{"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）","2021年部门整体支出绩效目标表","项目支出绩效目标申报表（城乡、城际公交财政补贴）","项目支出绩效目标申报表（农村公路日常养护项目）","项目支出绩效目标申报表（交通运输监管项目）"],"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]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：新余市渝水区交通运输局"]
[]
[]
[]
[{"$nulls":5},"编制日期：2021-04-10"]
[]
[]
[{"$nulls":5},"编制单位：新余市渝水区交通运输局"]
[]
[]
[]
["单位负责人签章：邱水根",{"$nulls":5},"财务负责人签章：傅江华",{"$nulls":5},"制表人签章：胡晓燕"]

{"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:605交通局 , 605901新余市渝水区交通运输局",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":1646819,"d":"1,646,819.00"},"社会保障和就业支出",{"v":166804,"d":"166,804.00"}]
["    一般公共预算拨款收入",{"v":1646819,"d":"1,646,819.00"},"交通运输支出",{"v":1698387,"d":"1,698,387.00"}]
["    专项收入",null,"住房保障支出",{"v":78628,"d":"78,628.00"}]
["    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",{"v":297000,"d":"297,000.00"},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":1943819,"d":"1,943,819.00"},"本年支出合计",{"v":1943819,"d":"1,943,819.00"}]
["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":1943819,"d":"1,943,819.00"},"支出总计",{"v":1943819,"d":"1,943,819.00"}]

{"sheet":"部门收入总表","index":2,"n_rows":18,"n_cols":15,"rows_kept":18,"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:605交通局 , 605901新余市渝水区交通运输局",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":1943819,"d":"1,943,819.00"},null,{"v":1646819,"d":"1,646,819.00"},{"v":1646819,"d":"1,646,819.00"},{"$nulls":7},{"v":297000,"d":"297,000.00"}]
["208","社会保障和就业支出",{"v":166804,"d":"166,804.00"},null,{"v":166804,"d":"166,804.00"},{"v":166804,"d":"166,804.00"}]
["　05","　行政事业单位养老支出",{"v":166804,"d":"166,804.00"},null,{"v":166804,"d":"166,804.00"},{"v":166804,"d":"166,804.00"}]
["　　2080501","　　行政单位离退休",{"v":58384,"d":"58,384.00"},null,{"v":58384,"d":"58,384.00"},{"v":58384,"d":"58,384.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":108420,"d":"108,420.00"},null,{"v":108420,"d":"108,420.00"},{"v":108420,"d":"108,420.00"}]
["214","交通运输支出",{"v":1698387,"d":"1,698,387.00"},null,{"v":1401387,"d":"1,401,387.00"},{"v":1401387,"d":"1,401,387.00"},{"$nulls":7},{"v":297000,"d":"297,000.00"}]
["　01","　公路水路运输",{"v":1698387,"d":"1,698,387.00"},null,{"v":1401387,"d":"1,401,387.00"},{"v":1401387,"d":"1,401,387.00"},{"$nulls":7},{"v":297000,"d":"297,000.00"}]
["　　2140101","　　行政运行",{"v":1528387,"d":"1,528,387.00"},null,{"v":1231387,"d":"1,231,387.00"},{"v":1231387,"d":"1,231,387.00"},{"$nulls":7},{"v":297000,"d":"297,000.00"}]
["　　2140199","　　其他公路水路运输支出",{"v":170000,"d":"170,000.00"},null,{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"}]
["221","住房保障支出",{"v":78628,"d":"78,628.00"},null,{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]
["　02","　住房改革支出",{"v":78628,"d":"78,628.00"},null,{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]
["　　2210201","　　住房公积金",{"v":78628,"d":"78,628.00"},null,{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":18,"n_cols":8,"rows_kept":18,"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:605交通局 , 605901新余市渝水区交通运输局",{"$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":1943819,"d":"1,943,819.00"},{"v":1717819,"d":"1,717,819.00"},{"v":226000,"d":"226,000.00"}]
["208","社会保障和就业支出",{"v":166804,"d":"166,804.00"},{"v":166804,"d":"166,804.00"}]
["　05","　行政事业单位养老支出",{"v":166804,"d":"166,804.00"},{"v":166804,"d":"166,804.00"}]
["　　2080501","　　行政单位离退休",{"v":58384,"d":"58,384.00"},{"v":58384,"d":"58,384.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":108420,"d":"108,420.00"},{"v":108420,"d":"108,420.00"}]
["214","交通运输支出",{"v":1698387,"d":"1,698,387.00"},{"v":1472387,"d":"1,472,387.00"},{"v":226000,"d":"226,000.00"}]
["　01","　公路水路运输",{"v":1698387,"d":"1,698,387.00"},{"v":1472387,"d":"1,472,387.00"},{"v":226000,"d":"226,000.00"}]
["　　2140101","　　行政运行",{"v":1528387,"d":"1,528,387.00"},{"v":1472387,"d":"1,472,387.00"},{"v":56000,"d":"56,000.00"}]
["　　2140199","　　其他公路水路运输支出",{"v":170000,"d":"170,000.00"},null,{"v":170000,"d":"170,000.00"}]
["221","住房保障支出",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]
["　02","　住房改革支出",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]
["　　2210201","　　住房公积金",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]

{"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:605交通局 , 605901新余市渝水区交通运输局",{"$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":1646819,"d":"1,646,819.00"},"一、本年支出",{"v":1646819,"d":"1,646,819.00"},{"v":1646819,"d":"1,646,819.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":1646819,"d":"1,646,819.00"},"社会保障和就业支出",{"v":166804,"d":"166,804.00"},{"v":166804,"d":"166,804.00"},{"v":0,"d":"0.00"}]
["  专项收入",null,"交通运输支出",{"v":1401387,"d":"1,401,387.00"},{"v":1401387,"d":"1,401,387.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"},{"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":1646819,"d":"1,646,819.00"},"支出总计",{"v":1646819,"d":"1,646,819.00"},{"v":1646819,"d":"1,646,819.00"},{"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":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"]
["填报单位:605交通局 , 605901新余市渝水区交通运输局",{"$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":1646819,"d":"1,646,819.00"},{"v":1420819,"d":"1,420,819.00"},{"v":226000,"d":"226,000.00"}]
["208","社会保障和就业支出",{"v":166804,"d":"166,804.00"},{"v":166804,"d":"166,804.00"}]
["　05","　行政事业单位养老支出",{"v":166804,"d":"166,804.00"},{"v":166804,"d":"166,804.00"}]
["　　2080501","　　行政单位离退休",{"v":58384,"d":"58,384.00"},{"v":58384,"d":"58,384.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":108420,"d":"108,420.00"},{"v":108420,"d":"108,420.00"}]
["214","交通运输支出",{"v":1401387,"d":"1,401,387.00"},{"v":1175387,"d":"1,175,387.00"},{"v":226000,"d":"226,000.00"}]
["　01","　公路水路运输",{"v":1401387,"d":"1,401,387.00"},{"v":1175387,"d":"1,175,387.00"},{"v":226000,"d":"226,000.00"}]
["　　2140101","　　行政运行",{"v":1231387,"d":"1,231,387.00"},{"v":1175387,"d":"1,175,387.00"},{"v":56000,"d":"56,000.00"}]
["　　2140199","　　其他公路水路运输支出",{"v":170000,"d":"170,000.00"},null,{"v":170000,"d":"170,000.00"}]
["221","住房保障支出",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]
["　02","　住房改革支出",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]
["　　2210201","　　住房公积金",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"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:605交通局 , 605901新余市渝水区交通运输局",{"$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":1420819,"d":"1,420,819.00"},{"v":1078499,"d":"1,078,499.00"},{"v":342320,"d":"342,320.00"}]
[null,"工资福利支出",{"v":1000611,"d":"1,000,611.00"},{"v":1000611,"d":"1,000,611.00"}]
["30101","　基本工资",{"v":409068,"d":"409,068.00"},{"v":409068,"d":"409,068.00"}]
["3010201","　规范性补贴",{"v":207300,"d":"207,300.00"},{"v":207300,"d":"207,300.00"}]
["3010204","　医疗工龄补贴",{"v":11328,"d":"11,328.00"},{"v":11328,"d":"11,328.00"}]
["3010205","　降温费和烤火费",{"v":8320,"d":"8,320.00"},{"v":8320,"d":"8,320.00"}]
["3010299","　其他津贴补贴",{"v":360,"d":"360.00"},{"v":360,"d":"360.00"}]
["3010301","　年终一次性奖金",{"v":34089,"d":"34,089.00"},{"v":34089,"d":"34,089.00"}]
["3010701","　基础性绩效工资",{"v":19032,"d":"19,032.00"},{"v":19032,"d":"19,032.00"}]
["3010702","　奖励性绩效工资",{"v":8148,"d":"8,148.00"},{"v":8148,"d":"8,148.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":108420,"d":"108,420.00"},{"v":108420,"d":"108,420.00"}]
["30110","　职工基本医疗保险缴费",{"v":52854,"d":"52,854.00"},{"v":52854,"d":"52,854.00"}]
["30111","　公务员医疗补助缴费",{"v":57084,"d":"57,084.00"},{"v":57084,"d":"57,084.00"}]
["3011201","　失业保险",{"v":348,"d":"348.00"},{"v":348,"d":"348.00"}]
["3011202","　工伤保险",{"v":2032,"d":"2,032.00"},{"v":2032,"d":"2,032.00"}]
["3011203","　大病医疗保险",{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"}]
["30113","　住房公积金",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]
[null,"商品和服务支出",{"v":342320,"d":"342,320.00"},null,{"v":342320,"d":"342,320.00"}]
["30201","　办公费",{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
["30205","　水费",{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
["30206","　电费",{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"}]
["30207","　邮电费",{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"}]
["3020701","　领导干部电话费补助",{"v":11520,"d":"11,520.00"},null,{"v":11520,"d":"11,520.00"}]
["30211","　差旅费",{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"}]
["30217","　公务接待费",{"v":90000,"d":"90,000.00"},null,{"v":90000,"d":"90,000.00"}]
["30228","　工会经费",{"v":7862,"d":"7,862.00"},null,{"v":7862,"d":"7,862.00"}]
["30231","　公务用车运行维护费",{"v":10818,"d":"10,818.00"},null,{"v":10818,"d":"10,818.00"}]
["30239","　其他交通费用",{"v":72120,"d":"72,120.00"},null,{"v":72120,"d":"72,120.00"}]
[null,"对个人和家庭的补助",{"v":77888,"d":"77,888.00"},{"v":77888,"d":"77,888.00"}]
["30302","　退休费",{"v":23904,"d":"23,904.00"},{"v":23904,"d":"23,904.00"}]
["3030501","　遗嘱补助",{"v":18624,"d":"18,624.00"},{"v":18624,"d":"18,624.00"}]
["3030901","　独生子女费",{"v":17040,"d":"17,040.00"},{"v":17040,"d":"17,040.00"}]
["3039901","　离退休人员活动经费",{"v":17680,"d":"17,680.00"},{"v":17680,"d":"17,680.00"}]
["3039902","　书报费",{"v":640,"d":"640.00"},{"v":640,"d":"640.00"}]

{"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:605交通局 , 605901新余市渝水区交通运输局",{"$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":100818,"d":"100,818.00"},null,{"v":90000,"d":"90,000.00"},{"v":10818,"d":"10,818.00"}]
["605","交通局",{"v":100818,"d":"100,818.00"},null,{"v":90000,"d":"90,000.00"},{"v":10818,"d":"10,818.00"}]

{"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:605交通局 , 605901新余市渝水区交通运输局",{"$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":1943819,"d":"1,943,819.00"}]
["社会保障和就业支出",{"v":166804,"d":"166,804.00"}]
["交通运输支出",{"v":1698387,"d":"1,698,387.00"}]
["住房保障支出",{"v":78628,"d":"78,628.00"}]

{"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":1646819,"d":"1,646,819.00"},{"v":1646819,"d":"1,646,819.00"}]
["社会保障和就业支出",{"v":166804,"d":"166,804.00"},{"v":166804,"d":"166,804.00"}]
["交通运输支出",{"v":1401387,"d":"1,401,387.00"},{"v":1401387,"d":"1,401,387.00"}]
["住房保障支出",{"v":78628,"d":"78,628.00"},{"v":78628,"d":"78,628.00"}]

{"sheet":"2021年部门整体支出绩效目标表","index":11,"n_rows":26,"n_cols":9,"rows_kept":26,"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],[15,0,19,2],[15,3,16,4],[15,5,15,7],[15,8,15,12],[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],[19,3,19,4],[19,5,19,7],[19,8,19,12],[20,0,24,2],[20,3,20,4],[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],[24,3,24,4],[24,5,24,7],[24,8,24,12],[25,0,25,2],[25,3,25,4],[25,5,25,7],[25,8,25,12],[27,0,27,12]],"flags":["formulas_cached_only"]}
["2021年部门整体支出绩效目标表"]
["部门名称","交通局"]
["联系人","胡晓燕",{"$nulls":4},"联系电话","13879094037"]
["部门基本信息"]
["部门所属领域",null,null,"交通运输业",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"5",null,null,"编制控制数",null,"63"]
["在职人员总数",null,null,55,null,null,"其中：行政编制人数",null,"8"]
["事业编制人数",null,null,39,null,null,"编外人数",null,8]
["当年预算情况（万元）"]
["收入预算合计",null,null,194.38,null,null,"其中：上级财政拨款",null,""]
["本级财政安排",null,null,164.68,null,null,"其他资金",null,"29.7"]
["支出预算合计",null,null,194.38,null,null,"其中：人员经费",null,"107.85"]
["公用经费",null,null,"63.93",null,null,"项目经费",null,22.6]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"补贴城乡公交线路",null,null,"=20条"]
[{"$nulls":3},"数量指标",null,"补贴城乡公交车辆",null,null,"=137辆"]
[{"$nulls":3},"质量指标",null,"补贴对象合格率",null,null,"=100%"]
[{"$nulls":3},"时效指标",null,"补贴发放及时性",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,"社会公众出行成本",null,null,"降低"]
[{"$nulls":3},"社会效益指标",null,"公交公司营运状况",null,null,"改善"]
[{"$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,"群众满意率",null,null,"=100%"]

{"sheet":"项目支出绩效目标申报表（城乡、城际公交财政补贴）","index":12,"n_rows":19,"n_cols":7,"rows_kept":19,"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],[12,0,15,0],[12,1,13,1],[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],[16,0,17,0],[16,1,17,1],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7]],"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,"城乡、城际公交财政补贴"]
["主管部门及代码",null,"交通局",null,"实施单位",null,"新余市渝水区交通运输局"]
["项目属性",null,"经常性项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,1055]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年补贴公交线路20条，补贴车辆137辆"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","补贴城乡公交线路（条）",{"$nulls":3},"=20"]
[null,null,"补贴公交车辆数",{"$nulls":3},"=137辆"]
[null,"质量指标","补贴对象合格率",{"$nulls":3},"=100%"]
[null,"时效指标","补贴发放及时性",{"$nulls":3},"及时"]
["效益指标","经济效益指标","社会公众出行成本",{"$nulls":3},"降低"]
[null,null,"公交公司运营状况",{"$nulls":3},"改善"]
["满意度指标","满意度指标","社会公众满意度（%）",{"$nulls":3},"=100%"]

{"sheet":"项目支出绩效目标申报表（农村公路日常养护项目）","index":13,"n_rows":19,"n_cols":7,"rows_kept":19,"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],[12,0,16,0],[12,1,13,1],[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],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7]],"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,"农村公路日常养护项目"]
["主管部门及代码",null,"交通局",null,"实施单位",null,"江西宏工建设工程有限公司"]
["项目属性",null,"经常性项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"254"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年计划养护乡道173公里，县道127公里"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","乡道日常养护公里数",{"$nulls":3},"=173公里"]
[null,null,"县道日常养护公里数",{"$nulls":3},"=127公里"]
[null,"质量指标","道路养护考核达标率",{"$nulls":3},"=100%"]
[null,"时效指标","资金拨付及时率（%）",{"$nulls":3},"=100%"]
[null,"成本指标","路面养护每公里平均成本",{"$nulls":3},"=0.85万元"]
["效益指标","社会效益指标","方便群众出行",{"$nulls":3},"良好"]
["满意度指标","满意度指标","群众满意度（%）",{"$nulls":3},"=100%"]

{"sheet":"项目支出绩效目标申报表（交通运输监管项目）","index":14,"n_rows":19,"n_cols":7,"rows_kept":19,"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],[15,0,17,0],[15,2,15,5],[15,6,15,7],[16,1,17,1],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7]],"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,"渝水区交通运输监管项目"]
["主管部门及代码",null,"交通局",null,"实施单位",null,"新余市渝水区交通运输局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,22.6]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年客货车质量监察全面覆盖"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","客货车运输质量监察覆盖率",{"$nulls":3},"=100%"]
[null,"质量指标","客货车运输质量达标率",{"$nulls":3},"=100%"]
[null,"时效指标","客货车运输质量监察及时率",{"$nulls":3},"=100%"]
["效益指标","经济效益指标","安全事故是否减少",{"$nulls":3},"减少"]
[null,"社会效益指标","是否改善农村公路安全行车",{"$nulls":3},"改善"]
[null,null,"客货车准点率",{"$nulls":3},"=100%"]
["满意度指标","满意度指标","群众满意度（%）",{"$nulls":3},"=100%"]