{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","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","国有资本经营","部门整体支出绩效目标表","项目支出绩效目标表"],"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:[107001]奉新县机关事务管理中心",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":1036.87,"d":"1,036.87"},"一般公共服务支出",{"v":1013.79,"d":"1,013.79"}]
["    （一）一般公共预算收入",{"v":1036.87,"d":"1,036.87"},"社会保障和就业支出",14.53]
["    （二）政府性基金预算收入",null,"卫生健康支出",10.65]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":10.9,"d":"10.90"}]
["二、教育收费资金收入",null,"其他支出",{"v":330.8,"d":"330.80"}]
["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",{"v":343.8,"d":"343.80"}," "," "]
[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":1380.67,"d":"1,380.67"},"本年支出合计",{"v":1380.67,"d":"1,380.67"}]
["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":1380.67,"d":"1,380.67"},"支出总计",{"v":1380.67,"d":"1,380.67"}]

{"sheet":"单位收入总表","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"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"]}
[]
["单位收入总表"]
["[107001]奉新县机关事务管理中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":1380.67,"d":"1,380.67"},null,{"v":1036.87,"d":"1,036.87"},{"v":1036.87,"d":"1,036.87"},{"$nulls":7},{"v":343.8,"d":"343.80"}]
["201","一般公共服务支出",{"v":1013.79,"d":"1,013.79"},null,956.79,956.79,{"$nulls":7},{"v":57,"d":"57.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1013.79,"d":"1,013.79"},null,956.79,956.79,{"$nulls":7},{"v":57,"d":"57.00"}]
["　　2010302","　　一般行政管理事务",426.35,null,426.35,426.35]
["　　2010303","　　机关服务",587.44,null,530.44,530.44,{"$nulls":7},{"v":57,"d":"57.00"}]
["208","社会保障和就业支出",14.53,null,14.53,14.53]
["　05","　行政事业单位养老支出",14.53,null,14.53,14.53]
["　　2080505","　　机关事业单位基本养老保险缴费支出",14.53,null,14.53,14.53]
["210","卫生健康支出",10.65,null,10.65,10.65]
["　11","　行政事业单位医疗",10.65,null,10.65,10.65]
["　　2101101","　　行政单位医疗",10.65,null,10.65,10.65]
["221","住房保障支出",{"v":10.9,"d":"10.90"},null,{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["　02","　住房改革支出",{"v":10.9,"d":"10.90"},null,{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["　　2210201","　　住房公积金",{"v":10.9,"d":"10.90"},null,{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["229","其他支出",{"v":330.8,"d":"330.80"},null,{"v":44,"d":"44.00"},{"v":44,"d":"44.00"},{"$nulls":7},{"v":286.8,"d":"286.80"}]
["　99","　其他支出",{"v":330.8,"d":"330.80"},null,{"v":44,"d":"44.00"},{"v":44,"d":"44.00"},{"$nulls":7},{"v":286.8,"d":"286.80"}]
["　　2299999","　　其他支出",{"v":330.8,"d":"330.80"},null,{"v":44,"d":"44.00"},{"v":44,"d":"44.00"},{"$nulls":7},{"v":286.8,"d":"286.80"}]

{"sheet":"单位支出总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]}
[]
["单位支出总表"]
["填报单位[107001]奉新县机关事务管理中心",{"$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":1380.67,"d":"1,380.67"},462.43,918.24]
["201","一般公共服务支出",{"v":1013.79,"d":"1,013.79"},426.35,587.44]
["　03","　政府办公厅（室）及相关机构事务",{"v":1013.79,"d":"1,013.79"},426.35,587.44]
["　　2010302","　　一般行政管理事务",426.35,426.35]
["　　2010303","　　机关服务",587.44,null,587.44]
["208","社会保障和就业支出",14.53,14.53]
["　05","　行政事业单位养老支出",14.53,14.53]
["　　2080505","　　机关事业单位基本养老保险缴费支出",14.53,14.53]
["210","卫生健康支出",10.65,10.65]
["　11","　行政事业单位医疗",10.65,10.65]
["　　2101101","　　行政单位医疗",10.65,10.65]
["221","住房保障支出",{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["　02","　住房改革支出",{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["　　2210201","　　住房公积金",{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["229","其他支出",{"v":330.8,"d":"330.80"},null,{"v":330.8,"d":"330.80"}]
["　99","　其他支出",{"v":330.8,"d":"330.80"},null,{"v":330.8,"d":"330.80"}]
["　　2299999","　　其他支出",{"v":330.8,"d":"330.80"},null,{"v":330.8,"d":"330.80"}]

{"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"]
["[107001]奉新县机关事务管理中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1036.87,"d":"1,036.87"},"一、本年支出",{"v":1036.87,"d":"1,036.87"},{"v":1036.87,"d":"1,036.87"}," "," "]
["  一般公共预算拨款收入",{"v":1036.87,"d":"1,036.87"},"一般公共服务支出",956.79,956.79," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",14.53,14.53," "]
["  国有资本经营预算收入",null,"卫生健康支出",10.65,10.65," "]
[null,null,"住房保障支出",{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}," "]
[null,null,"其他支出",{"v":44,"d":"44.00"},{"v":44,"d":"44.00"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1036.87,"d":"1,036.87"},"支出总计",{"v":1036.87,"d":"1,036.87"},{"v":1036.87,"d":"1,036.87"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[107001]奉新县机关事务管理中心",{"$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":1036.87,"d":"1,036.87"},462.43,574.44]
["201","一般公共服务支出",956.79,426.35,530.44]
["　03","　政府办公厅（室）及相关机构事务",956.79,426.35,530.44]
["　　2010302","　　一般行政管理事务",426.35,426.35]
["　　2010303","　　机关服务",530.44,null,530.44]
["208","社会保障和就业支出",14.53,14.53]
["　05","　行政事业单位养老支出",14.53,14.53]
["　　2080505","　　机关事业单位基本养老保险缴费支出",14.53,14.53]
["210","卫生健康支出",10.65,10.65]
["　11","　行政事业单位医疗",10.65,10.65]
["　　2101101","　　行政单位医疗",10.65,10.65]
["221","住房保障支出",{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["　02","　住房改革支出",{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["　　2210201","　　住房公积金",{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["229","其他支出",{"v":44,"d":"44.00"},null,{"v":44,"d":"44.00"}]
["　99","　其他支出",{"v":44,"d":"44.00"},null,{"v":44,"d":"44.00"}]
["　　2299999","　　其他支出",{"v":44,"d":"44.00"},null,{"v":44,"d":"44.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":30,"n_cols":5,"rows_kept":30,"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"]
["[107001]奉新县机关事务管理中心",{"$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",462.43,446.16,16.27]
["301","工资福利支出",442.46,442.46]
["　30101","　基本工资",52.74,52.74]
["　30102","　津贴补贴",43.16,43.16]
["　30103","　奖金",1.77,1.77]
["　30108","　机关事业单位基本养老保险缴费",14.53,14.53]
["　30110","　职工基本医疗保险缴费",10.65,10.65]
["　30112","　其他社会保障缴费",0.56,0.56]
["　30113","　住房公积金",{"v":10.9,"d":"10.90"},{"v":10.9,"d":"10.90"}]
["　30199","　其他工资福利支出",308.15,308.15]
["302","商品和服务支出",16.27,null,16.27]
["　30201","　办公费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30202","　印刷费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30207","　邮电费",{"v":1.8,"d":"1.80"},null,{"v":1.8,"d":"1.80"}]
["　30211","　差旅费",1.83,null,1.83]
["　30217","　公务接待费",3.67,null,3.67]
["　30228","　工会经费",1.69,null,1.69]
["　30239","　其他交通费用",3.78,null,3.78]
["　30299","　其他商品和服务支出",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["303","对个人和家庭的补助",{"v":3.7,"d":"3.70"},{"v":3.7,"d":"3.70"}]
["　30302","　退休费",1.85,1.85]
["　30305","　生活补助",1.01,1.01]
["　30309","　奖励金",0.48,0.48]
["　30399","　其他对个人和家庭的补助",0.36,0.36]

{"sheet":"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[107001]奉新县机关事务管理中心",{"$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",307.67,null,47.67,{"v":260,"d":"260.00"}]
["107001","奉新县机关事务管理中心",307.67,null,47.67,{"v":260,"d":"260.00"}]

{"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:[107001]奉新县机关事务管理中心",{"$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"]}
["2022年部门整体支出绩效目标表"]
["部门名称","奉新县机关事务管理中心"]
["联系人","邹仟仟",{"$nulls":4},"联系电话","15970566670"]
["部门基本信息"]
["部门所属领域",null,null,"机关事务管理工作",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"6",null,null,"编制控制数",null,""]
["在职人员总数",null,null,"17",null,null,"其中：行政编制人数",null,"9"]
["事业编制人数",null,null,"9",null,null,"编外人数",null,""]
["当年预算情况（万元）"]
["收入预算合计",null,null,"1118.64",null,null,"其中：上级财政拨款",null,"1061.64"]
["本级财政安排",null,null,"",null,null,"其他资金",null,"57"]
["支出预算合计",null,null,"1118.64",null,null,"其中：人员经费",null,"470.93"]
["公用经费",null,null,"16.27",null,null,"项目经费",null,"631.44"]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"在职人员",null,null,">=17人"]
[{"$nulls":3},"质量指标",null,"保障人员经费及机关事务工作正常运转",null,null,">=100%"]
[{"$nulls":3},"时效指标",null,"2022年",null,null,"2022年1月至12月"]
[{"$nulls":3},"成本指标",null,"行政中心大楼水电、大楼保洁、大楼用餐、大楼公务用车、接待办接待等",null,null,">=631.44万元"]
["效益指标",null,null,"经济效益指标",null,"不适用",null,null,"不适用"]
[{"$nulls":3},"社会效益指标",null,"做好全县机关单位的表率，确保县政府机关大院用水、电等正常运转",null,null,">=95%"]
[{"$nulls":3},"生态效益指标",null,"合格利用节约资源，低成本高效率",null,null,"进一步提高服务质量及满意度"]
[{"$nulls":3},"可持续影响指标",null,"维护好行政中心大楼用餐、用车、保洁工作，建设和谐",null,null,"效果显著"]
["满意度指标",null,null,"满意度指标 ",null,"驻县行政中心大楼办公人员满意度%",null,null,">=98%"]

{"sheet":"项目支出绩效目标表","index":10,"n_rows":21,"n_cols":7,"rows_kept":21,"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],[9,0,9,7],[10,0,10,7],[11,2,11,5],[11,6,11,7],[12,0,15,0],[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],[16,0,19,0],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7],[20,2,20,5],[20,6,20,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["(2022年度)"]
["项目名称",null,"行政中心保洁经费"]
["主管单位",null,"奉新县机关事务管理中心",null,"实施单位",null,"奉新县机关事务管理中心"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2022-01-01"]
[{"$nulls":6},"2022-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"22.5"]
[null,null,"其中：财政拨款"]
[null,null,"其他资金"]
["年度绩效目标"]
["负责县政府机关大院环境卫生、保障日常工作的开展。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量","行政中心保洁经费",{"$nulls":3},"=22.5万元"]
[null,"质量","保洁质量",{"$nulls":3},"保证整栋大楼干净整洁、水电暖及时供应"]
[null,"时效","各项工作完成及时率（%）",{"$nulls":3},"100%"]
[null,"成本","行政中心保洁经费成本",{"$nulls":3},"=22.5万元"]
["效益指标","经济效益","公益项目，无经济效益",{"$nulls":3},"公益项目，无经济效益"]
[null,"社会效益","社会效益",{"$nulls":3},"做好全县机关单位的表率，确保县政机关大院正常运转"]
[null,"生态效益","社会生态效益",{"$nulls":3},"创造良好的工作生活环境"]
[null,"可持续影响","维护社会稳定",{"$nulls":3},"维护社会稳定"]
["满意度","满意度","社会公众满意度（%）",{"$nulls":3},"100%"]