{"text_format":"3","workbook":"xls","n_sheets":9,"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","项目绩效目标表"],"not_rendered":{"external_links":1,"defined_names":16},"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:125靖安县统计局",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":1963095,"d":"1,963,095.00"},"一般公共服务支出",{"v":1519844,"d":"1,519,844.00"}]
["    一般公共预算拨款收入",{"v":1963095,"d":"1,963,095.00"},"社会保障和就业支出",{"v":273187,"d":"273,187.00"}]
["    专项收入",null,"卫生健康支出",{"v":57408,"d":"57,408.00"}]
["    政府性基金预算拨款收入",null,"住房保障支出",{"v":112656,"d":"112,656.00"}]
["    预算内投资收入"]
["二、事业收入"]
["三、事业单位经营收入"]
["四、其他收入"]
["五、附属单位上缴收入"]
["六、上级补助收入"]
{"$rows_empty":33}
["本年收入合计",{"v":1963095,"d":"1,963,095.00"},"本年支出合计",{"v":1963095,"d":"1,963,095.00"}]
["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":1963095,"d":"1,963,095.00"},"支出总计",{"v":1963095,"d":"1,963,095.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"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:125靖安县统计局",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":1963095,"d":"1,963,095.00"},null,{"v":1963095,"d":"1,963,095.00"},{"v":1963095,"d":"1,963,095.00"}]
["201","一般公共服务支出",{"v":1519844,"d":"1,519,844.00"},null,{"v":1519844,"d":"1,519,844.00"},{"v":1519844,"d":"1,519,844.00"}]
["　05","　统计信息事务",{"v":1519844,"d":"1,519,844.00"},null,{"v":1519844,"d":"1,519,844.00"},{"v":1519844,"d":"1,519,844.00"}]
["　　2010501","　　行政运行",{"v":1519844,"d":"1,519,844.00"},null,{"v":1519844,"d":"1,519,844.00"},{"v":1519844,"d":"1,519,844.00"}]
["208","社会保障和就业支出",{"v":273187,"d":"273,187.00"},null,{"v":273187,"d":"273,187.00"},{"v":273187,"d":"273,187.00"}]
["　05","　行政事业单位养老支出",{"v":273187,"d":"273,187.00"},null,{"v":273187,"d":"273,187.00"},{"v":273187,"d":"273,187.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":170119,"d":"170,119.00"},null,{"v":170119,"d":"170,119.00"},{"v":170119,"d":"170,119.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":79131,"d":"79,131.00"},null,{"v":79131,"d":"79,131.00"},{"v":79131,"d":"79,131.00"}]
["　　2080599","　　其他行政事业单位离退休支出",{"v":23937,"d":"23,937.00"},null,{"v":23937,"d":"23,937.00"},{"v":23937,"d":"23,937.00"}]
["210","卫生健康支出",{"v":57408,"d":"57,408.00"},null,{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["　11","　行政事业单位医疗",{"v":57408,"d":"57,408.00"},null,{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["　　2101101","　　行政单位医疗",{"v":57408,"d":"57,408.00"},null,{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["221","住房保障支出",{"v":112656,"d":"112,656.00"},null,{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]
["　02","　住房改革支出",{"v":112656,"d":"112,656.00"},null,{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]
["　　2210201","　　住房公积金",{"v":112656,"d":"112,656.00"},null,{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"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:125靖安县统计局",{"$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":1963095,"d":"1,963,095.00"},{"v":1648095,"d":"1,648,095.00"},{"v":315000,"d":"315,000.00"}]
["201","一般公共服务支出",{"v":1519844,"d":"1,519,844.00"},{"v":1204844,"d":"1,204,844.00"},{"v":315000,"d":"315,000.00"}]
["　05","　统计信息事务",{"v":1519844,"d":"1,519,844.00"},{"v":1204844,"d":"1,204,844.00"},{"v":315000,"d":"315,000.00"}]
["　　2010501","　　行政运行",{"v":1519844,"d":"1,519,844.00"},{"v":1204844,"d":"1,204,844.00"},{"v":315000,"d":"315,000.00"}]
["208","社会保障和就业支出",{"v":273187,"d":"273,187.00"},{"v":273187,"d":"273,187.00"}]
["　05","　行政事业单位养老支出",{"v":273187,"d":"273,187.00"},{"v":273187,"d":"273,187.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":170119,"d":"170,119.00"},{"v":170119,"d":"170,119.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":79131,"d":"79,131.00"},{"v":79131,"d":"79,131.00"}]
["　　2080599","　　其他行政事业单位离退休支出",{"v":23937,"d":"23,937.00"},{"v":23937,"d":"23,937.00"}]
["210","卫生健康支出",{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["　11","　行政事业单位医疗",{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["　　2101101","　　行政单位医疗",{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["221","住房保障支出",{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]
["　02","　住房改革支出",{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]
["　　2210201","　　住房公积金",{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]

{"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:125靖安县统计局",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":1963095,"d":"1,963,095.00"},"一、本年支出",{"v":1963095,"d":"1,963,095.00"},{"v":1963095,"d":"1,963,095.00"}]
["  一般公共预算拨款收入",{"v":1963095,"d":"1,963,095.00"},"一般公共服务支出",{"v":1519844,"d":"1,519,844.00"},{"v":1519844,"d":"1,519,844.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":273187,"d":"273,187.00"},{"v":273187,"d":"273,187.00"}]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["  预算内投资收入",null,"住房保障支出",{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]
{"$rows_empty":38}
["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":1963095,"d":"1,963,095.00"},"支出总计",{"v":1963095,"d":"1,963,095.00"},{"v":1963095,"d":"1,963,095.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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:125靖安县统计局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2020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":1963095,"d":"1,963,095.00"},{"v":1648095,"d":"1,648,095.00"},{"v":315000,"d":"315,000.00"}]
["201","一般公共服务支出",{"v":1519844,"d":"1,519,844.00"},{"v":1204844,"d":"1,204,844.00"},{"v":315000,"d":"315,000.00"}]
["　05","　统计信息事务",{"v":1519844,"d":"1,519,844.00"},{"v":1204844,"d":"1,204,844.00"},{"v":315000,"d":"315,000.00"}]
["　　2010501","　　行政运行",{"v":1519844,"d":"1,519,844.00"},{"v":1204844,"d":"1,204,844.00"},{"v":315000,"d":"315,000.00"}]
["208","社会保障和就业支出",{"v":273187,"d":"273,187.00"},{"v":273187,"d":"273,187.00"}]
["　05","　行政事业单位养老支出",{"v":273187,"d":"273,187.00"},{"v":273187,"d":"273,187.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":170119,"d":"170,119.00"},{"v":170119,"d":"170,119.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":79131,"d":"79,131.00"},{"v":79131,"d":"79,131.00"}]
["　　2080599","　　其他行政事业单位离退休支出",{"v":23937,"d":"23,937.00"},{"v":23937,"d":"23,937.00"}]
["210","卫生健康支出",{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["　11","　行政事业单位医疗",{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["　　2101101","　　行政单位医疗",{"v":57408,"d":"57,408.00"},{"v":57408,"d":"57,408.00"}]
["221","住房保障支出",{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]
["　02","　住房改革支出",{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]
["　　2210201","　　住房公积金",{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"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:125靖安县统计局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2020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":1648095,"d":"1,648,095.00"},{"v":1464999,"d":"1,464,999.00"},{"v":183096,"d":"183,096.00"}]
[null,"工资福利支出",{"v":1441222,"d":"1,441,222.00"},{"v":1441222,"d":"1,441,222.00"}]
["30101","　基本工资",{"v":604056,"d":"604,056.00"},{"v":604056,"d":"604,056.00"}]
["3010201","　规范津补贴",{"v":157020,"d":"157,020.00"},{"v":157020,"d":"157,020.00"}]
["3010301","　年终一次性奖金",{"v":50338,"d":"50,338.00"},{"v":50338,"d":"50,338.00"}]
["30107","　绩效工资",{"v":177720,"d":"177,720.00"},{"v":177720,"d":"177,720.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":170119,"d":"170,119.00"},{"v":170119,"d":"170,119.00"}]
["30109","　职业年金缴费",{"v":79131,"d":"79,131.00"},{"v":79131,"d":"79,131.00"}]
["30110","　职工基本医疗保险缴费",{"v":56328,"d":"56,328.00"},{"v":56328,"d":"56,328.00"}]
["3011201","　失业保险",{"v":1897,"d":"1,897.00"},{"v":1897,"d":"1,897.00"}]
["3011202","　工伤保险",{"v":2967,"d":"2,967.00"},{"v":2967,"d":"2,967.00"}]
["3011203","　生育保险",{"v":7510,"d":"7,510.00"},{"v":7510,"d":"7,510.00"}]
["3011204","　残疾人就业保障金",{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"}]
["3011205","　大病医疗保险",{"v":1080,"d":"1,080.00"},{"v":1080,"d":"1,080.00"}]
["30113","　住房公积金",{"v":112656,"d":"112,656.00"},{"v":112656,"d":"112,656.00"}]
["30199","　其他工资福利支出",{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"}]
[null,"商品和服务支出",{"v":183096,"d":"183,096.00"},null,{"v":183096,"d":"183,096.00"}]
["30201","　办公费",{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
["30202","　印刷费",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["30205","　水费",{"v":1000,"d":"1,000.00"},null,{"v":1000,"d":"1,000.00"}]
["30206","　电费",{"v":1000,"d":"1,000.00"},null,{"v":1000,"d":"1,000.00"}]
["30207","　邮电费",{"v":14000,"d":"14,000.00"},null,{"v":14000,"d":"14,000.00"}]
["30211","　差旅费",{"v":15000,"d":"15,000.00"},null,{"v":15000,"d":"15,000.00"}]
["30213","　维修（护）费",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["30215","　会议费",{"v":3200,"d":"3,200.00"},null,{"v":3200,"d":"3,200.00"}]
["30216","　培训费",{"v":3000,"d":"3,000.00"},null,{"v":3000,"d":"3,000.00"}]
["30217","　公务接待费",{"v":43000,"d":"43,000.00"},null,{"v":43000,"d":"43,000.00"}]
["30228","　工会经费",{"v":18776,"d":"18,776.00"},null,{"v":18776,"d":"18,776.00"}]
["3023999","　其他交通费用",{"v":58000,"d":"58,000.00"},null,{"v":58000,"d":"58,000.00"}]
["3029903","　退休人员公用经费",{"v":1120,"d":"1,120.00"},null,{"v":1120,"d":"1,120.00"}]
["3029999","　其他商品服务支出",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
[null,"对个人和家庭的补助",{"v":23777,"d":"23,777.00"},{"v":23777,"d":"23,777.00"}]
["30307","　医疗费补助",{"v":21137,"d":"21,137.00"},{"v":21137,"d":"21,137.00"}]
["30309","　奖励金",{"v":960,"d":"960.00"},{"v":960,"d":"960.00"}]
["30399","　其他对个人和家庭的补助",{"v":1680,"d":"1,680.00"},{"v":1680,"d":"1,680.00"}]

{"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:125靖安县统计局",{"$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":43000,"d":"43,000.00"},null,{"v":43000,"d":"43,000.00"}]
["125","靖安县统计局",{"v":43000,"d":"43,000.00"},null,{"v":43000,"d":"43,000.00"}]

{"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:125靖安县统计局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2020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":"项目绩效目标表","index":8,"n_rows":20,"n_cols":7,"rows_kept":20,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,1],[2,2,2,6],[3,0,3,1],[3,2,3,6],[4,0,6,1],[4,2,4,4],[4,5,4,6],[4,12,4,13],[5,2,5,4],[5,5,5,6],[6,2,6,4],[6,5,6,6],[7,0,7,1],[7,2,7,6],[8,1,8,2],[8,4,8,5],[9,0,20,0],[9,1,13,2],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,1,18,2],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,1,20,2],[19,4,19,5],[20,4,20,5]],"flags":["formulas_cached_only"]}
["靖安县统计局项目绩效目标表"]
["实施单位:125靖安县统计局"]
["项目名称",null,"住户调查一体化改革经费"]
["主管部门",null,"靖安县统计局"]
["项目资金（万元）",null,"年度资金总额",null,null,"135000元"]
[null,null,"其中：财政拨款",null,null,"135000元"]
[null,null,"其他资金"]
["年度总体目标",null,"全面掌握我县城镇居民人均可支配收入和农村居民人均可支配收入"]
["绩效指标","一级指标",null,"二级指标","三级指标",null,"年度目标值"]
["绩效指标","产出指标",null,"数量指标","纸质和电子记账",null,"城镇调查点5个，记账户50户；农村调查点5个，记账户50户"]
[{"$nulls":3},"质量指标","培训合格率",null,{"v":1,"d":"100%"}]
[{"$nulls":3},"时效指标","按时完成率",null,{"v":1,"d":"100%"}]
[{"$nulls":3},"成本指标","成本控制",null,"不超出财政预算135000元"]
[{"$nulls":3},"......."]
[null,"效益指标",null,"经济效益指标","衡量地方经济发展和监测小康社会发展进程的重要指标",null,"〉100%"]
[{"$nulls":3},"社会效益指标","服务对象希求满意度",null,{"v":0.9,"d":"90%"}]
[{"$nulls":3},"生态效益指标","/",null,"/"]
[{"$nulls":3},"可持续影响指 标","提供我县城镇居民人均可支配收入和农村居民人均可支配收入",null,{"v":1,"d":"100%"}]
[{"$nulls":3},"......."]
[null,"满意度指标",null,"服务对象满意度指标","服务对象满意度",null,{"v":0.9,"d":"90%"}]