{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["封面","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）","政府大院零星维修及日常开支","公共节能工作经费","政府大院日常管理","整体支出绩效目标表"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15],[12,6,12,8]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"渝水区机关事务管理局"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,"2020-10-01"]
[]
[]
[{"$nulls":5},"编制单位：","渝水区机关事务管理局"]
[]
[]
[]
["单位负责人签章：",null,null,"杨智",null,null,"财务负责人签章：",null,"喻慧",{"$nulls":3},"制表人签章：",null,"胡建兰"]

{"sheet":"收支预算总表","index":1,"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:321901新余市渝水区机关事务管理局",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":5167460,"d":"5,167,460.00"},"一般公共服务支出",{"v":4636826,"d":"4,636,826.00"}]
["    一般公共预算拨款收入",{"v":5167460,"d":"5,167,460.00"},"社会保障和就业支出",{"v":331890,"d":"331,890.00"}]
["    专项收入",null,"住房保障支出",{"v":198744,"d":"198,744.00"}]
["    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":5167460,"d":"5,167,460.00"},"本年支出合计",{"v":5167460,"d":"5,167,460.00"}]
["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":5167460,"d":"5,167,460.00"},"支出总计",{"v":5167460,"d":"5,167,460.00"}]

{"sheet":"部门收入总表","index":2,"n_rows":17,"n_cols":15,"rows_kept":17,"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:321901新余市渝水区机关事务管理局",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":5167460,"d":"5,167,460.00"},null,{"v":5167460,"d":"5,167,460.00"},{"v":5167460,"d":"5,167,460.00"}]
["201","一般公共服务支出",{"v":4636826,"d":"4,636,826.00"},null,{"v":4636826,"d":"4,636,826.00"},{"v":4636826,"d":"4,636,826.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":4636826,"d":"4,636,826.00"},null,{"v":4636826,"d":"4,636,826.00"},{"v":4636826,"d":"4,636,826.00"}]
["　　2010301","　　行政运行",{"v":4636826,"d":"4,636,826.00"},null,{"v":4636826,"d":"4,636,826.00"},{"v":4636826,"d":"4,636,826.00"}]
["208","社会保障和就业支出",{"v":331890,"d":"331,890.00"},null,{"v":331890,"d":"331,890.00"},{"v":331890,"d":"331,890.00"}]
["　05","　行政事业单位养老支出",{"v":331890,"d":"331,890.00"},null,{"v":331890,"d":"331,890.00"},{"v":331890,"d":"331,890.00"}]
["　　2080501","　　行政单位离退休",{"v":58939,"d":"58,939.00"},null,{"v":58939,"d":"58,939.00"},{"v":58939,"d":"58,939.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":272951,"d":"272,951.00"},null,{"v":272951,"d":"272,951.00"},{"v":272951,"d":"272,951.00"}]
["221","住房保障支出",{"v":198744,"d":"198,744.00"},null,{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]
["　02","　住房改革支出",{"v":198744,"d":"198,744.00"},null,{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]
["　　2210201","　　住房公积金",{"v":198744,"d":"198,744.00"},null,{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":17,"n_cols":8,"rows_kept":17,"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:321901新余市渝水区机关事务管理局",{"$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":5167460,"d":"5,167,460.00"},{"v":3367360,"d":"3,367,360.00"},{"v":1800100,"d":"1,800,100.00"}]
["201","一般公共服务支出",{"v":4636826,"d":"4,636,826.00"},{"v":2836726,"d":"2,836,726.00"},{"v":1800100,"d":"1,800,100.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":4636826,"d":"4,636,826.00"},{"v":2836726,"d":"2,836,726.00"},{"v":1800100,"d":"1,800,100.00"}]
["　　2010301","　　行政运行",{"v":4636826,"d":"4,636,826.00"},{"v":2836726,"d":"2,836,726.00"},{"v":1800100,"d":"1,800,100.00"}]
["208","社会保障和就业支出",{"v":331890,"d":"331,890.00"},{"v":331890,"d":"331,890.00"}]
["　05","　行政事业单位养老支出",{"v":331890,"d":"331,890.00"},{"v":331890,"d":"331,890.00"}]
["　　2080501","　　行政单位离退休",{"v":58939,"d":"58,939.00"},{"v":58939,"d":"58,939.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":272951,"d":"272,951.00"},{"v":272951,"d":"272,951.00"}]
["221","住房保障支出",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]
["　02","　住房改革支出",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]
["　　2210201","　　住房公积金",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]

{"sheet":"财拨收支总表","index":4,"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:321901新余市渝水区机关事务管理局",{"$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":5167460,"d":"5,167,460.00"},"一、本年支出",{"v":5167460,"d":"5,167,460.00"},{"v":5167460,"d":"5,167,460.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":5167460,"d":"5,167,460.00"},"一般公共服务支出",{"v":4636826,"d":"4,636,826.00"},{"v":4636826,"d":"4,636,826.00"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":331890,"d":"331,890.00"},{"v":331890,"d":"331,890.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"},{"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":5167460,"d":"5,167,460.00"},"支出总计",{"v":5167460,"d":"5,167,460.00"},{"v":5167460,"d":"5,167,460.00"},{"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":5,"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:321901新余市渝水区机关事务管理局",{"$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":5167460,"d":"5,167,460.00"},{"v":3367360,"d":"3,367,360.00"},{"v":1800100,"d":"1,800,100.00"}]
["201","一般公共服务支出",{"v":4636826,"d":"4,636,826.00"},{"v":2836726,"d":"2,836,726.00"},{"v":1800100,"d":"1,800,100.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":4636826,"d":"4,636,826.00"},{"v":2836726,"d":"2,836,726.00"},{"v":1800100,"d":"1,800,100.00"}]
["　　2010301","　　行政运行",{"v":4636826,"d":"4,636,826.00"},{"v":2836726,"d":"2,836,726.00"},{"v":1800100,"d":"1,800,100.00"}]
["208","社会保障和就业支出",{"v":331890,"d":"331,890.00"},{"v":331890,"d":"331,890.00"}]
["　05","　行政事业单位养老支出",{"v":331890,"d":"331,890.00"},{"v":331890,"d":"331,890.00"}]
["　　2080501","　　行政单位离退休",{"v":58939,"d":"58,939.00"},{"v":58939,"d":"58,939.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":272951,"d":"272,951.00"},{"v":272951,"d":"272,951.00"}]
["221","住房保障支出",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]
["　02","　住房改革支出",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]
["　　2210201","　　住房公积金",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":41,"n_cols":5,"rows_kept":41,"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:321901新余市渝水区机关事务管理局",{"$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":3367360,"d":"3,367,360.00"},{"v":2542830,"d":"2,542,830.00"},{"v":824530,"d":"824,530.00"}]
[null,"工资福利支出",{"v":2481907,"d":"2,481,907.00"},{"v":2481907,"d":"2,481,907.00"}]
["30101","　基本工资",{"v":986928,"d":"986,928.00"},{"v":986928,"d":"986,928.00"}]
["3010201","　规范性补贴",{"v":278760,"d":"278,760.00"},{"v":278760,"d":"278,760.00"}]
["3010204","　医疗工龄补贴",{"v":30696,"d":"30,696.00"},{"v":30696,"d":"30,696.00"}]
["3010205","　降温费和烤火费",{"v":23920,"d":"23,920.00"},{"v":23920,"d":"23,920.00"}]
["3010299","　其他津贴补贴",{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"}]
["3010301","　年终一次性奖金",{"v":82244,"d":"82,244.00"},{"v":82244,"d":"82,244.00"}]
["3010701","　基础性绩效工资",{"v":250680,"d":"250,680.00"},{"v":250680,"d":"250,680.00"}]
["3010702","　奖励性绩效工资",{"v":107340,"d":"107,340.00"},{"v":107340,"d":"107,340.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":272951,"d":"272,951.00"},{"v":272951,"d":"272,951.00"}]
["30110","　职工基本医疗保险缴费",{"v":133063,"d":"133,063.00"},{"v":133063,"d":"133,063.00"}]
["30111","　公务员医疗补助缴费",{"v":97941,"d":"97,941.00"},{"v":97941,"d":"97,941.00"}]
["3011201","　失业保险",{"v":5423,"d":"5,423.00"},{"v":5423,"d":"5,423.00"}]
["3011202","　工伤保险",{"v":5117,"d":"5,117.00"},{"v":5117,"d":"5,117.00"}]
["3011203","　大病医疗保险",{"v":6300,"d":"6,300.00"},{"v":6300,"d":"6,300.00"}]
["30113","　住房公积金",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]
[null,"商品和服务支出",{"v":824530,"d":"824,530.00"},null,{"v":824530,"d":"824,530.00"}]
["30201","　办公费",{"v":59000,"d":"59,000.00"},null,{"v":59000,"d":"59,000.00"}]
["30202","　印刷费",{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"}]
["30205","　水费",{"v":210000,"d":"210,000.00"},null,{"v":210000,"d":"210,000.00"}]
["30206","　电费",{"v":340000,"d":"340,000.00"},null,{"v":340000,"d":"340,000.00"}]
["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":9360,"d":"9,360.00"},null,{"v":9360,"d":"9,360.00"}]
["30211","　差旅费",{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
["30215","　会议费",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["30217","　公务接待费",{"v":59000,"d":"59,000.00"},null,{"v":59000,"d":"59,000.00"}]
["30228","　工会经费",{"v":19874,"d":"19,874.00"},null,{"v":19874,"d":"19,874.00"}]
["30231","　公务用车运行维护费",{"v":12936,"d":"12,936.00"},null,{"v":12936,"d":"12,936.00"}]
["30239","　其他交通费用",{"v":69360,"d":"69,360.00"},null,{"v":69360,"d":"69,360.00"}]
[null,"对个人和家庭的补助",{"v":60923,"d":"60,923.00"},{"v":60923,"d":"60,923.00"}]
["30302","　退休费",{"v":28344,"d":"28,344.00"},{"v":28344,"d":"28,344.00"}]
["3030901","　独生子女费",{"v":9840,"d":"9,840.00"},{"v":9840,"d":"9,840.00"}]
["3039901","　离退休人员活动经费",{"v":20995,"d":"20,995.00"},{"v":20995,"d":"20,995.00"}]
["3039902","　书报费",{"v":1744,"d":"1,744.00"},{"v":1744,"d":"1,744.00"}]

{"sheet":"三公表","index":7,"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:321901新余市渝水区机关事务管理局",{"$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":71936,"d":"71,936.00"},null,{"v":59000,"d":"59,000.00"},{"v":12936,"d":"12,936.00"}]
["321","机关事务局",{"v":71936,"d":"71,936.00"},null,{"v":59000,"d":"59,000.00"},{"v":12936,"d":"12,936.00"}]

{"sheet":"政府性基金","index":8,"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:321901新余市渝水区机关事务管理局",{"$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":9,"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":5167460,"d":"5,167,460.00"}]
["一般公共服务支出",{"v":4636826,"d":"4,636,826.00"}]
["社会保障和就业支出",{"v":331890,"d":"331,890.00"}]
["住房保障支出",{"v":198744,"d":"198,744.00"}]

{"sheet":"财拨总表（引用）","index":10,"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":5167460,"d":"5,167,460.00"},{"v":5167460,"d":"5,167,460.00"}]
["一般公共服务支出",{"v":4636826,"d":"4,636,826.00"},{"v":4636826,"d":"4,636,826.00"}]
["社会保障和就业支出",{"v":331890,"d":"331,890.00"},{"v":331890,"d":"331,890.00"}]
["住房保障支出",{"v":198744,"d":"198,744.00"},{"v":198744,"d":"198,744.00"}]

{"sheet":"政府大院零星维修及日常开支","index":11,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7],[4,0,4,1],[4,2,4,3],[4,4,4,5],[4,6,4,7],[5,0,6,1],[5,2,6,3],[5,4,6,5],[5,6,5,7],[6,6,6,7],[7,0,9,1],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,2,9,3],[9,4,9,7],[10,0,11,0],[10,1,10,7],[11,1,11,7],[12,2,12,5],[12,6,12,7],[13,0,19,0],[13,1,14,1],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,1,17,1],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,1,19,1],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7],[20,0,21,0],[20,1,21,1],[20,2,20,5],[20,6,20,7],[21,2,21,5],[21,6,21,7],[22,2,22,5],[22,6,22,7]],"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,"区政府大院日常开支及零星维修"]
["主管部门及代码",null,"渝水区机关事务管理局",null,"实施单位",null,"渝水区机关事务管理局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"299.21"]
[null,null,"其中：财政拨款",null,"299.21"]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"做好区政府机关大院的后勤服务和管理工作。有效的完成大院的安全和社会综合治理工作；加强和改善辖区内的基础设施的建设和维护管理；美化大院的整体环境和工作环境；保障机关大院内办公区、生活区的供水、供电。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","安保、保洁队伍人数（人）",{"$nulls":3},"=53"]
[null,null,"绿化养护面积",{"$nulls":3},"=2100㎡"]
[null,"质量指标","绿化养护率",{"$nulls":3},"=95%"]
[null,null,"机关大院维护率",{"$nulls":3},"=95%"]
[null,null,"安保、物业公司覆盖率",{"$nulls":3},"=100%"]
[null,"时效指标","项目计划建设内容完成率",{"$nulls":3},"=95%"]
[null,null,"项目完成及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","改善机关大院（楼）办公整体环境",{"$nulls":3},"良好"]
[null,null,"稳定办公区域的安全",{"$nulls":3},"良好"]
["满意度指标","满意度指标","受益对象满意度（%）",{"$nulls":3},">=98"]

{"sheet":"公共节能工作经费","index":12,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7],[4,0,4,1],[4,2,4,3],[4,4,4,5],[4,6,4,7],[5,0,6,1],[5,2,6,3],[5,4,6,5],[5,6,5,7],[6,6,6,7],[7,0,9,1],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,2,9,3],[9,4,9,7],[10,0,11,0],[10,1,10,7],[11,1,11,7],[12,2,12,5],[12,6,12,7],[13,0,18,0],[13,1,16,1],[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],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7],[19,0,22,0],[19,1,22,1],[19,2,19,5],[19,6,19,7],[20,2,20,5],[20,6,20,7],[21,2,21,5],[21,6,21,7],[22,2,22,5],[22,6,22,7],[23,2,23,5],[23,6,23,7]],"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,"公共节能工作经费"]
["主管部门及代码",null,"渝水区机关事务管理局",null,"实施单位",null,"渝水区机关事务管理局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"24.7"]
[null,null,"其中：财政拨款",null,"24.7"]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"调度全区公共节能工作，考核全区节能工作成效，力争省市公共节能先进。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","定期节能工作例会和培训",{"$nulls":3},"3场"]
[null,null,"发放节能宣传手册及展板",{"$nulls":3},"=10000份"]
[null,null,"节能工作系统覆盖单位数、垃圾分类覆盖单位数",{"$nulls":3},"=81"]
[null,null,"开展大型节能宣传周活动",{"$nulls":3},"1场"]
[null,"质量指标","项目完成合格率（%）",{"$nulls":3},"=100"]
[null,"时效指标","项目完工及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","创建公共机构节能示范单位达标率",{"$nulls":3},"=100%"]
[null,null,"公共机构节能单位建筑面积能耗较2015年",{"$nulls":3},"下降30.3%"]
[null,null,"人均用水量比2015年",{"$nulls":3},"下降25.49%"]
[null,null,"人均煤用量比2015年",{"$nulls":3},"下降41.72%"]
["满意度指标","满意度指标","服务对象满意度（%）",{"$nulls":3},">=98"]

{"sheet":"政府大院日常管理","index":13,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,1],[3,2,3,7],[4,0,4,1],[4,2,4,3],[4,4,4,5],[4,6,4,7],[5,0,6,1],[5,2,6,3],[5,4,6,5],[5,6,5,7],[6,6,6,7],[7,0,9,1],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,2,9,3],[9,4,9,7],[10,0,11,0],[10,1,10,7],[11,1,11,7],[12,2,12,5],[12,6,12,7],[13,0,15,0],[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],[17,2,17,5],[17,6,17,7]],"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,"政府大院日常管理"]
["主管部门及代码",null,"渝水区机关事务管理局",null,"实施单位",null,"渝水区机关事务管理局"]
["项目属性",null,"经常性项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,16.1]
[null,null,"其中：财政拨款",null,16.1]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"负责做好后勤保障工作，完成市区两级下达的其他工作。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","管理服务次数（次）",{"$nulls":3},"=12"]
[null,"质量指标","服务合格率（%）",{"$nulls":3},"=100"]
[null,"时效指标","服务及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","办公和生活用水用电使用",{"$nulls":3},"良好"]
["满意度指标","满意度指标","受益对象满意度（%）",{"$nulls":3},">=95"]

{"sheet":"整体支出绩效目标表","index":14,"n_rows":30,"n_cols":9,"rows_kept":30,"merged":[[1,0,1,12],[2,1,2,12],[3,1,3,5],[3,7,3,12],[4,0,4,12],[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],[8,0,8,2],[8,3,8,5],[8,6,8,7],[8,8,8,12],[9,0,9,12],[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],[13,0,13,2],[13,3,13,5],[13,6,13,7],[13,8,13,12],[14,0,14,12],[15,0,15,2],[15,3,15,4],[15,5,15,7],[15,8,15,12],[16,0,23,2],[16,3,17,4],[16,5,16,7],[16,8,16,12],[17,5,17,7],[17,8,17,12],[18,3,20,4],[18,5,18,7],[18,8,18,12],[19,5,19,7],[19,8,19,12],[20,5,20,7],[20,8,20,12],[21,3,22,4],[21,5,21,7],[21,8,21,12],[22,5,22,7],[22,8,22,12],[23,3,23,4],[23,5,23,7],[23,8,23,12],[24,0,28,2],[24,3,24,4],[24,5,24,7],[24,8,24,12],[25,3,26,4],[25,5,25,7],[25,8,25,12],[26,5,26,7],[26,8,26,12],[27,3,27,4],[27,5,27,7],[27,8,27,12],[28,3,28,4],[28,5,28,7],[28,8,28,12],[29,0,29,2],[29,3,29,4],[29,5,29,7],[29,8,29,12]],"flags":["formulas_cached_only"]}
[]
["2021年部门整体支出绩效目标表"]
["部门名称","渝水区机关事务管理局"]
["联系人","胡建兰",{"$nulls":4},"联系电话","7020021"]
["部门基本信息"]
["部门所属领域",null,null,"绿化和市容",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"4",null,null,"编制控制数",null,15]
["在职人员总数",null,null,23,null,null,"其中：行政编制人数",null,""]
["事业编制人数",null,null,15,null,null,"编外人数",null,""]
["当年预算情况（万元）"]
["收入预算合计",null,null,516.74,null,null,"其中：上级财政拨款",null,""]
["本级财政安排",null,null,516.74,null,null,"其他资金",null,""]
["支出预算合计",null,null,516.74,null,null,"其中：人员经费",null,254.28]
["公用经费",null,null,82.45,null,null,"项目经费",null,340.01]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"安保、保洁队伍建设规模",null,null,"=53"]
[{"$nulls":3},"数量指标",null,"绿化养护面积",null,null,"=2100㎡"]
[{"$nulls":3},"质量指标",null,"绿化养护率",null,null,"=95%"]
[{"$nulls":3},"质量指标",null,"机关大院维护率",null,null,"=95%"]
[{"$nulls":3},"质量指标",null,"安保、物业公司覆盖率",null,null,"=100%"]
[{"$nulls":3},"时效指标",null,"项目计划建设内容完成率",null,null,"=95%"]
[{"$nulls":3},"时效指标",null,"项目完成及时性",null,null,"及时"]
[{"$nulls":3},"成本指标",null,"",null,null,""]
["效益指标",null,null,"经济效益指标",null,"",null,null,""]
[{"$nulls":3},"社会效益指标",null,"改善机关大院（楼）办公整体环境",null,null,"良好"]
[{"$nulls":3},"社会效益指标",null,"稳定办公区域的安全",null,null,"良好"]
[{"$nulls":3},"生态效益指标",null,"",null,null,""]
[{"$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,"受益单位满意度（%）",null,null,">=98"]