{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）","部门整体支出绩效目标表","项目绩效目标表1","项目绩效目标表2"],"not_rendered":{"external_links":1,"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:319审计局 , 319901新余市渝水区审计局",null,null,"单位：元"]
["收      入",null,"支       出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":2900785,"d":"2,900,785.00"},"一般公共服务支出",{"v":2519631,"d":"2,519,631.00"}]
["    一般公共预算拨款收入",{"v":2900785,"d":"2,900,785.00"},"社会保障和就业支出",{"v":234940,"d":"234,940.00"}]
["    专项收入",null,"住房保障支出",{"v":146214,"d":"146,214.00"}]
["    政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":2900785,"d":"2,900,785.00"},"本年支出合计",{"v":2900785,"d":"2,900,785.00"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":2900785,"d":"2,900,785.00"},"支出总计",{"v":2900785,"d":"2,900,785.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位:319审计局 , 319901新余市渝水区审计局",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":2900785,"d":"2,900,785.00"},null,{"v":2900785,"d":"2,900,785.00"},{"v":2900785,"d":"2,900,785.00"}]
["201","一般公共服务支出",{"v":2519631,"d":"2,519,631.00"},null,{"v":2519631,"d":"2,519,631.00"},{"v":2519631,"d":"2,519,631.00"}]
["　08","　审计事务",{"v":2519631,"d":"2,519,631.00"},null,{"v":2519631,"d":"2,519,631.00"},{"v":2519631,"d":"2,519,631.00"}]
["　　2010801","　　行政运行",{"v":2159319,"d":"2,159,319.00"},null,{"v":2159319,"d":"2,159,319.00"},{"v":2159319,"d":"2,159,319.00"}]
["　　2010802","　　一般行政管理事务",{"v":9312,"d":"9,312.00"},null,{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["　　2010806","　　信息化建设",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
["　　2010899","　　其他审计事务支出",{"v":301000,"d":"301,000.00"},null,{"v":301000,"d":"301,000.00"},{"v":301000,"d":"301,000.00"}]
["208","社会保障和就业支出",{"v":234940,"d":"234,940.00"},null,{"v":234940,"d":"234,940.00"},{"v":234940,"d":"234,940.00"}]
["　05","　行政事业单位养老支出",{"v":234940,"d":"234,940.00"},null,{"v":234940,"d":"234,940.00"},{"v":234940,"d":"234,940.00"}]
["　　2080501","　　行政单位离退休",{"v":41677,"d":"41,677.00"},null,{"v":41677,"d":"41,677.00"},{"v":41677,"d":"41,677.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":193263,"d":"193,263.00"},null,{"v":193263,"d":"193,263.00"},{"v":193263,"d":"193,263.00"}]
["221","住房保障支出",{"v":146214,"d":"146,214.00"},null,{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]
["　02","　住房改革支出",{"v":146214,"d":"146,214.00"},null,{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]
["　　2210201","　　住房公积金",{"v":146214,"d":"146,214.00"},null,{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:319审计局 , 319901新余市渝水区审计局",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"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"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":2900785,"d":"2,900,785.00"},{"v":2549785,"d":"2,549,785.00"},{"v":351000,"d":"351,000.00"}]
["201","一般公共服务支出",{"v":2519631,"d":"2,519,631.00"},{"v":2168631,"d":"2,168,631.00"},{"v":351000,"d":"351,000.00"}]
["　08","　审计事务",{"v":2519631,"d":"2,519,631.00"},{"v":2168631,"d":"2,168,631.00"},{"v":351000,"d":"351,000.00"}]
["　　2010801","　　行政运行",{"v":2159319,"d":"2,159,319.00"},{"v":2159319,"d":"2,159,319.00"}]
["　　2010802","　　一般行政管理事务",{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["　　2010806","　　信息化建设",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["　　2010899","　　其他审计事务支出",{"v":301000,"d":"301,000.00"},null,{"v":301000,"d":"301,000.00"}]
["208","社会保障和就业支出",{"v":234940,"d":"234,940.00"},{"v":234940,"d":"234,940.00"}]
["　05","　行政事业单位养老支出",{"v":234940,"d":"234,940.00"},{"v":234940,"d":"234,940.00"}]
["　　2080501","　　行政单位离退休",{"v":41677,"d":"41,677.00"},{"v":41677,"d":"41,677.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":193263,"d":"193,263.00"},{"v":193263,"d":"193,263.00"}]
["221","住房保障支出",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]
["　02","　住房改革支出",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]
["　　2210201","　　住房公积金",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:319审计局 , 319901新余市渝水区审计局",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":2900785,"d":"2,900,785.00"},"一、本年支出",{"v":2900785,"d":"2,900,785.00"},{"v":2900785,"d":"2,900,785.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":2900785,"d":"2,900,785.00"},"一般公共服务支出",{"v":2519631,"d":"2,519,631.00"},{"v":2519631,"d":"2,519,631.00"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":234940,"d":"234,940.00"},{"v":234940,"d":"234,940.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":2900785,"d":"2,900,785.00"},"支出总计",{"v":2900785,"d":"2,900,785.00"},{"v":2900785,"d":"2,900,785.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:319审计局 , 319901新余市渝水区审计局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2021年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":2900785,"d":"2,900,785.00"},{"v":2549785,"d":"2,549,785.00"},{"v":351000,"d":"351,000.00"}]
["201","一般公共服务支出",{"v":2519631,"d":"2,519,631.00"},{"v":2168631,"d":"2,168,631.00"},{"v":351000,"d":"351,000.00"}]
["　08","　审计事务",{"v":2519631,"d":"2,519,631.00"},{"v":2168631,"d":"2,168,631.00"},{"v":351000,"d":"351,000.00"}]
["　　2010801","　　行政运行",{"v":2159319,"d":"2,159,319.00"},{"v":2159319,"d":"2,159,319.00"}]
["　　2010802","　　一般行政管理事务",{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["　　2010806","　　信息化建设",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["　　2010899","　　其他审计事务支出",{"v":301000,"d":"301,000.00"},null,{"v":301000,"d":"301,000.00"}]
["208","社会保障和就业支出",{"v":234940,"d":"234,940.00"},{"v":234940,"d":"234,940.00"}]
["　05","　行政事业单位养老支出",{"v":234940,"d":"234,940.00"},{"v":234940,"d":"234,940.00"}]
["　　2080501","　　行政单位离退休",{"v":41677,"d":"41,677.00"},{"v":41677,"d":"41,677.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":193263,"d":"193,263.00"},{"v":193263,"d":"193,263.00"}]
["221","住房保障支出",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]
["　02","　住房改革支出",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]
["　　2210201","　　住房公积金",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":43,"n_cols":5,"rows_kept":43,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位:319审计局 , 319901新余市渝水区审计局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2021年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",{"v":2549785,"d":"2,549,785.00"},{"v":1859220,"d":"1,859,220.00"},{"v":690565,"d":"690,565.00"}]
[null,"工资福利支出",{"v":1806615,"d":"1,806,615.00"},{"v":1806615,"d":"1,806,615.00"}]
["30101","　基本工资",{"v":666756,"d":"666,756.00"},{"v":666756,"d":"666,756.00"}]
["3010201","　规范性补贴",{"v":256020,"d":"256,020.00"},{"v":256020,"d":"256,020.00"}]
["3010203","　岗位津贴",{"v":44880,"d":"44,880.00"},{"v":44880,"d":"44,880.00"}]
["3010204","　医疗工龄补贴",{"v":19080,"d":"19,080.00"},{"v":19080,"d":"19,080.00"}]
["3010205","　降温费和烤火费",{"v":17680,"d":"17,680.00"},{"v":17680,"d":"17,680.00"}]
["3010299","　其他津贴补贴",{"v":2160,"d":"2,160.00"},{"v":2160,"d":"2,160.00"}]
["3010301","　年终一次性奖金",{"v":55563,"d":"55,563.00"},{"v":55563,"d":"55,563.00"}]
["3010701","　基础性绩效工资",{"v":160740,"d":"160,740.00"},{"v":160740,"d":"160,740.00"}]
["3010702","　奖励性绩效工资",{"v":68820,"d":"68,820.00"},{"v":68820,"d":"68,820.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":193263,"d":"193,263.00"},{"v":193263,"d":"193,263.00"}]
["30110","　职工基本医疗保险缴费",{"v":94215,"d":"94,215.00"},{"v":94215,"d":"94,215.00"}]
["30111","　公务员医疗补助缴费",{"v":70586,"d":"70,586.00"},{"v":70586,"d":"70,586.00"}]
["3011201","　失业保险",{"v":2515,"d":"2,515.00"},{"v":2515,"d":"2,515.00"}]
["3011202","　工伤保险",{"v":3623,"d":"3,623.00"},{"v":3623,"d":"3,623.00"}]
["3011203","　大病医疗保险",{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"}]
["30113","　住房公积金",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]
[null,"商品和服务支出",{"v":690565,"d":"690,565.00"},null,{"v":690565,"d":"690,565.00"}]
["30201","　办公费",{"v":80000,"d":"80,000.00"},null,{"v":80000,"d":"80,000.00"}]
["30202","　印刷费",{"v":48000,"d":"48,000.00"},null,{"v":48000,"d":"48,000.00"}]
["30207","　邮电费",{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
["3020701","　领导干部电话费补助",{"v":9600,"d":"9,600.00"},null,{"v":9600,"d":"9,600.00"}]
["30211","　差旅费",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["30215","　会议费",{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"}]
["30216","　培训费",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["30217","　公务接待费",{"v":69000,"d":"69,000.00"},null,{"v":69000,"d":"69,000.00"}]
["30228","　工会经费",{"v":14621,"d":"14,621.00"},null,{"v":14621,"d":"14,621.00"}]
["30231","　公务用车运行维护费",{"v":17784,"d":"17,784.00"},null,{"v":17784,"d":"17,784.00"}]
["30239","　其他交通费用",{"v":70560,"d":"70,560.00"},null,{"v":70560,"d":"70,560.00"}]
["3029999","　其他_其他商品和服务支出",{"v":241000,"d":"241,000.00"},null,{"v":241000,"d":"241,000.00"}]
[null,"对个人和家庭的补助",{"v":52605,"d":"52,605.00"},{"v":52605,"d":"52,605.00"}]
["30302","　退休费",{"v":20112,"d":"20,112.00"},{"v":20112,"d":"20,112.00"}]
["3030501","　遗嘱补助",{"v":9312,"d":"9,312.00"},{"v":9312,"d":"9,312.00"}]
["3030901","　独生子女费",{"v":7440,"d":"7,440.00"},{"v":7440,"d":"7,440.00"}]
["3039901","　离退休人员活动经费",{"v":14365,"d":"14,365.00"},{"v":14365,"d":"14,365.00"}]
["3039902","　书报费",{"v":1376,"d":"1,376.00"},{"v":1376,"d":"1,376.00"}]

{"sheet":"三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:319审计局 , 319901新余市渝水区审计局",{"$nulls":5},"单位：元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["","合计",{"v":86784,"d":"86,784.00"},null,{"v":69000,"d":"69,000.00"},{"v":17784,"d":"17,784.00"}]
["319","审计局",{"v":86784,"d":"86,784.00"},null,{"v":69000,"d":"69,000.00"},{"v":17784,"d":"17,784.00"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:319审计局 , 319901新余市渝水区审计局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2021年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":8,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":2900785,"d":"2,900,785.00"}]
["一般公共服务支出",{"v":2519631,"d":"2,519,631.00"}]
["社会保障和就业支出",{"v":234940,"d":"234,940.00"}]
["住房保障支出",{"v":146214,"d":"146,214.00"}]

{"sheet":"财拨总表（引用）","index":9,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,0,1,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["",{"v":2900785,"d":"2,900,785.00"},{"v":2900785,"d":"2,900,785.00"}]
["一般公共服务支出",{"v":2519631,"d":"2,519,631.00"},{"v":2519631,"d":"2,519,631.00"}]
["社会保障和就业支出",{"v":234940,"d":"234,940.00"},{"v":234940,"d":"234,940.00"}]
["住房保障支出",{"v":146214,"d":"146,214.00"},{"v":146214,"d":"146,214.00"}]

{"sheet":"部门整体支出绩效目标表","index":10,"n_rows":24,"n_cols":9,"rows_kept":24,"merged":[[0,0,0,12],[1,1,1,12],[2,1,2,5],[2,7,2,12],[3,0,3,12],[4,0,4,2],[4,3,4,5],[4,6,4,7],[4,8,4,12],[5,0,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,12],[6,0,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,12],[7,0,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,12],[8,0,8,12],[9,0,9,2],[9,3,9,5],[9,6,9,7],[9,8,9,12],[10,0,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,12],[11,0,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,12],[12,0,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,12],[13,0,13,12],[14,0,14,2],[14,3,14,4],[14,5,14,7],[14,8,14,12],[15,0,18,2],[15,3,15,4],[15,5,15,7],[15,8,15,12],[16,3,16,4],[16,5,16,7],[16,8,16,12],[17,3,17,4],[17,5,17,7],[17,8,17,12],[18,3,18,4],[18,5,18,7],[18,8,18,12],[19,0,22,2],[19,3,19,4],[19,5,19,7],[19,8,19,12],[20,3,20,4],[20,5,20,7],[20,8,20,12],[21,3,21,4],[21,5,21,7],[21,8,21,12],[22,3,22,4],[22,5,22,7],[22,8,22,12],[23,0,23,2],[23,3,23,4],[23,5,23,7],[23,8,23,12],[25,0,25,12],[26,0,26,12]],"flags":["formulas_cached_only"]}
["2021年部门整体支出绩效目标表"]
["部门名称","审计局"]
["联系人","邹柳",{"$nulls":4},"联系电话","07906222221"]
["部门基本信息"]
["部门所属领域",null,null,"审计",null,null,"直属单位包括"]
["内设职能部门",null,null,"3",null,null,"编制控制数",null,"18"]
["在职人员总数",null,null,"17",null,null,"其中：行政编制人数",null,"9"]
["事业编制人数",null,null,"8",null,null,"编外人数"]
["当年预算情况（万元）"]
["收入预算合计",null,null,290.08,null,null,"其中：上级财政拨款",null,"0"]
["本级财政安排",null,null,290.08,null,null,"其他资金",null,"0"]
["支出预算合计",null,null,290.08,null,null,"其中：人员经费",null,"180.66"]
["公用经费",null,null,"73.6",null,null,"项目经费",null,35.1]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"审计次数（次）",null,null,">=4次"]
["产出指标",null,null,"质量指标",null,"审计报告达标率",null,null,"=100"]
["产出指标",null,null,"时效指标",null,"审计计划完成及时性",null,null,"及时"]
["产出指标",null,null,"成本指标"]
["效益指标",null,null,"经济效益指标"]
["效益指标",null,null,"社会效益指标",null,"审计发现问题整改率（%）",null,null,"=100"]
["效益指标",null,null,"生态效益指标"]
["效益指标",null,null,"可持续影响指标"]
["满意度指标",null,null,"满意度指标 ",null,"被审计对象满意度(%)",null,null,">=90"]

{"sheet":"项目绩效目标表1","index":11,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"各项专项审计经费补助"]
["主管部门及代码",null,"审计局",null,"实施单位",null,"区审计局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,30.1]
[null,null,"其中：财政拨款",null,30.1]
[null,null,"其他资金"]
["总\n体\n目\n标","年度绩效目标"]
[null,"审计各项指标基本完成.渝水区安排的审计项目圆满完成，提高了审计人员业务水平，提高了审计质量，促进国家资金发挥应有的效益，保障国家资金。完成了上级审计机关及本级政府确定的投资审计项目审计金额，达到上级审计机关质量检查指标。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","审计次数(次)",{"$nulls":3},">=4"]
["产出指标","质量指标","审计报告达标率（%）",{"$nulls":3},"=100"]
["产出指标","时效指标","审计计划完成及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","审计发现问题整改率（%）",{"$nulls":3},"=100"]
["满意度指标","满意度指标","被审计对象满意度（%）",{"$nulls":3},">=90"]

{"sheet":"项目绩效目标表2","index":12,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"审计信息建设经费"]
["主管部门及代码",null,"审计局",null,"实施单位",null,"区审计局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-15"]
["项目资金\n（万元）",null," 年度资金总额",null,"5"]
[null,null,"其中：财政拨款",null,5]
[null,null,"其他资金"]
["总\n体\n目\n标","年度绩效目标"]
[null,"区审计局金审工程信息化建设专项资金的预期总目标是保障上下级审计机关政令畅通，机关文件及时的上传下达。项目主要内容是为保证全省审计系统专网上下级审计机关政令畅通，审计文书及时上传下达，审计视频会议及时召开，及时传达上级审计机关任务，及审计工作的运行。2021年金审工程信息化建设专项资金项目各项指标基本完成。审计系统专网网络费及维修费，购置设备，保证审计系统专网的畅通，保障审计局全局工作正常运行，更好的服务于审计工作。2021年审计业务项目资金各项指标基本完成。安排的审计项目圆满完成，提高了审计人员业务水平，提高了审计质量，促进国家资金发挥应有的效益，保障国家资金。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","运维次数（次）",{"$nulls":3},">=4"]
["产出指标","质量指标","故障处理率（%）",{"$nulls":3},"=100"]
["产出指标","时效指标","设备运维及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","审计机关政令畅通",{"$nulls":3},"保证"]
["满意度指标","满意度指标","设备使用人满意度（%）",{"$nulls":3},">=95"]