{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["封面","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","支出总表（引用）","财拨总表（引用）","部门整体绩效目标申报表 ","项目支出绩效目标申报表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[1,0,1,13],[2,0,2,12]],"flags":["formulas_cached_only"]}
[]
["2022年部门预算表"]
["（预算公开报表）"]
[]
[{"$nulls":4},"部门名称：",null,"靖安县交通运输局"]
[]
[]
[]
[{"$nulls":4},"编制日期：",null,"2022-03-27"]
[]
[]
[{"$nulls":4},"编制单位：",null,"靖安县交通运输局"]
[]
[]
[]
["单位负责人签章：姚世辉",{"$nulls":4},"财务负责人签章：周向军",{"$nulls":4},"制表人签章：陈丽兰"]

{"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],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:靖安县交通运输局",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":462.1353,"d":"462.14"},"社会保障和就业支出",{"v":69.1032,"d":"69.10"}]
["    （一）一般公共预算收入",{"v":462.1353,"d":"462.14"},"卫生健康支出",{"v":14.3056,"d":"14.31"}]
["    （二）政府性基金预算收入",null,"交通运输支出",{"v":344.9294,"d":"344.93"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":24.2971,"d":"24.30"}]
["二、教育收费资金收入",null,"其他支出",{"v":9.5,"d":"9.50"}]
["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":462.1353,"d":"462.14"},"本年支出合计",{"v":462.1353,"d":"462.14"}]
["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":462.1353,"d":"462.14"},"支出总计",{"v":462.1353,"d":"462.14"}]

{"sheet":"单位收入总表","index":2,"n_rows":25,"n_cols":15,"rows_kept":25,"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"]
["填报单位:靖安县交通运输局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":462.1353,"d":"462.14"},null,{"v":462.1353,"d":"462.14"},{"v":462.1353,"d":"462.14"}]
["208","社会保障和就业支出",{"v":69.1032,"d":"69.10"},null,{"v":69.1032,"d":"69.10"},{"v":69.1032,"d":"69.10"}]
["　05","　行政事业单位养老支出",{"v":69.1032,"d":"69.10"},null,{"v":69.1032,"d":"69.10"},{"v":69.1032,"d":"69.10"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":35.788,"d":"35.79"},null,{"v":35.788,"d":"35.79"},{"v":35.788,"d":"35.79"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":17.0338,"d":"17.03"},null,{"v":17.0338,"d":"17.03"},{"v":17.0338,"d":"17.03"}]
["　　2080599","　　其他行政事业单位养老支出",{"v":16.2814,"d":"16.28"},null,{"v":16.2814,"d":"16.28"},{"v":16.2814,"d":"16.28"}]
["210","卫生健康支出",{"v":14.3056,"d":"14.31"},null,{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["　11","　行政事业单位医疗",{"v":14.3056,"d":"14.31"},null,{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["　　2101101","　　行政单位医疗",{"v":14.3056,"d":"14.31"},null,{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["214","交通运输支出",{"v":344.9294,"d":"344.93"},null,{"v":344.9294,"d":"344.93"},{"v":344.9294,"d":"344.93"}]
["　01","　公路水路运输",{"v":344.9294,"d":"344.93"},null,{"v":344.9294,"d":"344.93"},{"v":344.9294,"d":"344.93"}]
["　　2140101","　　行政运行",{"v":331.4294,"d":"331.43"},null,{"v":331.4294,"d":"331.43"},{"v":331.4294,"d":"331.43"}]
["　　2140103","　　机关服务",{"v":13.5,"d":"13.50"},null,{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"}]
["221","住房保障支出",{"v":24.2971,"d":"24.30"},null,{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["　02","　住房改革支出",{"v":24.2971,"d":"24.30"},null,{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["　　2210201","　　住房公积金",{"v":24.2971,"d":"24.30"},null,{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["229","其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"},{"v":9.5,"d":"9.50"}]
["　99","　其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"},{"v":9.5,"d":"9.50"}]
["　　2299999","　　其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"},{"v":9.5,"d":"9.50"}]

{"sheet":"单位支出总表","index":3,"n_rows":25,"n_cols":5,"rows_kept":25,"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:靖安县交通运输局",{"$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":462.1353,"d":"462.14"},{"v":439.1353,"d":"439.14"},{"v":23,"d":"23.00"}]
["208","社会保障和就业支出",{"v":69.1032,"d":"69.10"},{"v":69.1032,"d":"69.10"}]
["　05","　行政事业单位养老支出",{"v":69.1032,"d":"69.10"},{"v":69.1032,"d":"69.10"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":35.788,"d":"35.79"},{"v":35.788,"d":"35.79"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":17.0338,"d":"17.03"},{"v":17.0338,"d":"17.03"}]
["　　2080599","　　其他行政事业单位养老支出",{"v":16.2814,"d":"16.28"},{"v":16.2814,"d":"16.28"}]
["210","卫生健康支出",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["　11","　行政事业单位医疗",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["　　2101101","　　行政单位医疗",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["214","交通运输支出",{"v":344.9294,"d":"344.93"},{"v":331.4294,"d":"331.43"},{"v":13.5,"d":"13.50"}]
["　01","　公路水路运输",{"v":344.9294,"d":"344.93"},{"v":331.4294,"d":"331.43"},{"v":13.5,"d":"13.50"}]
["　　2140101","　　行政运行",{"v":331.4294,"d":"331.43"},{"v":331.4294,"d":"331.43"}]
["　　2140103","　　机关服务",{"v":13.5,"d":"13.50"},null,{"v":13.5,"d":"13.50"}]
["221","住房保障支出",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["　02","　住房改革支出",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["　　2210201","　　住房公积金",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["229","其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"}]
["　99","　其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"}]
["　　2299999","　　其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"}]

{"sheet":"财拨收支总表","index":4,"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"]
["填报单位:靖安县交通运输局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":462.1353,"d":"462.14"},"一、本年支出",{"v":462.1353,"d":"462.14"},{"v":462.1353,"d":"462.14"}," "," "]
["  一般公共预算拨款收入",{"v":462.1353,"d":"462.14"},"社会保障和就业支出",69.1032,{"v":69.1032,"d":"69.10"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}," "]
["  国有资本经营预算收入",null,"交通运输支出",{"v":344.9294,"d":"344.93"},{"v":344.9294,"d":"344.93"}," "]
[null,null,"住房保障支出",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}," "]
[null,null,"其他支出",{"v":9.5,"d":"9.50"},{"v":9.5,"d":"9.50"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":462.1353,"d":"462.14"},"支出总计",{"v":462.1353,"d":"462.14"},{"v":462.1353,"d":"462.14"}," "," "]

{"sheet":"一般公共预算支出表","index":5,"n_rows":25,"n_cols":5,"rows_kept":25,"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:靖安县交通运输局",{"$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":462.1353,"d":"462.14"},{"v":439.1353,"d":"439.14"},{"v":23,"d":"23.00"}]
["208","社会保障和就业支出",{"v":69.1032,"d":"69.10"},{"v":69.1032,"d":"69.10"}]
["　05","　行政事业单位养老支出",{"v":69.1032,"d":"69.10"},{"v":69.1032,"d":"69.10"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":35.788,"d":"35.79"},{"v":35.788,"d":"35.79"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":17.0338,"d":"17.03"},{"v":17.0338,"d":"17.03"}]
["　　2080599","　　其他行政事业单位养老支出",{"v":16.2814,"d":"16.28"},{"v":16.2814,"d":"16.28"}]
["210","卫生健康支出",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["　11","　行政事业单位医疗",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["　　2101101","　　行政单位医疗",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["214","交通运输支出",{"v":344.9294,"d":"344.93"},{"v":331.4294,"d":"331.43"},{"v":13.5,"d":"13.50"}]
["　01","　公路水路运输",{"v":344.9294,"d":"344.93"},{"v":331.4294,"d":"331.43"},{"v":13.5,"d":"13.50"}]
["　　2140101","　　行政运行",{"v":331.4294,"d":"331.43"},{"v":331.4294,"d":"331.43"}]
["　　2140103","　　机关服务",{"v":13.5,"d":"13.50"},null,{"v":13.5,"d":"13.50"}]
["221","住房保障支出",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["　02","　住房改革支出",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["　　2210201","　　住房公积金",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["229","其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"}]
["　99","　其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"}]
["　　2299999","　　其他支出",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"}]

{"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:靖安县交通运输局",{"$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":439.1353,"d":"439.14"},{"v":350.268,"d":"350.27"},{"v":88.8673,"d":"88.87"}]
["301","工资福利支出",{"v":334.7706,"d":"334.77"},{"v":334.7706,"d":"334.77"}]
["　30101","　基本工资",{"v":127.968,"d":"127.97"},{"v":127.968,"d":"127.97"}]
["　30102","　津贴补贴",{"v":18.732,"d":"18.73"},{"v":18.732,"d":"18.73"}]
["　30103","　奖金",{"v":10.447,"d":"10.45"},{"v":10.447,"d":"10.45"}]
["　30106","　伙食补助费",7.92,7.92]
["　30107","　绩效工资",{"v":56.244,"d":"56.24"},{"v":56.244,"d":"56.24"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":35.788,"d":"35.79"},{"v":35.788,"d":"35.79"}]
["　30109","　职业年金缴费",{"v":17.0338,"d":"17.03"},{"v":17.0338,"d":"17.03"}]
["　30110","　职工基本医疗保险缴费",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["　30112","　其他社会保障缴费",{"v":2.0772,"d":"2.08"},{"v":2.0772,"d":"2.08"}]
["　30113","　住房公积金",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["　30199","　其他工资福利支出",{"v":19.9579,"d":"19.96"},{"v":19.9579,"d":"19.96"}]
["302","商品和服务支出",{"v":80.8673,"d":"80.87"},null,{"v":80.8673,"d":"80.87"}]
["　30201","　办公费",{"v":8.1,"d":"8.10"},null,{"v":8.1,"d":"8.10"}]
["　30205","　水费",0.65,null,0.65]
["　30206","　电费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30207","　邮电费",{"v":2.7678,"d":"2.77"},null,{"v":2.7678,"d":"2.77"}]
["　30211","　差旅费",12.18,null,12.18]
["　30213","　维修（护）费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30215","　会议费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30216","　培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30217","　公务接待费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　30224","　被装购置费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30226","　劳务费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30227","　委托业务费",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["　30228","　工会经费",{"v":9.0495,"d":"9.05"},null,{"v":9.0495,"d":"9.05"}]
["　30231","　公务用车运行维护费",{"v":3.3,"d":"3.30"},null,{"v":3.3,"d":"3.30"}]
["　30239","　其他交通费用",9.42,null,9.42]
["　30299","　其他商品和服务支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["303","对个人和家庭的补助",{"v":15.4974,"d":"15.50"},{"v":15.4974,"d":"15.50"}]
["　30307","　医疗费补助",{"v":14.3214,"d":"14.32"},{"v":14.3214,"d":"14.32"}]
["　30399","　其他对个人和家庭的补助",{"v":1.176,"d":"1.18"},{"v":1.176,"d":"1.18"}]
["310","资本性支出",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　31002","　办公设备购置",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]

{"sheet":"三公表","index":7,"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:靖安县交通运输局",{"$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":12.3,"d":"12.30"},null,{"v":9,"d":"9.00"},{"v":3.3,"d":"3.30"}]
["146001","靖安县交通运输局",{"v":12.3,"d":"12.30"},null,{"v":9,"d":"9.00"},{"v":3.3,"d":"3.30"}]

{"sheet":"政府性基金","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,3,0,4],[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:靖安县交通运输局",{"$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,null,"本部门单位无政府性基金收支"]

{"sheet":"国有资本经营","index":9,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["国有资本经营预算支出表"]
["填报单位:靖安县交通运输局",{"$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,null,"本单位无国有资本经营预算收支"]

{"sheet":"支出总表（引用）","index":10,"n_rows":12,"n_cols":3,"rows_kept":12,"hidden":true,"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":462.1353,"d":"462.14"}]
["社会保障和就业支出",{"v":69.1032,"d":"69.10"}]
["卫生健康支出",{"v":14.3056,"d":"14.31"}]
["交通运输支出",{"v":344.9294,"d":"344.93"}]
["住房保障支出",{"v":24.2971,"d":"24.30"}]
["其他支出",{"v":9.5,"d":"9.50"}]

{"sheet":"财拨总表（引用）","index":11,"n_rows":11,"n_cols":5,"rows_kept":11,"hidden":true,"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":462.1353,"d":"462.14"},{"v":462.1353,"d":"462.14"}]
["社会保障和就业支出",{"v":69.1032,"d":"69.10"},{"v":69.1032,"d":"69.10"}]
["卫生健康支出",{"v":14.3056,"d":"14.31"},{"v":14.3056,"d":"14.31"}]
["交通运输支出",{"v":344.9294,"d":"344.93"},{"v":344.9294,"d":"344.93"}]
["住房保障支出",{"v":24.2971,"d":"24.30"},{"v":24.2971,"d":"24.30"}]
["其他支出",{"v":9.5,"d":"9.50"},{"v":9.5,"d":"9.50"}]

{"sheet":"部门整体绩效目标申报表 ","index":12,"n_rows":32,"n_cols":9,"rows_kept":32,"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],[15,0,25,2],[15,3,20,4],[15,5,15,7],[15,8,15,11],[16,5,16,7],[16,8,16,11],[17,5,17,7],[17,8,17,11],[18,5,18,7],[18,8,18,11],[19,5,19,7],[19,8,19,11],[20,5,20,7],[20,8,20,11],[21,3,22,4],[21,5,21,7],[21,8,21,11],[22,5,22,7],[22,8,22,11],[23,3,24,4],[23,5,23,7],[23,8,23,11],[24,5,24,7],[24,8,24,11],[25,3,25,4],[25,5,25,7],[25,8,25,11],[26,0,30,2],[26,3,26,4],[26,5,26,7],[26,8,26,11],[27,3,28,4],[27,5,27,7],[27,8,27,11],[28,5,28,7],[28,8,28,11],[29,3,29,4],[29,5,29,7],[29,8,29,11],[30,3,30,4],[30,5,30,7],[30,8,30,11],[31,0,31,2],[31,3,31,4],[31,5,31,7],[31,8,31,11]],"flags":["formulas_cached_only"]}
["2022年部门整体支出绩效目标表"]
["部门名称","靖安县交通运输局"]
["联系人","陈丽兰",{"$nulls":4},"联系电话","13979535587"]
["部门基本信息"]
["部门所属领域",null,null,"交通运输业",null,null,"直属单位包括",null,"靖安县交通运输局本局，靖安县交通运输综合执法大队，靖安县公路建设指挥部"]
["内设职能部门",null,null,"办公室、公路服务中心、综合执法大队",null,null,"编制控制数",null,"48"]
["在职人员总数",null,null,"38",null,null,"其中：行政编制人数",null,"8"]
["事业编制人数",null,null,"26",null,null,"编外人数",null,"4"]
["当年预算情况（万元）"]
["收入预算合计",null,null,"462.14",null,null,"其中：上级财政拨款",null,""]
["本级财政安排",null,null,"462.14",null,null,"其他资金",null,""]
["支出预算合计",null,null,"462.14",null,null,"其中：人员经费",null,"350.27"]
["公用经费",null,null,"88.87",null,null,"项目经费",null,"23"]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"农村公路建设规划",null,null,">=120公里"]
[{"$nulls":3},"数量指标",null,"超载运输车辆",null,null,"<=5%"]
[{"$nulls":3},"数量指标",null,"交通运输安全检查",null,null,">=12次"]
[{"$nulls":3},"数量指标",null,"乡村公路安全防护工程",null,null,">=500公里"]
[{"$nulls":3},"数量指标",null,"农村公路危桥改造",null,null,">=6座"]
[{"$nulls":3},"数量指标",null,"农村公路建设",null,null,">=30公里"]
[{"$nulls":3},"质量指标",null,"客货运输正常通行率",null,null,">=98%"]
[{"$nulls":3},"质量指标",null,"农村公路建设合格率",null,null,">=99%"]
[{"$nulls":3},"时效指标",null,"客货运市场整治",null,null,"全年"]
[{"$nulls":3},"时效指标",null,"农村公路建设完成时间",null,null,"一年"]
[{"$nulls":3},"成本指标",null,"机关运行成本控制率",null,null,"=100%"]
["效益指标",null,null,"经济效益指标",null,"地方经济发展贡献度",null,null,">=98%"]
[{"$nulls":3},"社会效益指标",null,"客货运交通安全率",null,null,"=99%"]
[{"$nulls":3},"社会效益指标",null,"农村公路通畅度",null,null,"=100%"]
[{"$nulls":3},"生态效益指标",null,"规划设计安全环保",null,null,"达标"]
[{"$nulls":3},"可持续影响指标",null,"项目持续发挥作用的期限",null,null,"持久"]
["满意度指标",null,null,"满意度指标 ",null,"单位和个人的满意度",null,null,">=98%"]

{"sheet":"项目支出绩效目标申报表","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],[9,0,9,7],[10,0,10,7],[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],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["(2022年度)"]
["项目名称",null,"公路建设工作经费"]
["主管单位",null,"靖安县交通运输局",null,"实施单位",null,"靖安县交通运输局"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2022-01-01"]
[{"$nulls":6},"2022-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"13.5"]
[null,null,"其中：财政拨款"]
[null,null,"其他资金"]
["年度绩效目标"]
["维持公路建设工作人员日常办公开支，以便工作正常运转，履行单位职责"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量","农村公路建设规划完成率",{"$nulls":3},"=100%"]
[null,"质量","农村公路双车道能行率",{"$nulls":3},">=80%"]
[null,"时效","农村公路规划设计完成时间",{"$nulls":3},"一年"]
["效益指标","经济效益","地主经济贡献度",{"$nulls":3},">=99%"]
[null,"社会效益","自然村道路通畅率",{"$nulls":3},">=99%"]
[null,"生态效益","绿色环保率",{"$nulls":3},">=95%"]
["满意度","满意度","单位及个人满意度",{"$nulls":3},">=95%"]