{"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","一般公共预算三公表","政府性基金","国有资本经营","部门整体支出绩效目标表","重点项目绩效目标表","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"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],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[322001]中共新余市渝水区委机构编制委员会办公室",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、财政拨款收入",{"v":133.0938,"d":"133.09"},"一般公共服务支出",{"v":117.7411,"d":"117.74"}]
["    （一）一般公共预算收入",{"v":133.0938,"d":"133.09"},"社会保障和就业支出",{"v":9.1399,"d":"9.14"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":6.2128,"d":"6.21"}]
["    （三）国有资本经营预算收入",null," "," "]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":133.0938,"d":"133.09"},"本年支出合计",{"v":133.0938,"d":"133.09"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":133.0938,"d":"133.09"},"支出总计",{"v":133.0938,"d":"133.09"}]

{"sheet":"部门收入总表","index":1,"n_rows":18,"n_cols":15,"rows_kept":18,"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],[3,4,3,7],[3,8,4,8],[3,8,4,8],[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"]
["[322001]中共新余市渝水区委机构编制委员会办公室",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$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","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":133.0938,"d":"133.09"},null,{"v":133.0938,"d":"133.09"},{"v":133.0938,"d":"133.09"}]
["201","一般公共服务支出",{"v":117.7411,"d":"117.74"},null,{"v":117.7411,"d":"117.74"},{"v":117.7411,"d":"117.74"}]
["　32","　组织事务",{"v":117.7411,"d":"117.74"},null,{"v":117.7411,"d":"117.74"},{"v":117.7411,"d":"117.74"}]
["　　2013201","　　行政运行",{"v":103.5411,"d":"103.54"},null,{"v":103.5411,"d":"103.54"},{"v":103.5411,"d":"103.54"}]
["　　2013299","　　其他组织事务支出",{"v":14.2,"d":"14.20"},null,{"v":14.2,"d":"14.20"},{"v":14.2,"d":"14.20"}]
["208","社会保障和就业支出",{"v":9.1399,"d":"9.14"},null,{"v":9.1399,"d":"9.14"},{"v":9.1399,"d":"9.14"}]
["　05","　行政事业单位养老支出",{"v":9.1399,"d":"9.14"},null,{"v":9.1399,"d":"9.14"},{"v":9.1399,"d":"9.14"}]
["　　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":8.5085,"d":"8.51"},null,{"v":8.5085,"d":"8.51"},{"v":8.5085,"d":"8.51"}]
["221","住房保障支出",{"v":6.2128,"d":"6.21"},null,{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]
["　02","　住房改革支出",{"v":6.2128,"d":"6.21"},null,{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]
["　　2210201","　　住房公积金",{"v":6.2128,"d":"6.21"},null,{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]

{"sheet":"部门支出总表","index":2,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[1,0,1,4],[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]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[322001]中共新余市渝水区委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
[null,"合计",{"v":133.0938,"d":"133.09"},{"v":118.8938,"d":"118.89"},{"v":14.2,"d":"14.20"}]
["201","一般公共服务支出",{"v":117.7411,"d":"117.74"},{"v":103.5411,"d":"103.54"},{"v":14.2,"d":"14.20"}]
["　32","　组织事务",{"v":117.7411,"d":"117.74"},{"v":103.5411,"d":"103.54"},{"v":14.2,"d":"14.20"}]
["　　2013201","　　行政运行",{"v":103.5411,"d":"103.54"},{"v":103.5411,"d":"103.54"}]
["　　2013299","　　其他组织事务支出",{"v":14.2,"d":"14.20"},null,{"v":14.2,"d":"14.20"}]
["208","社会保障和就业支出",{"v":9.1399,"d":"9.14"},{"v":9.1399,"d":"9.14"}]
["　05","　行政事业单位养老支出",{"v":9.1399,"d":"9.14"},{"v":9.1399,"d":"9.14"}]
["　　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":8.5085,"d":"8.51"},{"v":8.5085,"d":"8.51"}]
["221","住房保障支出",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]
["　02","　住房改革支出",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]
["　　2210201","　　住房公积金",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[322001]中共新余市渝水区委机构编制委员会办公室",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":133.0938,"d":"133.09"},"一、本年支出",{"v":133.0938,"d":"133.09"},{"v":133.0938,"d":"133.09"}," "," "]
["  一般公共预算拨款收入",{"v":133.0938,"d":"133.09"},"一般公共服务支出",117.7411,{"v":117.7411,"d":"117.74"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":9.1399,"d":"9.14"},{"v":9.1399,"d":"9.14"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":133.0938,"d":"133.09"},"支出总计",{"v":133.0938,"d":"133.09"},{"v":133.0938,"d":"133.09"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["[322001]中共新余市渝水区委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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]
[null,"合计",{"v":133.0938,"d":"133.09"},{"v":118.8938,"d":"118.89"},{"v":14.2,"d":"14.20"}]
["201","一般公共服务支出",{"v":117.7411,"d":"117.74"},{"v":103.5411,"d":"103.54"},{"v":14.2,"d":"14.20"}]
["　32","　组织事务",{"v":117.7411,"d":"117.74"},{"v":103.5411,"d":"103.54"},{"v":14.2,"d":"14.20"}]
["　　2013201","　　行政运行",{"v":103.5411,"d":"103.54"},{"v":103.5411,"d":"103.54"}]
["　　2013299","　　其他组织事务支出",{"v":14.2,"d":"14.20"},null,{"v":14.2,"d":"14.20"}]
["208","社会保障和就业支出",{"v":9.1399,"d":"9.14"},{"v":9.1399,"d":"9.14"}]
["　05","　行政事业单位养老支出",{"v":9.1399,"d":"9.14"},{"v":9.1399,"d":"9.14"}]
["　　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":8.5085,"d":"8.51"},{"v":8.5085,"d":"8.51"}]
["221","住房保障支出",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]
["　02","　住房改革支出",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]
["　　2210201","　　住房公积金",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["[322001]中共新余市渝水区委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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]
[null,"合计",{"v":118.8938,"d":"118.89"},{"v":107.3194,"d":"107.32"},{"v":11.5744,"d":"11.57"}]
["301","工资福利支出",{"v":106.624,"d":"106.62"},{"v":106.624,"d":"106.62"}]
["　30101","　基本工资",{"v":28.4904,"d":"28.49"},{"v":28.4904,"d":"28.49"}]
["　30102","　津贴补贴",{"v":10.3096,"d":"10.31"},{"v":10.3096,"d":"10.31"}]
["　30103","　奖金",{"v":26.9824,"d":"26.98"},{"v":26.9824,"d":"26.98"}]
["　30106","　伙食补助费",{"v":5.6,"d":"5.60"},{"v":5.6,"d":"5.60"}]
["　30107","　绩效工资",{"v":13.806,"d":"13.81"},{"v":13.806,"d":"13.81"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":8.5085,"d":"8.51"},{"v":8.5085,"d":"8.51"}]
["　30110","　职工基本医疗保险缴费",{"v":3.6161,"d":"3.62"},{"v":3.6161,"d":"3.62"}]
["　30111","　公务员医疗补助缴费",{"v":2.274,"d":"2.27"},{"v":2.274,"d":"2.27"}]
["　30112","　其他社会保障缴费",{"v":0.8242,"d":"0.82"},{"v":0.8242,"d":"0.82"}]
["　30113","　住房公积金",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]
["302","商品和服务支出",{"v":11.5744,"d":"11.57"},null,{"v":11.5744,"d":"11.57"}]
["　30201","　办公费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30207","　邮电费",{"v":0.396,"d":"0.40"},null,{"v":0.396,"d":"0.40"}]
["　30211","　差旅费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30217","　公务接待费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30228","　工会经费",{"v":0.6212,"d":"0.62"},null,{"v":0.6212,"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"}]
["303","对个人和家庭的补助",{"v":0.6954,"d":"0.70"},{"v":0.6954,"d":"0.70"}]
["　30302","　退休费",{"v":0.2904,"d":"0.29"},{"v":0.2904,"d":"0.29"}]
["　30309","　奖励金",{"v":0.184,"d":"0.18"},{"v":0.184,"d":"0.18"}]
["　30399","　其他对个人和家庭的补助",{"v":0.221,"d":"0.22"},{"v":0.221,"d":"0.22"}]

{"sheet":"一般公共预算三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[322001]中共新余市渝水区委机构编制委员会办公室",{"$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 "}]
[null,"合计",{"v":3.5052,"d":"3.51"},null,{"v":3,"d":"3.00"},{"v":0.5052,"d":"0.51"}]
["322001","中共新余市渝水区委机构编制委员会办公室",{"v":3.5052,"d":"3.51"},null,{"v":3,"d":"3.00"},{"v":0.5052,"d":"0.51"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2022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":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[322001]中共新余市渝水区委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":9,"n_rows":24,"n_cols":9,"rows_kept":24,"merged":[[0,0,0,11],[1,1,1,11],[2,1,2,5],[2,7,2,11],[3,0,3,11],[4,0,4,2],[4,3,4,5],[4,6,4,7],[4,8,4,11],[5,0,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,11],[6,0,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,11],[7,0,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,11],[8,0,8,11],[9,0,9,2],[9,3,9,5],[9,6,9,7],[9,8,9,11],[10,0,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,11],[11,0,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,11],[12,0,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,11],[13,0,13,11],[14,0,14,2],[14,3,14,4],[14,5,14,7],[14,8,14,11],[15,0,18,2],[15,3,15,4],[15,5,15,7],[15,8,15,11],[16,3,16,4],[16,5,16,7],[16,8,16,11],[17,3,17,4],[17,5,17,7],[17,8,17,11],[18,3,18,4],[18,5,18,7],[18,8,18,11],[19,0,22,2],[19,3,19,4],[19,5,19,7],[19,8,19,11],[20,3,20,4],[20,5,20,7],[20,8,20,11],[21,3,21,4],[21,5,21,7],[21,8,21,11],[22,3,22,4],[22,5,22,7],[22,8,22,11],[23,0,23,2],[23,3,23,4],[23,5,23,7],[23,8,23,11]],"flags":["formulas_cached_only"]}
["部门整体支出绩效目标表"]
["部门名称","中共新余市渝水区委机构编制委员会办公室"]
["联系人","钱亮华",{"$nulls":4},"联系电话","07906211979"]
["部门基本信息"]
["部门所属领域",null,null,"人力资源和社会保障",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"无",null,null,"编制控制数",null,"10"]
["在职人员总数",null,null,"8",null,null,"其中：行政编制人数",null,"3"]
["事业编制人数",null,null,"5",null,null,"编外人数",null,""]
["当年预算情况（万元）"]
["收入预算合计",null,null,"133.09",null,null,"其中：上级财政拨款",null,""]
["本级财政安排",null,null,"133.09",null,null,"其他资金",null,""]
["支出预算合计",null,null,"133.09",null,null,"其中：人员经费",null,"107.32"]
["公用经费",null,null,"11.57",null,null,"项目经费",null,"14.2"]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"维护机构编制实名制管理系统数量",null,null,"=1个"]
[{"$nulls":3},"质量指标",null,"系统故障平均恢复时长",null,null,"<=24小时"]
[{"$nulls":3},"时效指标",null,"系统故障响应及时性",null,null,"及时"]
[{"$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":"重点项目绩效目标表","index":10,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,0,4,1],[4,2,4,3],[4,4,4,5],[4,6,4,7],[5,0,5,1],[5,2,5,3],[5,4,5,5],[5,6,5,7],[6,0,6,1],[6,2,6,3],[6,4,6,5],[6,6,6,7],[7,0,7,1],[7,2,7,3],[7,4,7,5],[7,6,7,7],[8,0,8,1],[8,2,8,3],[8,4,8,5],[8,6,8,7],[9,0,9,1],[9,2,9,3],[9,4,9,5],[9,6,9,7],[10,0,10,7],[11,0,11,1],[11,2,11,7],[12,0,12,1],[12,2,12,7],[13,0,13,1],[13,2,13,7],[14,0,14,1],[14,2,14,7],[15,0,15,1],[15,2,15,7],[16,0,16,7],[17,0,17,1],[17,2,17,7],[18,0,18,1],[18,2,18,7],[19,0,19,1],[19,2,19,7],[20,0,20,7],[21,0,21,7],[22,2,22,5],[22,6,22,7],[23,0,25,0],[23,2,23,5],[23,6,23,7],[24,2,24,5],[24,6,24,7],[25,2,25,5],[25,6,25,7],[26,2,26,5],[26,6,26,7],[27,2,27,5],[27,6,27,7],[28,0,28,7]],"flags":["formulas_cached_only"]}
["重点项目支出绩效目标表"]
["(2022年度)"]
["中共新余市渝水区委机构编制委员会办公室"]
["基本信息"]
["项目名称：",{"$nulls":3},"项目编码："]
["项目类别：",{"$nulls":3},"资金用途："]
["开始日期：",{"$nulls":3},"结束日期："]
["项目负责人：",{"$nulls":3},"联系人："]
["联系电话：",{"$nulls":3},"是否重点项目："]
["项目总金额：",{"$nulls":3},"本年度预算金额："]
["基本情况"]
["立项必要性："]
["实施可行性："]
["项目实施内容："]
["中长期目标："]
["年度绩效目标："]
["立项依据"]
["政策依据："]
["其他依据："]
["需要说明的其他问题："]
["年度绩效目标"]
[]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量"]
[null,"质量"]
[null,"时效"]
["效益指标","社会效益"]
["满意度","满意度"]
["备注：本部门无重点项目"]

{"sheet":"支出总表（引用）","index":11,"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":133.0938,"d":"133.09"}]
["一般公共服务支出",{"v":117.7411,"d":"117.74"}]
["社会保障和就业支出",{"v":9.1399,"d":"9.14"}]
["住房保障支出",{"v":6.2128,"d":"6.21"}]

{"sheet":"财拨总表（引用）","index":12,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"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","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":133.0938,"d":"133.09"},{"v":133.0938,"d":"133.09"}]
["一般公共服务支出",{"v":117.7411,"d":"117.74"},{"v":117.7411,"d":"117.74"}]
["社会保障和就业支出",{"v":9.1399,"d":"9.14"},{"v":9.1399,"d":"9.14"}]
["住房保障支出",{"v":6.2128,"d":"6.21"},{"v":6.2128,"d":"6.21"}]