulls":4},{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]

{"sheet":"6财政拨款收支总表","index":7,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
[]
["财政拨款收支总表"]
["单位：423001-岳阳县自然资源局",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":4160.4128,"d":"4,160.41"},"一、本年支出",{"v":4160.4128,"d":"4,160.41"}]
["（一）一般公共预算拨款",{"v":4160.4128,"d":"4,160.41"},"（一）一般公共服务支出"]
["     经费拨款",{"v":3360.4128,"d":"3,360.41"},"（二）外交支出"]
["     纳入一般公共预算管理的非税收入拨款",{"v":800,"d":"800.00"},"（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":313.97028,"d":"313.97"}]
["（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":156.98514,"d":"156.99"}]
["（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",{"v":3467.8313,"d":"3,467.83"}]
[null,null,"（二十）住房保障支出",{"v":221.62608,"d":"221.63"}]
[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":4160.4128,"d":"4,160.41"},"支    出    总    计",{"v":4160.4128,"d":"4,160.41"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":28,"n_cols":11,"rows_kept":28,"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]]}
[]
["一般公共预算支出表"]
["单位：423001-岳阳县自然资源局",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出",{"$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"]
[{"$nulls":4},"合计",{"v":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":3463.8328,"d":"3,463.83"},null,176.58,{"v":520,"d":"520.00"}]
[{"$nulls":3},"423","岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":3463.8328,"d":"3,463.83"},null,176.58,{"v":520,"d":"520.00"}]
[{"$nulls":3},423001,"  岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":3640.4128,"d":"3,640.41"},{"v":3463.8328,"d":"3,463.83"},null,176.58,{"v":520,"d":"520.00"}]
[208,null,null,208,"社会保障和就业支出",{"$f":"G10+K10","v":{"$error":"#REF!"}},{"$f":"H10+#REF!+I10+J10","v":{"$error":"#REF!"}},{"$f":"H11+H13","v":313.97}]
[208,"05",null,{"$f":"A11&B11","v":"20805"},"行政事业单位养老支出",{"$f":"G11+K11","v":{"$error":"#REF!"}},{"$f":"H11+#REF!+I11+J11","v":{"$error":"#REF!"}},{"$f":"H12","v":{"v":295.5,"d":"295.50"}}]
["208","05","05",2080505,"    机关事业单位基本养老保险缴费支出",{"v":295.50144,"d":"295.50"},{"v":295.50144,"d":"295.50"},{"v":295.5,"d":"295.50"}]
[208,99,null,20899,"其他社会保障和就业支出",{"$f":"G13+K13","v":{"$error":"#REF!"}},{"$f":"H13+#REF!+I13+J13","v":{"$error":"#REF!"}},{"$f":"H14","v":18.47}]
["208","99","99",2089999,"    其他社会保障和就业支出",{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"},18.47]
[210,null,null,210,"卫生健康支出",{"$f":"G15+K15","v":{"$error":"#REF!"}},{"$f":"H15+#REF!+I15+J15","v":{"$error":"#REF!"}},{"$f":"H16","v":156.98}]
[210,11,null,21011,"行政事业单位医疗",{"$f":"G16+K16","v":{"$error":"#REF!"}},{"$f":"H16+#REF!+I16+J16","v":{"$error":"#REF!"}},{"$f":"H17","v":156.98}]
["210","11","01",2101101,"    行政单位医疗",{"v":156.98514,"d":"156.99"},{"v":156.98514,"d":"156.99"},156.98]
["220",null,null,220,"自然资源海洋气象等支出",{"$f":"G18+K18","v":{"$error":"#REF!"}},{"$f":"H18+#REF!+I18+J18","v":{"$error":"#REF!"}},{"$f":"H19","v":{"v":2771.25,"d":"2,771.25"}},null,{"$f":"J19","v":176.58},{"$f":"K19","v":{"v":520,"d":"520.00"}}]
["220","01",null,22001,"自然资源事务",{"$f":"G19+K19","v":{"v":3467.8313,"d":"3,467.83"}},{"$f":"SUM(G20:G25)","v":{"v":2947.8313,"d":"2,947.83"}},{"$f":"SUM(H20:H25)","v":{"v":2771.25,"d":"2,771.25"}},null,{"$f":"SUM(J20:J25)","v":176.58},{"$f":"SUM(K20:K25)","v":{"v":520,"d":"520.00"}}]
["220","01","01",2200101,"    行政运行",{"v":2947.8313,"d":"2,947.83"},{"v":2947.8313,"d":"2,947.83"},{"v":2771.25,"d":"2,771.25"},null,176.58]
["220","01","03",2200103,"    机关服务",{"v":270,"d":"270.00"},{"$nulls":4},{"v":270,"d":"270.00"}]
["220","01","04",2200104,"    自然资源规划及管理",{"v":80,"d":"80.00"},{"$nulls":4},{"v":80,"d":"80.00"}]
["220","01","06",2200106,"    自然资源利用与保护",{"v":130,"d":"130.00"},{"$nulls":4},{"v":130,"d":"130.00"}]
["220","01","07",2200107,"    自然资源社会公益服务",{"v":30,"d":"30.00"},{"$nulls":4},{"v":30,"d":"30.00"}]
["220","01","99",2200199,"    其他自然资源事务支出",{"v":10,"d":"10.00"},{"$nulls":4},{"v":10,"d":"10.00"}]
["221",null,null,221,"住房保障支出",{"$f":"G26+K26","v":{"$error":"#REF!"}},{"$f":"H26+#REF!+I26+J26","v":{"$error":"#REF!"}},{"$f":"H27","v":221.63}]
["221","02",null,22102,"住房改革支出",{"$f":"G27+K27","v":{"$error":"#REF!"}},{"$f":"H27+#REF!+I27+J27","v":{"$error":"#REF!"}},{"$f":"H28","v":221.63}]
["221","02","01",2210201,"    住房公积金",{"v":221.62608,"d":"221.63"},{"v":221.62608,"d":"221.63"},221.63]

{"sheet":"8一般公共预算基本支出表","index":9,"n_rows":26,"n_cols":5,"rows_kept":26,"merged":[[0,0,0,4],[1,10,1,11],[2,0,2,1],[2,2,2,4],[25,0,25,1]]}
["一般公共预算基本支出表"]
["单位：423001-岳阳县自然资源局",{"$nulls":3},"金额单位：万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
[301,"工资福利支出",{"$f":"D5+E5","v":{"v":3463.8328,"d":"3,463.83"}},{"$f":"SUM(D6:D13)","v":{"v":3463.8328,"d":"3,463.83"}},{"$f":"SUM(E6:E13)","v":0}]
[30101,"  基本工资",{"$f":"D6+E6","v":{"v":1173.6876,"d":"1,173.69"}},{"v":1173.6876,"d":"1,173.69"}]
[30102,"  津贴补贴",{"v":1039.7245,"d":"1,039.72"},{"v":1039.7245,"d":"1,039.72"}]
[30107,"  绩效工资",{"v":557.8392,"d":"557.84"},{"v":557.8392,"d":"557.84"}]
[30108,"  机关事业单位基本养老保险缴费",{"v":295.50144,"d":"295.50"},{"v":295.50144,"d":"295.50"}]
[30110,"  职工基本医疗保险缴费",{"v":138.5163,"d":"138.52"},{"v":138.5163,"d":"138.52"}]
[30111,"  公务员医疗补助缴费",{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"}]
[30112,"  其他社会保障缴费",{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"}]
[30113,"  住房公积金",{"v":221.62608,"d":"221.63"},{"v":221.62608,"d":"221.63"}]
[302,"商品和服务支出",176.58,{"$f":"SUM(D15:D25)","v":0},{"$f":"SUM(E15:E25)","v":176.58}]
[30201,"  办公费",29.34,null,29.34]
[30202,"  印刷费",16.52,null,16.52]
[30205,"  水费",4.89,null,4.89]
[30206,"  电费",19.56,null,19.56]
[30207,"  邮电费",7.51,null,7.51]
[30211,"  差旅费",39.12,null,39.12]
[30212,"  因公出国（境）费用",0]
[30213,"  维修（护）费",6.52,null,6.52]
[30215,"  会议费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
[30216,"  培训费",0]
[30217,"  公务接待费",48.12,null,48.12]
["合计",null,{"$f":"C14+C5","v":{"v":3640.4128,"d":"3,640.41"}},{"$f":"D14+D5","v":{"v":3463.8328,"d":"3,463.83"}},176.58]

{"sheet":"9工资福利(政府预算)","index":10,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[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]]}
[]
["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：423001-岳阳县自然资源局",{"$nulls":11},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出",{"$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":3463.8328,"d":"3,463.83"},{"v":3463.8328,"d":"3,463.83"},{"v":2771.2513,"d":"2,771.25"},{"v":470.95542,"d":"470.96"},{"v":221.62608,"d":"221.63"}]
[{"$nulls":3},"423","岳阳县自然资源局",{"v":3463.8328,"d":"3,463.83"},{"v":3463.8328,"d":"3,463.83"},{"v":2771.2513,"d":"2,771.25"},{"v":470.95542,"d":"470.96"},{"v":221.62608,"d":"221.63"}]
[{"$nulls":3},"  423001","  岳阳县自然资源局",{"v":3463.8328,"d":"3,463.83"},{"v":3463.8328,"d":"3,463.83"},{"v":2771.2513,"d":"2,771.25"},{"v":470.95542,"d":"470.96"},{"v":221.62608,"d":"221.63"}]
["208","05","05","    423001","    机关事业单位基本养老保险缴费支出",{"v":295.50144,"d":"295.50"},{"v":295.50144,"d":"295.50"},null,{"v":295.50144,"d":"295.50"}]
["208","99","99","    423001","    其他社会保障和就业支出",{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"},null,{"v":18.46884,"d":"18.47"}]
["210","11","01","    423001","    行政单位医疗",{"v":156.98514,"d":"156.99"},{"v":156.98514,"d":"156.99"},null,{"v":156.98514,"d":"156.99"}]
["220","01","01","    423001","    行政运行",{"v":2771.2513,"d":"2,771.25"},{"v":2771.2513,"d":"2,771.25"},{"v":2771.2513,"d":"2,771.25"}]
["221","02","01","    423001","    住房公积金",{"v":221.62608,"d":"221.63"},{"v":221.62608,"d":"221.63"},null,null,{"v":221.62608,"d":"221.63"}]

{"sheet":"10工资福利","index":11,"n_rows":13,"n_cols":22,"rows_kept":13,"merged":[[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]]}
[]
["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：423001-岳阳县自然资源局",{"$nulls":19},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","工资津补贴",{"$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"]
[{"$nulls":4},"合计",{"v":3463.8328,"d":"3,463.83"},{"v":2771.2513,"d":"2,771.25"},{"v":1173.6876,"d":"1,173.69"},{"v":1039.7245,"d":"1,039.72"},null,{"v":557.8392,"d":"557.84"},{"v":470.95542,"d":"470.96"},{"v":295.50144,"d":"295.50"},null,{"v":138.5163,"d":"138.52"},{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"},{"v":221.62608,"d":"221.63"}]
[{"$nulls":3},"423","岳阳县自然资源局",{"v":3463.8328,"d":"3,463.83"},{"v":2771.2513,"d":"2,771.25"},{"v":1173.6876,"d":"1,173.69"},{"v":1039.7245,"d":"1,039.72"},null,{"v":557.8392,"d":"557.84"},{"v":470.95542,"d":"470.96"},{"v":295.50144,"d":"295.50"},null,{"v":138.5163,"d":"138.52"},{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"},{"v":221.62608,"d":"221.63"}]
[{"$nulls":3},"  423001","  岳阳县自然资源局",{"v":3463.8328,"d":"3,463.83"},{"v":2771.2513,"d":"2,771.25"},{"v":1173.6876,"d":"1,173.69"},{"v":1039.7245,"d":"1,039.72"},null,{"v":557.8392,"d":"557.84"},{"v":470.95542,"d":"470.96"},{"v":295.50144,"d":"295.50"},null,{"v":138.5163,"d":"138.52"},{"v":18.46884,"d":"18.47"},{"v":18.46884,"d":"18.47"},{"v":221.62608,"d":"221.63"}]
["208","05","05","    423001","    机关事业单位基本养老保险缴费支出",{"v":295.50144,"d":"295.50"},{"$nulls":5},{"v":295.50144,"d":"295.50"},{"v":295.50144,"d":"295.50"}]
["208","99","99","    423001","    其他社会保障和就业支出",{"v":18.46884,"d":"18.47"},{"$nulls":5},{"v":18.46884,"d":"18.47"},{"$nulls":4},{"v":18.46884,"d":"18.47"}]
["210","11","01","    423001","    行政单位医疗",{"v":156.98514,"d":"156.99"},{"$nulls":5},{"v":156.98514,"d":"156.99"},null,null,{"v":138.5163,"d":"138.52"},{"v":18.46884,"d":"18.47"}]
["220","01","01","    423001","    行政运行",{"v":2771.2513,"d":"2,771.25"},{"v":2771.2513,"d":"2,771.25"},{"v":1173.6876,"d":"1,173.69"},{"v":1039.7245,"d":"1,039.72"},null,{"v":557.8392,"d":"557.84"}]
["221","02","01","    423001","    住房公积金",{"v":221.62608,"d":"221.63"},{"$nulls":11},{"v":221.62608,"d":"221.63"}]

{"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]]}
[]
["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：423001-岳阳县自然资源局",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
["注：2022年未安排对个人和家庭的补助预算支出，故本表无数据"]

{"sheet":"12个人家庭","index":13,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[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]]}
[]
["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：423001-岳阳县自然资源局",{"$nulls":15},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","代缴社会保险费","个人农业生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
["注：2022年未安排对个人和家庭的补助预算支出，故本表无数据"]

{"sheet":"13商品服务(政府预算)","index":14,"n_rows":9,"n_cols":20,"rows_kept":9,"merged":[[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]]}
[]
["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：423001-岳阳县自然资源局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","机关商品和服务支出",{"$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",176.58,176.58,116.94,{"v":5,"d":"5.00"},{"$nulls":3},48.12,null,null,6.52]
[{"$nulls":3},"423","岳阳县自然资源局",176.58,176.58,116.94,{"v":5,"d":"5.00"},{"$nulls":3},48.12,null,null,6.52]
[{"$nulls":3},"  423001","  岳阳县自然资源局",176.58,176.58,116.94,{"v":5,"d":"5.00"},{"$nulls":3},48.12,null,null,6.52]
["220","01","01","    423001","    行政运行",176.58,176.58,116.94,{"v":5,"d":"5.00"},{"$nulls":3},48.12,null,null,6.52]

{"sheet":"14商品服务","index":15,"n_rows":9,"n_cols":33,"rows_kept":9,"merged":[[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]]}
[]
["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：423001-岳阳县自然资源局",{"$nulls":30},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总 计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出"]
["类","款","项"]
[{"$nulls":4},"合计",176.58,29.34,16.52,null,null,4.89,19.56,7.51,null,null,39.12,null,6.52,null,{"v":5,"d":"5.00"},null,48.12]
[{"$nulls":3},"423","岳阳县自然资源局",176.58,29.34,16.52,null,null,4.89,19.56,7.51,null,null,39.12,null,6.52,null,{"v":5,"d":"5.00"},null,48.12]
[{"$nulls":3},"  423001","  岳阳县自然资源局",176.58,29.34,16.52,null,null,4.89,19.56,7.51,null,null,39.12,null,6.52,null,{"v":5,"d":"5.00"},null,48.12]
["220","01","01","    423001","    行政运行",176.58,29.34,16.52,null,null,4.89,19.56,7.51,null,null,39.12,null,6.52,null,{"v":5,"d":"5.00"},null,48.12]

{"sheet":"15三公","index":16,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]]}
[]
["一般公共预算“三公”经费支出表"]
["单位：423001-岳阳县自然资源局",{"$nulls":5},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",48.12,{"$nulls":4},48.12]
["423","岳阳县自然资源局",48.12,{"$nulls":4},48.12]
["  423001","  岳阳县自然资源局",48.12,{"$nulls":4},48.12]

{"sheet":"16政府性基金","index":17,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[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]]}
[]
["政府性基金预算支出表"]
["单位：423001-岳阳县自然资源局",{"$nulls":5},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$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"}]
[]
[]
[]
[]
[]
["说明：2022年未安排政府性基金预算支出，故本表无数据"]

{"sheet":"17政府性基金(政府预算)","index":18,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[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]]}
[]
["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：423001-岳阳县自然资源局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
["说明：2022年未安排政府性基金预算支出，故本表无数据"]

{"sheet":"18政府性基金（部门预算）","index":19,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[1,0,1,19],[2,0,2,14],[2,15,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,19]]}
[]
["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：423001-岳阳县自然资源局",{"$nulls":14},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$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"}]
[]
[]
[]
["说明：2022年未安排政府性基金预算支出，故本表无数据"]

{"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]]}
[]
["国有资本经营预算支出表"]
["单位：423001-岳阳县自然资源局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年国有资本经营预算支出",{"$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"}]
[]
[]
[]
[]
[]
["说明：2022年未安排国有资本经营预算支出，故本表无数据"]

{"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]]}
[]
["财政专户管理资金预算支出表"]
["单位：423001-岳阳县自然资源局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年财政专户管理资金预算支出",{"$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"}]
[]
[]
[]
[]
[]
["说明：2022年未安排财政专户管理资金预算支出，故本表无数据"]

{"sheet":"21专项清单","index":22,"n_rows":18,"n_cols":15,"rows_kept":18,"merged":[[1,0,1,14],[2,0,2,12],[2,13,2,14],[3,0,5,0],[3,2,5,2],[3,3,3,12],[3,13,3,14],[4,3,5,3],[4,4,4,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]]}
[]
["专项资金预算汇总表"]
["单位：423001-岳阳县自然资源局",{"$nulls":12},"金额单位：万元"]
["单位代码",null,"单位名称（专项名称）","预算额度",{"$nulls":9},"预算编制方式"]
[{"$nulls":3},"总计  ","一般公共预算",{"$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"]
[{"$nulls":4},"一般公共预算小计","经费拨款","纳入一般公共预算管理的非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织赠款"]
[null,null,"合计",{"v":520,"d":"520.00"},{"v":520,"d":"520.00"},null,{"v":520,"d":"520.00"},{"$nulls":6},{"v":520,"d":"520.00"}]
["423",null,"岳阳县自然资源局",{"v":520,"d":"520.00"},{"v":520,"d":"520.00"},null,{"v":520,"d":"520.00"},{"$nulls":6},{"v":520,"d":"520.00"}]
["   423001","运转其他类安全生产专项经费","   安全生产专项经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":6},{"v":10,"d":"10.00"}]
["   423001","运转其他类大规委会日常工作经费","   大规委会日常工作经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":6},{"v":10,"d":"10.00"}]
["   423001","运转其他类地质灾害巡查经费","   地质灾害巡查经费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"$nulls":6},{"v":30,"d":"30.00"}]
["   423001","运转其他类非税收入执收经费","   非税收入执收经费",{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},null,{"v":240,"d":"240.00"},{"$nulls":6},{"v":240,"d":"240.00"}]
["   423001","运转其他类耕地保护专项","   耕地保护专项",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"$nulls":6},{"v":40,"d":"40.00"}]
["   423001","运转其他类空间规划基础工作经费","   空间规划基础工作经费",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"$nulls":6},{"v":40,"d":"40.00"}]
["   423001","运转其他类控建拆违专项","   控建拆违专项",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"$nulls":6},{"v":40,"d":"40.00"}]
["   423001","运转其他类矿产资源保护经费","   矿产资源保护经费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"$nulls":6},{"v":30,"d":"30.00"}]
["   423001","运转其他类卫片执法检查专项","   卫片执法检查专项",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":6},{"v":50,"d":"50.00"}]
["   423001","运转其他类信息化建设经费","   信息化建设经费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"$nulls":6},{"v":30,"d":"30.00"}]

{"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],[6,0,15,0],[6,1,15,1],[6,2,15,2],[6,3,15,3],[6,4,8,4],[9,4,14,4],[16,0,25,0],[16,1,25,1],[16,2,25,2],[16,3,25,3],[17,4,19,4],[20,4,25,4],[26,0,35,0],[26,1,35,1],[26,2,35,2],[26,3,35,3],[26,4,31,4],[32,4,34,4],[36,0,45,0],[36,1,45,1],[36,2,45,2],[36,3,45,3],[36,4,41,4],[42,4,44,4],[46,0,55,0],[46,1,55,1],[46,2,55,2],[46,3,55,3],[47,4,49,4],[50,4,55,4],[56,0,65,0],[56,1,65,1],[56,2,65,2],[56,3,65,3],[56,4,61,4],[62,4,64,4],[66,0,75,0],[66,1,75,1],[66,2,75,2],[66,3,75,3],[66,4,71,4],[72,4,74,4],[76,0,85,0],[76,1,85,1],[76,2,85,2],[76,3,85,3],[76,4,78,4],[79,4,84,4],[86,0,95,0],[86,1,95,1],[86,2,95,2],[86,3,95,3],[87,4,92,4],[93,4,95,4],[96,0,105,0],[96,1,105,1],[96,2,105,2],[96,3,105,3],[96,4,101,4],[102,4,104,4]]}
[]
[null,null,"项目支出绩效目标表"]
["单位：423001-岳阳县自然资源局",{"$nulls":10},"金额单位：万元"]
["单位代码","单位（专项）名称","资金总额","实施期绩效目标","绩效指标"]
[{"$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"]
["423001","岳阳县自然资源局",{"v":520,"d":"520.00"}]
["  423001","  安全生产专项经费",{"v":10,"d":"10.00"},"安全生产","效益指标","生态效益指标","无","无","无","无","无"]
[{"$nulls":5},"社会效益指标","安全生产","良好","确保安全生产","按指标评分标准扣分","无 ","定性"]
[{"$nulls":5},"经济效益指标","降低社会经济损失","良好","依法开展安全生产，减少或降低社会经济损失","按指标评分标准扣分","无","定性"]
[{"$nulls":4},"产出指标","时效指标","2022","1年","2022年1-12月","按指标评分标准扣分","年","定量"]
[{"$nulls":5},"数量指标","无","无","无","无","无"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"社会成本指标","无","无","无","无","无"]
[{"$nulls":5},"经济成本指标","\t 预算控制数","100000","安全生产经费","按指标评分标准扣分","元","≤"]
[{"$nulls":5},"质量指标","无","无","无","无","无"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度","≥95%","满意","按指标评分标准扣分","%","≥"]
["  423001","  大规委会日常工作经费",{"v":10,"d":"10.00"},"大规委会日常工作经费","满意度指标","服务对象满意度指标","服务对象满意度","≥98%","满意","按指标评分标准扣分","%","≥"]
[{"$nulls":4},"效益指标","生态效益指标","无","无","无","无","无"]
[{"$nulls":5},"社会效益指标","及时调整规划","100%","按照现状及时调整规划","按指标评分标准扣分","%","定量"]
[{"$nulls":5},"经济效益指标","无","无","无","无","无","无"]
[{"$nulls":4},"产出指标","时效指标","2022","1年","2022年1-12月","按指标评分标准扣分","年","定量"]
[{"$nulls":5},"质量指标","无","无","无","无","无"]
[{"$nulls":5},"数量指标","规委会议","3","召开规委专项会议","按指标评分标准扣分","次","定量"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"经济成本指标","预算控制数","≤100000","日常工作经费","按指标评分标准扣分","元","≤"]
[{"$nulls":5},"社会成本指标","无","无","无","无","无","定量"]
["  423001","  地质灾害巡查经费",{"v":30,"d":"30.00"},"地质灾害巡查","产出指标","经济成本指标","\t 预算控制数","300000","地质灾害巡查经费","指标评分标准扣分","元","≤"]
[{"$nulls":5},"社会成本指标","无","无","无","无","无"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"数量指标","乡镇个数","≤15","地质灾害巡查涉及范围","指标评分标准扣分","个","≤"]
[{"$nulls":5},"时效指标","20022","1年","2022年1-12月","指标评分标准扣分","年","定量"]
[{"$nulls":5},"质量指标","无","无","无","无","无"]
[{"$nulls":4},"效益指标","经济效益指标","降低群众财产损失","≥200万元","及时预防地质灾害，降低人民群众财产损失","指标评分标准扣分","元","≥"]
[{"$nulls":5},"社会效益指标","保证地质灾害区域人身安全","良好","保证地质灾害防治区域人民群众的财产损失和人身安全","指标评分标准扣分","无","定性"]
[{"$nulls":5},"生态效益指标","无","无","无","无","无"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度","≥95%","满意","指标评分标准扣分","%","≥"]
["  423001","  非税收入执收经费",{"v":240,"d":"240.00"},"设备添置和人员经费等","产出指标","社会成本指标","无","无","无","无","无"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"数量指标","无","无","无","无","无"]
[{"$nulls":5},"经济成本指标","\t 预算控制数","2400000","收费和人员费用成本经费","指标评分标准扣分","元","≤"]
[{"$nulls":5},"质量指标","无","无","无","无","无"]
[{"$nulls":5},"时效指标","2022","1年","2022年1-12月","指标评分标准扣分","年","定量"]
[{"$nulls":4},"效益指标","经济效益指标","增加非税收入","≥200000","增加非税收入数量","指标评分标准扣分","元","≥"]
[{"$nulls":5},"社会效益指标","依法足额征收","良好","依法足额征收非税收入，减少税费流失","指标评分标准扣分","无","定性"]
[{"$nulls":5},"生态效益指标","无","无","无","无","无"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","\t 服务对象满意度","≥98%","满意","指标评分标准扣分","%","≥"]
["  423001","  耕地保护专项",{"v":40,"d":"40.00"},"耕地保护","满意度指标","服务对象满意度指标","\t 服务对象满意度","≥95%","满意","指标评分标准扣分","%","≥"]
[{"$nulls":4},"效益指标","生态效益指标","无","无","无","无","无"]
[{"$nulls":5},"社会效益指标","耕地占补总量","良好","确保全县耕地占补总量平衡","指标评分标准扣分","无","定性"]
[{"$nulls":5},"经济效益指标","提高农民农业收入","≥200","提高农民农业产量水平","指标评分标准扣分","元","≥"]
[{"$nulls":4},"产出指标","经济成本指标","\t 预算控制数","400000","耕地保护经费","指标评分标准扣分","元","≤"]
[{"$nulls":5},"质量指标","无","无","无","无","无"]
[{"$nulls":5},"数量指标","耕地数量","≤0","耕地数量总量减少","指标评分标准扣分","亩","≤"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"社会成本指标","无","无","无","无","无"]
[{"$nulls":5},"时效指标","2022","1年","2022年1-12月","指标评分标准扣分","年","定量"]
["  423001","  空间规划基础工作经费",{"v":40,"d":"40.00"},"空间规划基础工作","产出指标","质量指标","无","无","无 ","无","无"]
[{"$nulls":5},"时效指标","2022","1年","2022年1-12月","指标评分标准扣分","年","定量"]
[{"$nulls":5},"经济成本指标","\t 预算控制数","≤400000","空间规划经费","指标评分标准扣分","元","≤"]
[{"$nulls":5},"数量指标","无","无"," 无"," 无"," 无"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"社会成本指标","无","无","无","无","无"]
[{"$nulls":4},"效益指标","经济效益指标","15年空间规划","15","做好全县15年空间规划","指标评分标准扣分","年","定量"]
[{"$nulls":5},"社会效益指标","全县空间规划","合法、合理、合规","保证全县空间规划合法、合理、合规","指标评分标准扣分","年"]
[{"$nulls":5},"生态效益指标","无","无","无","无","无"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度","≥95%","满意","指标评分标准扣分","%","≥"]
["  423001","  控建拆违专项",{"v":40,"d":"40.00"},"控建拆违","产出指标","社会成本指标","无","无","无","无","无"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"数量指标","控建拆违行动次数","2","控建拆违行动次数","指标评分标准扣分","次","≥"]
[{"$nulls":5},"质量指标","无","无","无","无","无","定量"]
[{"$nulls":5},"经济成本指标","\t 预算控制数","≤400000","控建拆违经费","指标评分标准扣分","元","≤"]
[{"$nulls":5},"时效指标","2022年度","1年","2022年1-12月","指标评分标准扣分","年","定量"]
[{"$nulls":4},"效益指标","经济效益指标","拆除违法建筑","≥2000M2","依法拆除违法建筑","指标评分标准扣分","M2","≥"]
[{"$nulls":5},"社会效益指标","控制违法建筑","良好","控制、拆除违法建筑，保持良好秩序","指标评分标准扣分","无"]
[{"$nulls":5},"生态效益指标","无","无","无","无","无"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","\t 服务对象满意度","≥95%","满意","指标评分标准扣分","%","≥"]
["  423001","  矿产资源保护经费",{"v":30,"d":"30.00"},"矿产资源保护","效益指标","经济效益指标","矿产资源违法开采率","≥30%","合理降低矿产资源违法开采率","指标评分标准扣分","%","≥"]
[{"$nulls":5},"生态效益指标","减少水土流失","良好","减少水土流失，保护生态环境","指标评分标准扣分","无","定性"]
[{"$nulls":5},"社会效益指标","维护社会稳定","良好","依法打击违法开采，维护当地社会稳定","指标评分标准扣分","无","定性"]
[{"$nulls":4},"产出指标","时效指标","2022","1年","2022年1-12月","指标评分标准扣分","年","定量"]
[{"$nulls":5},"质量指标","无","无","无","无","无"]
[{"$nulls":5},"数量指标","无","无","无","无","无"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"经济成本指标","预算控制数","300000","矿产资源保护经费","指标评分标准扣分","元","≤"]
[{"$nulls":5},"社会成本指标","无","无","无","无","无"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度","≥95%","满意","指标评分标准扣分","%","≥"]
["  423001","  卫片执法检查专项",{"v":50,"d":"50.00"},"卫片执法检查","满意度指标","服务对象满意度指标","服务对象满意度","≥95%","满意","按指标评分标准扣分","%","≥"]
[{"$nulls":4},"产出指标","经济成本指标","\t 预算控制数","≤500000","卫片执法检查经费","按指标评分标准扣分","元","≤"]
[{"$nulls":5},"社会成本指标","无","无","无","无","无"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":5},"数量指标","卫片执法图斑","50","违法图斑","按指标评分标准扣分","个","≥"]
[{"$nulls":5},"质量指标","无","无","无","无","无"]
[{"$nulls":5},"时效指标","2022","1年","2022年1-12月","按指标评分标准扣分","年","定量"]
[{"$nulls":4},"效益指标","经济效益指标","违法案件降低率","\t≥ 30%","降低违法案件发生率","按指标评分标准扣分","%","≥"]
[{"$nulls":5},"社会效益指标","违法案件结案率","\t ≥85%","\t 保证及时办理违法案件，提高结案率","按指标评分标准扣分","\t%","≥"]
[{"$nulls":5},"生态效益指标","无","\t 无","\t 无","无","\t 无"]
["  423001","  信息化建设经费",{"v":30,"d":"30.00"},"信息化建设","产出指标","质量指标","无","无","无","无","无"]
[{"$nulls":5},"时效指标","2022","1年","2022年1-12月","2022","年","定量"]
[{"$nulls":5},"数量指标","资产配置","5","台","指标评分标准扣分","台","≥"]
[{"$nulls":5},"经济成本指标","\t 预算控制数","≤300000","信息化建设经费","指标评分标准扣分","元","≤"]
[{"$nulls":5},"社会成本指标","无","无","无","无","无"]
[{"$nulls":5},"生态环境成本指标","无","无","无","无","无"]
[{"$nulls":4},"效益指标","经济效益指标","无","无","无","无","无"]
[{"$nulls":5},"社会效益指标","信息化水平","提高信息化管理水平","提高信息化建设质量","指标评分标准扣分","无"]
[{"$nulls":5},"生态效益指标","无","无","无","无","无"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","服务对象满意度","≥95%","满意","指标评分标准扣分","%","≥"]

{"sheet":"23整体支出绩效目标表","index":24,"n_rows":16,"n_cols":18,"rows_kept":16,"merged":[[0,0,0,17],[1,0,1,15],[1,16,1,17],[2,0,4,0],[2,1,4,1],[2,2,2,8],[2,9,4,9],[2,10,3,17],[3,2,4,2],[3,3,3,6],[3,7,3,8],[5,0,15,0],[5,1,15,1],[5,2,15,2],[5,3,15,3],[5,4,15,4],[5,5,15,5],[5,6,15,6],[5,7,15,7],[5,8,15,8],[5,9,15,9],[5,10,10,10],[6,11,10,11],[11,10,15,10],[11,11,14,11]]}
["整体支出绩效目标表"]
["单位：岳阳县自然资源局",{"$nulls":15},"金额单位：万元"]
["单位编码","单位名称","年度预算申请",{"$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","度量单位","指标值说明","备注"]
["423001","岳阳县自然资源局",{"v":4160.4128,"d":"4,160.41"},{"v":4160.4128,"d":"4,160.41"},{"$nulls":3},{"v":3640.4128,"d":"3,640.41"},{"v":520,"d":"520.00"},"依法履行全民所有土地、矿产、森林、草地、湿地、水等自然资源资产所有者职责、国土空间用途管制职责；负责自然资源调查监测评价；负责自然资源统一确权登记工作；负责自然资源资产有偿使用工作；负责自然资源的合理开发利用；负责建立空间规划体系并监督实施；负责制定国土空间规划编制计划和近期建设规划，制定土地利用及储备供应、矿产资源保护利用、基础测绘、新增建设用地等年度计划并组织实施，参与城市发展年度建设计划及实施工作；负责城乡规划区内的规划实施；负责统筹国土空间生态修复；负责组织实施最严格的耕地保护制度；负责管理地质勘查行业和全县地质工作；负责地质灾害预防和治理；负责矿产资源管理工作；负责测绘地理信息管理工作；负责贯彻执行征地拆迁有关法律法规，根据相关法律法规和规范性文件拟定有关征地拆迁安置的制度和规定及配套办法；根据授权，负责对乡镇政府及相关部门落实县委、县政府关于自然资源、国土空间规划重大政策、决策部署及法规规章执行情况进行督察；承担县国土空间规划委员会办公室的日常工作；承担县禁违拆违治违工作领导小组办公室的日常工作；负责自然资源领域关于国土、规划、矿产、征拆等方面的行政执法；完成县委和县政府交办的其他任务。","产出指标","重点工作任务完成"," 土地出让收入","≥","400000000","元","全年土地出让目标任务"]
[{"$nulls":11},"履职目标实现"," 公务卡刷卡率","≥","60","%"," 公务卡刷卡率"]
[{"$nulls":12}," 固定资产利用率","≥","100","%","固定资产利用率"]
[{"$nulls":12}," 土地出让率","定性","合规",null,"达标"]
[{"$nulls":12}," 违法案件查处结案率","≥","90","%"," 违法案件查处结案率"]
[{"$nulls":12}," 专项资金到位率","≥","90","%"," 专项资金到位率"]
[{"$nulls":10},"效益指标","履职效益"," 可持续影响（指标）","定性","合规",null,"通过合理开发和利用土地、矿产资源，节约、集约利用土地，优化配置和合理利用了国土、矿产资源，耕地得到严格保护，保证了农民的切身利益，通过土地整理，改善了农民的生产和生活条件，通过地质灾害防治和治理，消除了地质灾害隐患，同时使受灾区及时得到了有效治理，保证了人民群众的生命和财产安全。"]
[{"$nulls":12}," 生态效益（指标）","定性","合规",null,"耕地得到严格保护，通过土地整理使农田水利设施得到明显改善，通过地质灾害防治和治理，消除了地质灾害隐患，同时使受灾区及时得到了有效治理，保证了人民群众的生命和财产安全。"]
[{"$nulls":12}," 社会效益（指标）","定性","合规",null,"保护与合理利用土地、矿产资源等自然资源，保持全县土地利用的良性循环，确保全县耕地、建设用地的动态平衡。"]
[{"$nulls":12}," 经济效益（指标）","定性","合规",null,"土地收益效果显著且稳定增长，矿产资源交易市场规范且得到合理开发利用。"]
[{"$nulls":11},"满意度"," 社会公众或服务对象满意度","≥","95","%"," 社会公众或服务对象满意度"]