{"text_format":"3","workbook":"xls","n_sheets":14,"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","部门整体支出绩效目标表","一级项目绩效目标表(1)","一级项目绩效目标表 (2)","一级项目绩效目标表 (3)","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":28},"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:322901新余市渝水区机构编制委员办公室",null,null,"单位：万元"]
["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":127.5118,"d":"127.51"},"一般公共服务支出",{"v":112.2742,"d":"112.27"}]
["    一般公共预算拨款收入",{"v":127.5118,"d":"127.51"},"社会保障和就业支出",{"v":9.0732,"d":"9.07"}]
["    专项收入",null,"住房保障支出",{"v":6.1644,"d":"6.16"}]
["    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":127.5118,"d":"127.51"},"本年支出合计",{"v":127.5118,"d":"127.51"}]
["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":127.5118,"d":"127.51"},"支出总计",{"v":127.5118,"d":"127.51"}]

{"sheet":"部门收入总表","index":1,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位:322901新余市渝水区机构编制委员办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":127.5118,"d":"127.51"},null,{"v":127.5118,"d":"127.51"},{"v":127.5118,"d":"127.51"}]
["201","一般公共服务支出",{"v":112.2742,"d":"112.27"},null,{"v":112.2742,"d":"112.27"},{"v":112.2742,"d":"112.27"}]
["　32","　组织事务",{"v":112.2742,"d":"112.27"},null,{"v":112.2742,"d":"112.27"},{"v":112.2742,"d":"112.27"}]
["　　2013201","　　行政运行",{"v":112.2742,"d":"112.27"},null,{"v":112.2742,"d":"112.27"},{"v":112.2742,"d":"112.27"}]
["208","社会保障和就业支出",{"v":9.0732,"d":"9.07"},null,{"v":9.0732,"d":"9.07"},{"v":9.0732,"d":"9.07"}]
["　05","　行政事业单位养老支出",{"v":9.0732,"d":"9.07"},null,{"v":9.0732,"d":"9.07"},{"v":9.0732,"d":"9.07"}]
["　　2080501","　　行政单位离退休",{"v":0.6314,"d":"0.63"},null,{"v":0.6314,"d":"0.63"},{"v":0.6314,"d":"0.63"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.4418,"d":"8.44"},null,{"v":8.4418,"d":"8.44"},{"v":8.4418,"d":"8.44"}]
["221","住房保障支出",{"v":6.1644,"d":"6.16"},null,{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]
["　02","　住房改革支出",{"v":6.1644,"d":"6.16"},null,{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]
["　　2210201","　　住房公积金",{"v":6.1644,"d":"6.16"},null,{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]

{"sheet":"部门支出总表","index":2,"n_rows":17,"n_cols":8,"rows_kept":17,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:322901新余市渝水区机构编制委员办公室",{"$nulls":6},"单位：万元"]
["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":127.5118,"d":"127.51"},{"v":105.1118,"d":"105.11"},{"v":22.4,"d":"22.40"}]
["201","一般公共服务支出",{"v":112.2742,"d":"112.27"},{"v":89.8742,"d":"89.87"},{"v":22.4,"d":"22.40"}]
["　32","　组织事务",{"v":112.2742,"d":"112.27"},{"v":89.8742,"d":"89.87"},{"v":22.4,"d":"22.40"}]
["　　2013201","　　行政运行",{"v":112.2742,"d":"112.27"},{"v":89.8742,"d":"89.87"},{"v":22.4,"d":"22.40"}]
["208","社会保障和就业支出",{"v":9.0732,"d":"9.07"},{"v":9.0732,"d":"9.07"}]
["　05","　行政事业单位养老支出",{"v":9.0732,"d":"9.07"},{"v":9.0732,"d":"9.07"}]
["　　2080501","　　行政单位离退休",{"v":0.6314,"d":"0.63"},{"v":0.6314,"d":"0.63"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.4418,"d":"8.44"},{"v":8.4418,"d":"8.44"}]
["221","住房保障支出",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]
["　02","　住房改革支出",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]
["　　2210201","　　住房公积金",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]

{"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:322901新余市渝水区机构编制委员办公室",{"$nulls":4},"单位：万元"]
["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":127.5118,"d":"127.51"},"一、本年支出",{"v":127.5118,"d":"127.51"},{"v":127.5118,"d":"127.51"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":127.5118,"d":"127.51"},"一般公共服务支出",{"v":112.2742,"d":"112.27"},{"v":112.2742,"d":"112.27"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":9.0732,"d":"9.07"},{"v":9.0732,"d":"9.07"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"},{"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":127.5118,"d":"127.51"},"支出总计",{"v":127.5118,"d":"127.51"},{"v":127.5118,"d":"127.51"},{"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":17,"n_cols":5,"rows_kept":17,"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:322901新余市渝水区机构编制委员办公室",{"$nulls":3},"单位：万元"]
["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":127.5118,"d":"127.51"},{"v":105.1118,"d":"105.11"},{"v":22.4,"d":"22.40"}]
["201","一般公共服务支出",{"v":112.2742,"d":"112.27"},{"v":89.8742,"d":"89.87"},{"v":22.4,"d":"22.40"}]
["　32","　组织事务",{"v":112.2742,"d":"112.27"},{"v":89.8742,"d":"89.87"},{"v":22.4,"d":"22.40"}]
["　　2013201","　　行政运行",{"v":112.2742,"d":"112.27"},{"v":89.8742,"d":"89.87"},{"v":22.4,"d":"22.40"}]
["208","社会保障和就业支出",{"v":9.0732,"d":"9.07"},{"v":9.0732,"d":"9.07"}]
["　05","　行政事业单位养老支出",{"v":9.0732,"d":"9.07"},{"v":9.0732,"d":"9.07"}]
["　　2080501","　　行政单位离退休",{"v":0.6314,"d":"0.63"},{"v":0.6314,"d":"0.63"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":8.4418,"d":"8.44"},{"v":8.4418,"d":"8.44"}]
["221","住房保障支出",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]
["　02","　住房改革支出",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]
["　　2210201","　　住房公积金",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":40,"n_cols":5,"rows_kept":40,"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:322901新余市渝水区机构编制委员办公室",{"$nulls":3},"单位：万元"]
["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":105.1118,"d":"105.11"},{"v":76.7422,"d":"76.74"},{"v":28.3696,"d":"28.37"}]
[null,"工资福利支出",{"v":76.0196,"d":"76.02"},{"v":76.0196,"d":"76.02"}]
["30101","　基本工资",{"v":28.1064,"d":"28.11"},{"v":28.1064,"d":"28.11"}]
["3010201","　规范性补贴",{"v":8.508,"d":"8.51"},{"v":8.508,"d":"8.51"}]
["3010204","　医疗工龄补贴",{"v":0.7704,"d":"0.77"},{"v":0.7704,"d":"0.77"}]
["3010205","　降温费和烤火费",{"v":0.832,"d":"0.83"},{"v":0.832,"d":"0.83"}]
["3010299","　其他津贴补贴",0.18,0.18]
["3010301","　年终一次性奖金",{"v":2.3422,"d":"2.34"},{"v":2.3422,"d":"2.34"}]
["3010701","　基础性绩效工资",{"v":9.6672,"d":"9.67"},{"v":9.6672,"d":"9.67"}]
["3010702","　奖励性绩效工资",{"v":4.1388,"d":"4.14"},{"v":4.1388,"d":"4.14"}]
["30108","　机关事业单位基本养老保险缴费",{"v":8.4418,"d":"8.44"},{"v":8.4418,"d":"8.44"}]
["30110","　职工基本医疗保险缴费",{"v":4.1154,"d":"4.12"},{"v":4.1154,"d":"4.12"}]
["30111","　公务员医疗补助缴费",{"v":2.2559,"d":"2.26"},{"v":2.2559,"d":"2.26"}]
["3011201","　失业保险",{"v":0.1889,"d":"0.19"},{"v":0.1889,"d":"0.19"}]
["3011202","　工伤保险",{"v":0.1582,"d":"0.16"},{"v":0.1582,"d":"0.16"}]
["3011203","　大病医疗保险",0.15,0.15]
["30113","　住房公积金",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]
[null,"商品和服务支出",{"v":28.3696,"d":"28.37"},null,{"v":28.3696,"d":"28.37"}]
["30201","　办公费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30207","　邮电费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["3020701","　领导干部电话费补助",{"v":0.396,"d":"0.40"},null,{"v":0.396,"d":"0.40"}]
["30211","　差旅费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["30216","　培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30217","　公务接待费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["30228","　工会经费",{"v":0.6164,"d":"0.62"},null,{"v":0.6164,"d":"0.62"}]
["30231","　公务用车运行维护费",{"v":0.5052,"d":"0.51"},null,{"v":0.5052,"d":"0.51"}]
["30239","　其他交通费用",{"v":2.052,"d":"2.05"},null,{"v":2.052,"d":"2.05"}]
["3029999","　其他_其他商品和服务支出",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
[null,"对个人和家庭的补助",{"v":0.7226,"d":"0.72"},{"v":0.7226,"d":"0.72"}]
["30302","　退休费",{"v":0.2904,"d":"0.29"},{"v":0.2904,"d":"0.29"}]
["3030901","　独生子女费",{"v":0.144,"d":"0.14"},{"v":0.144,"d":"0.14"}]
["3039901","　离退休人员活动经费",{"v":0.221,"d":"0.22"},{"v":0.221,"d":"0.22"}]
["3039902","　书报费",{"v":0.0672,"d":"0.07"},{"v":0.0672,"d":"0.07"}]

{"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:322901新余市渝水区机构编制委员办公室",{"$nulls":5},"单位：万元"]
["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":5.5052,"d":"5.51"},null,{"v":5,"d":"5.00"},{"v":0.5052,"d":"0.51"}]
["322","区编办",{"v":5.5052,"d":"5.51"},null,{"v":5,"d":"5.00"},{"v":0.5052,"d":"0.51"}]

{"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:322901新余市渝水区机构编制委员办公室",{"$nulls":3},"单位：万元"]
["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":"部门整体支出绩效目标表","index":8,"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","区编办"]
["联系人","钱亮华",{"$nulls":4},"联系电话","6211979"]
["部门基本信息"]
["部门所属领域",null,null,"人力资源和社会保障",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"综合股",null,null,"编制控制数",null,"9"]
["在职人员总数",null,null,"8",null,null,"其中：行政编制人数",null,"3"]
["事业编制人数",null,null,"5",null,null,"编外人数",null,""]
["当年预算情况（万元）"]
["收入预算合计",null,null,127.51,null,null,"其中：上级财政拨款",null,""]
["本级财政安排",null,null,127.51,null,null,"其他资金",null,""]
["支出预算合计",null,null,127.51,null,null,"其中：人员经费",null,"76.74"]
["公用经费",null,null,"28.37",null,null,"项目经费",null,22.4]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"维护机构编制统计及实名制网络管理系统数量（个）",null,null,"=1"]
[{"$nulls":3},"质量指标",null,"系统故障平均恢复时长（小时）",null,null,"<=24"]
[{"$nulls":3},"时效指标",null,"系统故障响应及时性",null,null,"及时"]
[{"$nulls":3},"成本指标",null,"",null,null,""]
["效益指标",null,null,"经济效益指标",null,"",null,null,""]
[{"$nulls":3},"社会效益指标",null,"系统重要存储信息丢失率",null,null,"=0%"]
[{"$nulls":3},"生态效益指标",null,"",null,null,""]
[{"$nulls":3},"可持续影响指标",null,"",null,null,""]
["满意度指标",null,null,"满意度指标 ",null,"使用者满意度（%）",null,null,"=100"]

{"sheet":"一级项目绩效目标表(1)","index":9,"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"]}
["一级项目绩效目标表"]
["（ 2021年度）"]
["项目名称",null,"机构编制实名制专网建设经费"]
["主管部门及代码",null,"区编办",null,"实施单位",null,"区委编办"]
["项目属性",null,"经常性项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"6"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"建立互联互通的机构编制网络信息系统，保障系统正常运行"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","维护机构编制统计及实名制网络管理系统数量(个)",{"$nulls":3},"=1"]
[null,"质量指标","系统故障平均恢复时长(小时）",{"$nulls":3},"<=24"]
[null,"时效指标","系统故障响应及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","系统重要储存信息丢失率",{"$nulls":3},"=0%"]
["满意度指标","满意度指标","使用者满意度（%）",{"$nulls":3},"=100"]

{"sheet":"一级项目绩效目标表 (2)","index":10,"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"]}
["一级项目绩效目标表"]
["（ 2021年度）"]
["项目名称",null,"全区中文域名经费"]
["主管部门及代码",null,"区编办",null,"实施单位",null,"区委编办"]
["项目属性",null,"经常性项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"8.2"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"加强网站安全，维护域名400个以上"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","中文域名数量（个）",{"$nulls":3},">=400"]
[null,"质量指标","域名维护覆盖率（%）",{"$nulls":3},"=100"]
[null,"时效指标","维护及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","域名安全性",{"$nulls":3},"良好"]
["满意度指标","满意度指标","服务对象满意度",{"$nulls":3},"=100%"]

{"sheet":"一级项目绩效目标表 (3)","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"]}
["一级项目绩效目标表"]
["（ 2021年度）"]
["项目名称",null,"机构编制业务培训"]
["主管部门及代码",null,"区编办",null,"实施单位",null,"区委编办"]
["项目属性",null,"经常性项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,8.2]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年举办机构编制业务培训，提高机构编制管理水平"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","培训场次（次）",{"$nulls":3},"=4"]
[null,"质量指标","培训考核通过率",{"$nulls":3},"=100%"]
[null,"时效指标","培训课时完成及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","培训人员业务水平",{"$nulls":3},"提高"]
["满意度指标","满意度指标","培训人员满意度（%）",{"$nulls":3},">=98"]

{"sheet":"支出总表（引用）","index":12,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[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":127.5118,"d":"127.51"}]
["一般公共服务支出",{"v":112.2742,"d":"112.27"}]
["社会保障和就业支出",{"v":9.0732,"d":"9.07"}]
["住房保障支出",{"v":6.1644,"d":"6.16"}]

{"sheet":"财拨总表（引用）","index":13,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,0,1,3],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[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":127.5118,"d":"127.51"},{"v":127.5118,"d":"127.51"}]
["一般公共服务支出",{"v":112.2742,"d":"112.27"},{"v":112.2742,"d":"112.27"}]
["社会保障和就业支出",{"v":9.0732,"d":"9.07"},{"v":9.0732,"d":"9.07"}]
["住房保障支出",{"v":6.1644,"d":"6.16"},{"v":6.1644,"d":"6.16"}]