{"text_format":"3","workbook":"xls","n_sheets":20,"sheets":["部门预算基本支出总表","部门预算支出明细表","2018年度部门预算财政拨款（一般预算拨款)","2018年度部门预算财政拨款（政府性基金）","2018年度部门预算财政拨款（其他收入安排的支出）","非税统筹计划","非税收入安排的项目","2018年度部门预算财政拨款（经费拨款支出)","2018年度部门预算财政拨款（纳入预算的非税收入拨款)","单位项目支出表（非经费拨款）","单位项目支出表（经费拨款）","单位人员信息表","非税","三公经费表","绩效申报","绩效目标整体申报","单位行政人员信息明细表","单位事业人员信息明细表","部门（单位）整体支出预算绩效目标申报表","项目绩效目标申报表"],"not_rendered":{"external_links":1,"defined_names":40},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算基本支出总表","index":0,"n_rows":5,"n_cols":20,"rows_kept":5,"merged":[[0,0,0,19],[2,0,2,7],[2,18,2,19]],"flags":["formulas_cached_only"]}
["部门预算支出表"]
[]
[{"$nulls":18},"单位:元"]
["单位编码","单位名称","全额人数","差额人数","自筹人数","全额人员工资福利","全额人员其他工资福利","差额人员工资福利","差额人员其他工资福利","自筹人员工资福利","自筹人员其他工资福利","一般商品和服务支出(全额人员)","一般商品和服务支出(差额自筹人员)","对个人和家庭得补助","其中全额人员公积金","其中差额人员公积金","其中自筹人员公积金","专项支出","合计","合计(其中差额自筹人员)"]
["602008","临湘市星河广场管理中心",5,10,20,{"v":390079.8,"d":"390,079.80"},{"v":0,"d":"0.00"},738686.52,{"v":0,"d":"0.00"},{"v":1430286,"d":"1430286.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.0000"},{"v":183000,"d":"183,000.0000"},{"v":0,"d":"0.00"},{"v":23115.84,"d":"23,115.84"},{"v":41325.12,"d":"41,325.12"},{"v":80016,"d":"80,016.0000"},{"v":1050000,"d":"1,050,000.00"},{"v":3822052.32,"d":"3,822,052.32"},{"v":2351972.52,"d":"2,351,972.52"}]

{"sheet":"部门预算支出明细表","index":1,"n_rows":90,"n_cols":9,"rows_kept":90,"merged":[[0,1,0,8],[1,1,1,4],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[27,1,27,2],[27,3,27,5],[62,1,62,2],[62,3,62,4],[62,5,62,6],[89,2,89,4]],"flags":["formulas_cached_only"]}
[null,"部门预算支出明细表"]
[null,"临湘市星河广场管理中心",{"$nulls":6},"单位:元"]
[null,"工资福利(全额人员)",null," 工资福利(差额人员)",null,"工资福利(自筹人员)",null,"专项支出"]
[null,"经济科目","金额","经济科目","金额","经济科目","金额","经济科目","金额"]
[null,"基本工资",{"v":178308,"d":"178308.00"},"基本工资",{"v":298560,"d":"298560.00"},"基本工资",{"v":571212,"d":"571212.00"},"专项商品和服务支出（小计）",{"v":1050000,"d":"1050000.00"}]
[null,"津贴补贴",{"v":0,"d":"0.00"},"津贴补贴",{"v":0,"d":"0.00"},"津贴补贴",{"v":0,"d":"0.00"},"办公费",{"v":0,"d":"0.00"}]
[null,"津贴补贴提标",{"v":0,"d":"0.00"},"津贴补贴提标",{"v":0,"d":"0.00"},"津贴补贴提标",{"v":0,"d":"0.00"},"印刷费",{"v":0,"d":"0.00"}]
[null,"乡镇工作津贴",{"v":0,"d":"0.00"},"乡镇工作津贴",{"v":0,"d":"0.00"},"乡镇工作津贴",{"v":0,"d":"0.00"},"咨询费",{"v":0,"d":"0.00"}]
[null,"特殊岗位津贴",{"v":0,"d":"0.00"},"特殊岗位津贴",{"v":0,"d":"0.00"},"特殊岗位津贴",{"v":0,"d":"0.00"},"手续费",{"v":0,"d":"0.00"}]
[null,"奖金",{"v":0,"d":"0.00"},"奖金",{"v":0,"d":"0.00"},"奖金",{"v":0,"d":"0.00"},"水费",{"v":80000,"d":"80000.00"}]
[null,"绩效工资",{"v":110640,"d":"110640.00"},"绩效工资",{"v":218004,"d":"218004.00"},"绩效工资",{"v":428988,"d":"428988.00"},"电费",{"v":120000,"d":"120000.00"}]
[null,"其中：基础性绩效",{"v":56640,"d":"56640.00"},"其中：基础性绩效",{"v":110004,"d":"110004.00"},"其中：基础性绩效",{"v":212988,"d":"212988.00"},"邮电费",{"v":0,"d":"0.00"}]
[null,"      绩效工资提标",{"v":18000,"d":"18000.00"},"      绩效工资提标",{"v":36000,"d":"36000.00"},"      绩效工资提标",{"v":72000,"d":"72000.00"},"取暖费",{"v":0,"d":"0.00"}]
[null,"      奖励性绩效",{"v":36000,"d":"36000.00"},"      奖励性绩效",{"v":72000,"d":"72000.00"},"      奖励性绩效",{"v":144000,"d":"144000.00"},"物业管理费",{"v":0,"d":"0.00"}]
[null,"机关事业单位基本养老保险缴费",{"v":57789.6,"d":"57789.60"},"机关事业单位基本养老保险缴费",{"v":103312.8,"d":"103312.80"},"机关事业单位基本养老保险缴费",{"v":200040,"d":"200040.00"},"差旅费",{"v":0,"d":"0.00"}]
[null,"职业年金",{"v":0,"d":"0.00"},"职业年金",41325.12,"职业年金",{"v":80016,"d":"80016.00"},"因公出国（境）费用",{"v":0,"d":"0.00"}]
[null,"职工基本医疗保险缴费",20226.36,"职工基本医疗保险缴费",36159.48,"职工基本医疗保险缴费",{"v":70014,"d":"70014.00"},"维修（护）费",{"v":290000,"d":"290000.00"}]
[null,"其他社会保障缴费",{"v":0,"d":"0.00"},"其他社会保障缴费",{"v":0,"d":"0.00"},"其他社会保障缴费",{"v":0,"d":"0.00"},"租赁费",{"v":0,"d":"0.00"}]
[null,"其他工资福利支出",{"v":0,"d":"0.00"},"其他工资福利支出",{"v":0,"d":"0.00"},"其他工资福利支出",{"v":0,"d":"0.00"},"会议费",{"v":0,"d":"0.00"}]
[{"$nulls":7},"培训费",{"v":0,"d":"0.00"}]
[{"$nulls":7},"公务接待费",{"v":0,"d":"0.00"}]
[{"$nulls":7},"专用材料费",{"v":60000,"d":"60000.00"}]
[{"$nulls":7},"被装购置费",{"v":0,"d":"0.00"}]
[{"$nulls":7},"专用燃料费",{"v":0,"d":"0.00"}]
[null,"              小计",{"v":366963.95999999996,"d":"366963.96"},"        小计",{"v":697361.4,"d":"697361.40"},"       小计",{"v":1350270,"d":"1350270.00"},"劳务费",{"v":500000,"d":"500000.00"}]
[{"$nulls":7},"非税收入征收成本",{"v":0,"d":"0.00"}]
[{"$nulls":3},"        ",{"$nulls":3},"委托业务费",{"v":0,"d":"0.00"}]
[null,"一般商品和服务支出(全额人员)",null,"一般商品和服务支出(差额自筹人员)",{"$nulls":3},"工会经费",{"v":0,"d":"0.00"}]
[null,"          经济科目","     金额","          经济科目","金额","     金额\n",null,"福利费",{"v":0,"d":"0.00"}]
[null,"办公费",{"v":3000,"d":"3000.00"},"办公费",{"v":19500,"d":"19500.00"},null,null,"公务用车运行维护费",{"v":0,"d":"0.00"}]
[null,"印刷费",{"v":1000,"d":"1000.00"},"印刷费",{"v":5800,"d":"5800.00"},null,null,"其他交通费用",{"v":0,"d":"0.00"}]
[null,"咨询费",{"v":0,"d":"0.00"},"咨询费",{"v":0,"d":"0.00"},null,null,"  其中：公务交通补贴",{"v":0,"d":"0.00"}]
[null,"手续费",{"v":0,"d":"0.00"},"手续费",{"v":0,"d":"0.00"},null,null,"        其他交通费用",{"v":0,"d":"0.00"}]
[null,"水费",{"v":1000,"d":"1000.00"},"水费",{"v":5800,"d":"5800.00"},null,null,"办案费",{"v":0,"d":"0.00"}]
[null,"电费",{"v":1750,"d":"1750.00"},"电费",{"v":10150,"d":"10150.00"},null,null,"税金及附加费用",{"v":0,"d":"0.00"}]
[null,"邮电费",{"v":2500,"d":"2500.00"},"邮电费",{"v":10500,"d":"10500.00"},null,null,"其他商品和服务支出",{"v":0,"d":"0.00"}]
[null,"取暖费",{"v":0,"d":"0.00"},"取暖费",{"v":0,"d":"0.00"},null,null,"对个人和家庭的补助（小计）",{"v":0,"d":"0.00"}]
[null,"物业管理费",{"v":0,"d":"0.00"},"物业管理费",{"v":0,"d":"0.00"},null,null,"债务利息及费用支出（小计）",{"v":0,"d":"0.00"}]
[null,"差旅费",{"v":2500,"d":"2500.00"},"差旅费",{"v":14500,"d":"14500.00"},null,null,"国内债务付息",{"v":0,"d":"0.00"}]
[null,"因公出国（境）费用",{"v":0,"d":"0.00"},"因公出国（境）费用",{"v":0,"d":"0.00"},null,null,"国外债务付息",{"v":0,"d":"0.00"}]
[null,"维修（护）费",{"v":6500,"d":"6500.00"},"维修（护）费",{"v":41900,"d":"41900.00"},null,null,"国内债务发行费用",{"v":0,"d":"0.00"}]
[null,"租赁费",{"v":0,"d":"0.00"},"租赁费",{"v":0,"d":"0.00"},null,null,"国外债务发行费用",{"v":0,"d":"0.00"}]
[null,"会议费",{"v":2500,"d":"2500.00"},"会议费",{"v":14500,"d":"14500.00"},null,null,"资本性支出（基本建设）（小计）",{"v":0,"d":"0.00"}]
[null,"培训费",{"v":1350,"d":"1350.00"},"培训费",{"v":7830,"d":"7830.00"},null,null,"房屋建筑物构建",{"v":0,"d":"0.00"}]
[null,"公务接待费",{"v":5000,"d":"5000.00"},"公务接待费",{"v":29000,"d":"29000.00"},null,null,"办公设备购置",{"v":0,"d":"0.00"}]
[null,"专用材料费",{"v":0,"d":"0.00"},"专用材料费",{"v":0,"d":"0.00"},null,null,"专用设备购置",{"v":0,"d":"0.00"}]
[null,"被装购置费",{"v":0,"d":"0.00"},"被装购置费",{"v":0,"d":"0.00"},null,null,"基础设施建设",{"v":0,"d":"0.00"}]
[null,"专用燃料费",{"v":0,"d":"0.00"},"专用燃料费",{"v":0,"d":"0.00"},null,null,"大型修缮",{"v":0,"d":"0.00"}]
[null,"劳务费",{"v":1000,"d":"1000.00"},"劳务费",{"v":4000,"d":"4000.00"},null,null,"信息网络软件购置更新",{"v":0,"d":"0.00"}]
[null,"委托业务费",{"v":0,"d":"0.00"},"委托业务费",{"v":0,"d":"0.00"},null,null,"物资储备",{"v":0,"d":"0.00"}]
[null,"工会经费",{"v":1100,"d":"1100.00"},"工会经费",{"v":6380,"d":"6380.00"},null,null,"公务用车购置",{"v":0,"d":"0.00"}]
[null,"福利费",{"v":800,"d":"800.00"},"福利费",{"v":4640,"d":"4640.00"},null,null,"其他交通工具购置",{"v":0,"d":"0.00"}]
[null,"公务用车运行维护费",{"v":0,"d":"0.00"},"公务用车运行维护费",{"v":0,"d":"0.00"},null,null,"文物和陈列品购置",{"v":0,"d":"0.00"}]
[null,"其他交通费用",{"v":0,"d":"0.00"},"其他交通费用",{"v":0,"d":"0.00"},null,null,"无形资产购置",{"v":0,"d":"0.00"}]
[null,"  其中：公务交通补贴",{"v":0,"d":"0.00"},"  其中：公务交通补贴",{"v":2000,"d":"2000.00"},null,null,"其他基本建设支撑",{"v":0,"d":"0.00"}]
[null,"        其他交通费用",{"v":0,"d":"0.00"},"        其他交通费用",{"v":0,"d":"0.00"},null,null,"资本性支出（小计）",{"v":0,"d":"0.00"}]
[null,"税金及附加费用",{"v":0,"d":"0.00"},"税金及附加费用",{"v":3500,"d":"3500.00"},null,null,"房屋建筑物构建",{"v":0,"d":"0.00"}]
[null,"其他商品和服务支出",{"v":0,"d":"0.00"},"其他商品和服务支出",{"v":0,"d":"0.00"},null,null,"办公设备购置",{"v":0,"d":"0.00"}]
[null,"  其中：离退休公用支出",{"v":0,"d":"0.00"},"  其中：离退休公用支出",{"v":3000,"d":"3000.00"},null,null,"专用设备购置",{"v":0,"d":"0.00"}]
[null,"        其他商品和服务支出",{"v":0,"d":"0.00"},"        其他商品和服务支出",{"v":0,"d":"0.00"},null,null,"基础设施建设",{"v":0,"d":"0.00"}]
[null,"           小计",{"v":30000,"d":"30000.00"},"           小计",{"v":183000,"d":"183000.00"},null,null,"大型修缮",{"v":0,"d":"0.00"}]
[{"$nulls":7},"信息网络软件购置更新",{"v":0,"d":"0.00"}]
[null,"对个人和家庭的补助支出（全额）",null,"对个人和家庭的补助支出（差额）",null,"对个人和家庭的补助支出（自筹）",null,"物资储备",{"v":0,"d":"0.00"}]
[null,"          经济科目","     金额","          经济科目","     金额","          经济科目","     金额","土地补偿",{"v":0,"d":"0.00"}]
[null,"公积金",23115.84,"公积金（差额）",41325.12,"公积金（自筹）",{"v":80016,"d":"80016.00"},"安置补助",{"v":0,"d":"0.00"}]
[null,"离休费",{"v":0,"d":"0.00"},{"$nulls":4},"地上附着物和青苗补偿",{"v":0,"d":"0.00"}]
[null,"离休生活补助",{"v":0,"d":"0.00"},{"$nulls":4},"拆迁补偿",{"v":0,"d":"0.00"}]
[null,"老干费",{"v":0,"d":"0.00"},{"$nulls":4},"公务用车购置",{"v":0,"d":"0.00"}]
[null,"退休费",{"v":0,"d":"0.00"},{"$nulls":4},"其他交通工具购置",{"v":0,"d":"0.00"}]
[null,"退职（役）费",{"v":0,"d":"0.00"},{"$nulls":4},"产权参股",{"v":0,"d":"0.00"}]
[null,"抚恤金",{"v":0,"d":"0.00"},{"$nulls":4},"文物和陈列品购置",{"v":0,"d":"0.00"}]
[null,"生活补助",{"v":0,"d":"0.00"},{"$nulls":4},"无形资产购置",{"v":0,"d":"0.00"}]
[null,"救济费",{"v":0,"d":"0.00"},{"$nulls":4},"其他资本性支出",{"v":0,"d":"0.00"}]
[null,"医疗费补助",{"v":0,"d":"0.00"},{"$nulls":4},"对企业补助（基本建设）小计",{"v":0,"d":"0.00"}]
[null,"助学金",{"v":0,"d":"0.00"},{"$nulls":4},"资本金注入",{"v":0,"d":"0.00"}]
[null,"奖励金",{"v":0,"d":"0.00"},{"$nulls":4},"其他队企业补助",{"v":0,"d":"0.00"}]
[null,"个人农业生产补贴",{"v":0,"d":"0.00"},{"$nulls":4},"对企业补助(小计）",{"v":0,"d":"0.00"}]
[null,"其他对个人和家庭的补助支出",{"v":0,"d":"0.00"},{"$nulls":4},"资本金注入",{"v":0,"d":"0.00"}]
[null,"小计",23115.84,"小计",41325.12,"小计",{"v":80016,"d":"80016.00"},"政府投资基金股权投资",{"v":0,"d":"0.00"}]
[{"$nulls":7},"费用补贴",{"v":0,"d":"0.00"}]
[{"$nulls":7},"利息补贴",{"v":0,"d":"0.00"}]
[{"$nulls":7},"其他对企业补助",{"v":0,"d":"0.00"}]
[{"$nulls":7},"其他支出（小计）",{"v":0,"d":"0.00"}]
[{"$nulls":7},"赠与",{"v":0,"d":"0.00"}]
[{"$nulls":7},"国家赔偿费用支出",{"v":0,"d":"0.00"}]
[{"$nulls":7},"对民间非营利组织和群众性自治组织补贴",{"v":0,"d":"0.00"}]
[{"$nulls":7},"上年结转项目支出",{"v":0,"d":"0.00"}]
[{"$nulls":7},"其他支出",{"v":0,"d":"0.00"}]
[null,"          合计",{"v":420079.79999999993,"d":"420079.80"},"合计",921686.52,"合计",{"v":1430286,"d":"1430286.00"},"     合计",{"v":1050000,"d":"1050000.00"}]
[null,"          总计",3822052.32]

{"sheet":"2018年度部门预算财政拨款（一般预算拨款)","index":2,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[1,0,1,13],[2,0,2,4],[3,0,3,13],[4,0,4,1],[4,2,4,13],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[]
["2018年度部门财政拨款（一般预算）表"]
[{"$nulls":13},"单位：元"]
["支出"]
["项目",null,"项目（按经济分类）"]
["科目编码（到项）","科目","工资福利支出","商品和服务支出",null,"对个人和家庭的补助","债务利息及费用支出","资本性支出（基建）","资本性支出","对企业补助（基建）","对企业补助","其他支出","合计","具体项目明细"]
[{"$nulls":3},"商品和服务支出","专项经费"]
[null,"合计",{"v":2359052.32,"d":"2,359,052.32"},{"v":213000,"d":"213,000.00"},{"v":1050000,"d":"1,050,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3622052.32,"d":"3,622,052.3200"}]
[2080505,"机关事业单位基本养老保险缴费支出",{"v":361142.4,"d":"361,142.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":361142.4,"d":"361,142.4000"}]
[2080506,"机关事业单位职业年金缴费支出",{"v":121341.12,"d":"121,341.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121341.12,"d":"121,341.1200"}]
[2120199,"其他城乡社区管理事务支出",{"v":1732111.84,"d":"1,732,111.84"},{"v":213000,"d":"213,000.00"},{"v":1050000,"d":"1,050,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2995111.84,"d":"2,995,111.8400"}]
[2210201,"住房公积金",{"v":144456.96,"d":"144,456.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144456.96,"d":"144,456.9600"}]

{"sheet":"2018年度部门预算财政拨款（政府性基金）","index":3,"n_rows":7,"n_cols":14,"rows_kept":7,"merged":[[1,0,1,13],[2,0,2,4],[3,0,3,13],[4,0,4,1],[4,2,4,13],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[]
["2018年度部门财政拨款（政府性基金）表"]
[{"$nulls":13},"单位：元"]
["支出"]
["项目",null,"项目（按经济分类）"]
["科目编码（到项）","科目","工资福利支出","商品和服务支出",null,"对个人和家庭的补助","债务利息及费用支出","资本性支出（基建）","资本性支出","对企业补助（基建）","对企业补助","其他支出","合计","具体项目明细"]
[{"$nulls":3},"商品和服务支出","专项经费"]

{"sheet":"2018年度部门预算财政拨款（其他收入安排的支出）","index":4,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[2,0,2,2],[3,0,3,13],[4,0,4,1],[4,2,4,13],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[]
["2018年度部门财政拨款（其他收入安排的支出）表"]
[{"$nulls":13},"单位：元"]
["支出"]
["项目",null,"项目（按经济分类）"]
["科目编码（到项）","科目","工资福利支出","商品和服务支出",null,"对个人和家庭的补助","债务利息及费用支出","资本性支出（基建）","资本性支出","对企业补助（基建）","对企业补助","其他支出","合计","具体项目明细"]
[{"$nulls":3},"商品和服务支出","专项经费"]
[null,"合计",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
[2120199,"其他城乡社区管理事务支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]

{"sheet":"非税统筹计划","index":5,"n_rows":6,"n_cols":14,"rows_kept":6,"merged":[[0,0,0,11],[2,10,2,11],[2,12,2,13]],"flags":["formulas_cached_only"]}
["非税统筹计划表"]
[]
[{"$nulls":12},"单位：元"]
["单位编码","单位名称","非税收入","基金收入","其他收入 ","上级补助收入","收入小计","政府统筹","基本支出（全额）","基本支出（自筹）","项目支出（非税征收成本）","纳入预算管理的非税收入项目","政府性基金","其他收入"]
[null,"合计",{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心",{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"非税收入安排的项目","index":6,"n_rows":11,"n_cols":9,"rows_kept":11,"merged":[[0,0,0,6],[2,5,2,6],[2,7,2,8]],"flags":["formulas_cached_only"]}
["非税收入安排的项目"]
[]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称","项目名称","基本支出（全额）","基本支出（自筹）","项目支出（非税征收成本）","纳入预算管理的非税收入项目","政府性基金","其他收入"]
[null,"合计",null,{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心",null,{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  602008","  临湘市星河广场管理中心","工资福利支出（差额自筹）",{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  602008","  临湘市星河广场管理中心","机关事业养老保险缴费（差额自筹）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  602008","  临湘市星河广场管理中心","职业年金缴费（差额自筹）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  602008","  临湘市星河广场管理中心","住房公积金（差额自筹）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  602008","  临湘市星河广场管理中心","一般商品和服务支出（差额自筹）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"2018年度部门预算财政拨款（经费拨款支出)","index":7,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[1,0,1,13],[2,0,2,4],[3,0,3,13],[4,0,4,1],[4,2,4,13],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[]
["2018年度部门财政拨款（经费拨款）表"]
[{"$nulls":13},"单位：元"]
["支出"]
["项目",null,"项目（按经济分类）"]
["科目编码（到项）","科目","工资福利支出","商品和服务支出",null,"对个人和家庭的补助","债务利息及费用支出","资本性支出（基建）","资本性支出","对企业补助（基建）","对企业补助","其他支出","合计","具体项目明细"]
[{"$nulls":3},"商品和服务支出","专项经费"]
[null,"合计",{"v":2359052.32,"d":"2,359,052.32"},{"v":213000,"d":"213,000.00"},{"v":1050000,"d":"1,050,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3622052.32,"d":"3,622,052.3200"}]
[602008,"临湘市星河广场管理中心",{"v":2359052.32,"d":"2,359,052.32"},{"v":213000,"d":"213,000.00"},{"v":1050000,"d":"1,050,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3622052.32,"d":"3,622,052.3200"}]
[2080505,"  机关事业单位基本养老保险缴费支出",{"v":361142.4,"d":"361,142.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":361142.4,"d":"361,142.4000"}]
[2080506,"  机关事业单位职业年金缴费支出",{"v":121341.12,"d":"121,341.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121341.12,"d":"121,341.1200"}]
[2120199,"  其他城乡社区管理事务支出",{"v":1732111.84,"d":"1,732,111.84"},{"v":213000,"d":"213,000.00"},{"v":1050000,"d":"1,050,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2995111.84,"d":"2,995,111.8400"}]
[2210201,"  住房公积金",{"v":144456.96,"d":"144,456.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144456.96,"d":"144,456.9600"}]

{"sheet":"2018年度部门预算财政拨款（纳入预算的非税收入拨款)","index":8,"n_rows":7,"n_cols":14,"rows_kept":7,"merged":[[1,0,1,13],[2,0,2,4],[3,0,3,13],[4,0,4,1],[4,2,4,13],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[]
["2018年度部门财政拨款（纳入预算管理的非税收入）表"]
[{"$nulls":13},"单位：元"]
["支出"]
["项目",null,"项目（按经济分类）"]
["科目编码（到项）","科目","工资福利支出","商品和服务支出",null,"对个人和家庭的补助","债务利息及费用支出","资本性支出（基建）","资本性支出","对企业补助（基建）","对企业补助","其他支出","合计","具体项目明细"]
[{"$nulls":3},"商品和服务支出","专项经费"]

{"sheet":"单位项目支出表（非经费拨款）","index":9,"n_rows":5,"n_cols":16,"rows_kept":5,"merged":[[0,0,0,15],[2,0,2,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,2,14]],"flags":["formulas_cached_only"]}
["2018临湘市单位项目支出表"]
[{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"单位代码","单位名称","项目名称","项目类别","资金"]
["类","款","项","功能科目名称",{"$nulls":4},"总计","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达","备注"]
["**","**","**","**","**","**","**","**",1,3,4,5,6,7,8,9]

{"sheet":"单位项目支出表（经费拨款）","index":10,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[0,0,0,9],[2,0,2,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,9,3,9]],"flags":["formulas_cached_only"]}
["2018临湘市单位项目支出(经费拨款)表"]
[{"$nulls":9},"单位：元"]
["功能科目",{"$nulls":3},"单位代码","单位名称","项目名称","项目类别","资金","备注"]
["类","款","项","功能科目名称",{"$nulls":4},"经费拨款"]
["**","**","**","**","**","**","**","**",3,9]
[{"$nulls":7},"合计",{"v":1050000,"d":"1,050,000.00"}]
[{"$nulls":4},"602008","临湘市星河广场管理中心",null,null,{"v":1050000,"d":"1,050,000.00"}]
["212","01","99","其他城乡社区管理事务支出","  602008","  临湘市星河广场管理中心","公共设施及绿化维护管理","专项支出",{"v":1050000,"d":"1,050,000.00"},"调减提标部分20"]

{"sheet":"单位人员信息表","index":11,"n_rows":8,"n_cols":32,"rows_kept":8,"merged":[[0,0,0,31],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,14],[2,15,2,23],[2,24,2,31],[3,3,3,5],[3,6,3,8],[3,9,3,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,3,19],[3,20,3,23],[3,24,3,27],[3,28,3,31]],"flags":["formulas_cached_only"]}
["单位人员工资情况表"]
[]
["单位编码","处室","单位","2018年核定人数",{"$nulls":11},"全额行政人员",{"$nulls":8},"差额和自筹人员"]
[{"$nulls":3},"全额",null,null,"差额",null,null,"自筹",null,null,"全额退休","自筹退休","统发人数","行政",{"$nulls":4},"事业",{"$nulls":3},"行政",{"$nulls":3},"事业"]
[{"$nulls":3},"合计","行政","事业","合计","行政","事业","合计","行政","事业",{"$nulls":3},"月基本工资总额","津补贴","奖金","津补贴提标","抚恤金","月基本工资总额","基础性绩效","奖励性绩效","绩效工资提标","月基本工资总额","津补贴","奖金","津补贴提标","月基本工资总额","基础性绩效","奖励性绩效","绩效工资提标"]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[{"$nulls":3},5,0,5,10,0,10,20,0,20,0,3,5,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14859,"d":"14859.00"},{"v":4720,"d":"4720.00"},{"v":3000,"d":"3000.00"},{"v":1500,"d":"1500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72481,"d":"72481.00"},{"v":26916,"d":"26916.00"},{"v":18000,"d":"18000.00"},{"v":9000,"d":"9000.00"}]
["602008","经建股","临湘市星河广场管理中心",5,0,5,10,0,10,20,0,20,0,3,5,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14859,"d":"14859.00"},{"v":4720,"d":"4720.00"},{"v":3000,"d":"3000.00"},{"v":1500,"d":"1500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72481,"d":"72481.00"},{"v":26916,"d":"26916.00"},{"v":18000,"d":"18000.00"},{"v":9000,"d":"9000.00"}]

{"sheet":"非税","index":12,"n_rows":4,"n_cols":13,"rows_kept":4,"merged":[[0,0,0,12],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,1,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12]],"flags":["formulas_cached_only"]}
["非税收入征收计划表"]
["单位编码","单位名称","收入类别","收入科目","项目名称","2018征收计划",{"$nulls":3},"执行、执罚成本","可支配收入","政府统筹","备注"]
[{"$nulls":5},"小计","单位执收","上级分成收入","其他单位分成收入"]
["**","**","**","**","**",1,2,3,4,5,6,7,8]

{"sheet":"三公经费表","index":13,"n_rows":4,"n_cols":5,"rows_kept":4,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["“三公”经费"]
["单位编码","单位名称","三公经费预算项目","2017年预算数（万元）","2018年预算数（万元）"]
["**","**",1,2,3]
["602008","临湘市星河广场管理中心","",3.92,{"v":3.4,"d":"3.40"}]

{"sheet":"绩效申报","index":14,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[0,0,0,10],[1,0,3,0],[1,1,3,1],[1,2,3,2],[1,3,1,6],[1,7,1,10],[2,3,2,5],[2,6,3,6],[2,7,2,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["项目绩效目标申报表"]
["单位编码","单位名称","申报金额","项目实施产出成果目标",{"$nulls":3},"项目绩效目标"]
[{"$nulls":3},"定量目标（成果目标）",null,null,"定性目标（成果目标）","定量目标（绩效目标）",null,null,"定性目标（绩效目标）"]
[{"$nulls":3},"目标类型","目标（指标）内容","目标（指标）值",null,"效益类型","目标（指标）内容B","目标（指标）值B"]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",{"v":105,"d":"105.00"}]
["602008","临湘市星河广场管理中心",{"v":105,"d":"105.00"},"数量指标","星河广场、长安河道路公共场所清扫保洁；星河广场和长安河绿化苗木的修剪及养护；长安河河道清污打捞\r\n","12万平方米道路；14万平方米绿化；18万平方米河道","该项目本年度就完成的任务目标：保持各类公共设施正常运转，保证辖区公共场所干净整洁，满足市民休闲健身需求。","社会效益和生态效益","社会效益：满足广大市民休闲健身需求。\r\n生态效益：绿化苗木补栽及时，修剪整齐；公共设施设备更新、保养到位\r\n","125万元","绩效目标完成率100%"]

{"sheet":"绩效目标整体申报","index":15,"n_rows":6,"n_cols":24,"rows_kept":6,"merged":[[0,0,0,23],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,11],[1,12,1,18],[1,20,1,21],[1,22,2,22],[1,23,2,23]],"flags":["formulas_cached_only"]}
["整体支出绩效目标申报表"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","部门整体支出年度绩效指标",null,"其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费",null,"数量指标","效益指标"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"合计",null,null,35,53,null,382.21,382.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},382.21,277.21,{"v":105,"d":"105.00"},{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"},{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","刘苑","13974031968",35,53,"负责星河广场和长安河12万平方米道路和公共场所的清扫保洁；负责星河广场和长安河14万平方米绿化苗木的修剪及养护；负责长安河18万平方米河道的清污打捞；负责星河广场和长安河各类公共设施设备的维修维护和更新改造；负责星河广场和长安河风光带公共秩序的监督和管理",382.21,382.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},382.21,277.21,{"v":105,"d":"105.00"},{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"},{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"},"保证该项目本年度应完成的任务目标。保持各类公共设施正常运转，满足市民休闲健身需求。","星河广场和长安河道路12万平方米公共场所清扫保洁；\r\n星河广场和长安河14万平方米绿化苗木的修剪及养护；\r\n长安河18万平方米河道的清污打捞","社会效益：满足广大市民休闲健身需求\r\n生态效益：绿化苗木补栽及时、修剪整齐；公共设施设备更新、保养到位。"]

{"sheet":"单位行政人员信息明细表","index":16,"n_rows":4,"n_cols":14,"rows_kept":4,"merged":[[0,0,0,13]],"flags":["formulas_cached_only"]}
["全市预算行政人员明细表"]
["单位：临湘市星河广场管理中心",{"$nulls":12},"单位：元"]
["单位代码","单位名称","处室名称","单位性质","姓名","性别","本人身份","经费性质","合计","现任职务（岗位）","职务岗位工资","级别技术等级工资","工作津贴","生活津贴"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10]

{"sheet":"单位事业人员信息明细表","index":17,"n_rows":43,"n_cols":16,"rows_kept":43,"merged":[[0,0,0,15]],"flags":["formulas_cached_only"]}
["全市预算事业人员明细表"]
["单位：临湘市星河广场管理中心",{"$nulls":14},"单位：元"]
["单位代码","单位名称","处室名称","单位性质","姓名","性别","本人身份","经费性质","合计","现任职务（岗位）","职务岗位工资","级别技术等级工资","教护提高10%","妇女卫生费","基础绩效工资","奖励绩效工资"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":7},"合计",{"v":118976,"d":"118976.00"},null,{"v":52660,"d":"52660.00"},{"v":34680,"d":"34680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31636,"d":"31636.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},"全额拨款",null,null,{"v":7450,"d":"7450.00"},{"v":7409,"d":"7409.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4720,"d":"4720.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},"自收自支",null,null,{"v":30170,"d":"30170.00"},{"v":17431,"d":"17431.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17749,"d":"17749.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},"差额拨款",null,null,{"v":15040,"d":"15040.00"},{"v":9840,"d":"9840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9167,"d":"9167.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","胥爱军","男","管理人员","全额拨款",{"v":3605,"d":"3605.00"},null,{"v":1490,"d":"1490.00"},{"v":1171,"d":"1171.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","李丽","女","管理人员","全额拨款",{"v":3780,"d":"3780.00"},null,{"v":1490,"d":"1490.00"},{"v":1346,"d":"1346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","舒晓华","男","专业技术人员","全额拨款",{"v":4488,"d":"4488.00"},null,{"v":1490,"d":"1490.00"},{"v":2054,"d":"2054.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","许定","男","管理人员","全额拨款",{"v":4021,"d":"4021.00"},null,{"v":1490,"d":"1490.00"},{"v":1587,"d":"1587.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","谈双龙","男","管理人员","全额拨款",{"v":3685,"d":"3685.00"},null,{"v":1490,"d":"1490.00"},{"v":1251,"d":"1251.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","廖锦琳","女","工人","自收自支",{"v":3204,"d":"3204.00"},null,{"v":1550,"d":"1550.00"},{"v":797,"d":"797.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","王昌文","男","工人","自收自支",{"v":3344,"d":"3344.00"},null,{"v":1550,"d":"1550.00"},{"v":937,"d":"937.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","向妮娜","女","工人","自收自支",{"v":2661,"d":"2661.00"},null,{"v":1380,"d":"1380.00"},{"v":393,"d":"393.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":888,"d":"888.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","谭水涛","男","管理人员","自收自支",{"v":3389,"d":"3389.00"},null,{"v":1490,"d":"1490.00"},{"v":955,"d":"955.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","陶忠","女","管理人员","自收自支",{"v":3860,"d":"3860.00"},null,{"v":1490,"d":"1490.00"},{"v":1426,"d":"1426.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","邱荷英","女","工人","自收自支",{"v":2886,"d":"2886.00"},null,{"v":1450,"d":"1450.00"},{"v":560,"d":"560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":876,"d":"876.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","刘杰","男","工人","自收自支",{"v":3238,"d":"3238.00"},null,{"v":1550,"d":"1550.00"},{"v":831,"d":"831.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","游希","男","工人","自收自支",{"v":2945,"d":"2945.00"},null,{"v":1450,"d":"1450.00"},{"v":619,"d":"619.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":876,"d":"876.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","郑慧","女","工人","自收自支",{"v":3481,"d":"3481.00"},null,{"v":1550,"d":"1550.00"},{"v":1074,"d":"1074.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","汤晔","女","管理人员","自收自支",{"v":3215,"d":"3215.00"},null,{"v":1490,"d":"1490.00"},{"v":782,"d":"782.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":943,"d":"943.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","钱亚雄","男","管理人员","自收自支",{"v":3845,"d":"3845.00"},null,{"v":1490,"d":"1490.00"},{"v":1411,"d":"1411.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","汪跃军","男","工人","自收自支",{"v":3531,"d":"3531.00"},null,{"v":1550,"d":"1550.00"},{"v":1124,"d":"1124.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","李丽娟","女","工人","自收自支",{"v":3120,"d":"3120.00"},null,{"v":1550,"d":"1550.00"},{"v":713,"d":"713.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","吕七桂","女","工人","自收自支",{"v":3162,"d":"3162.00"},null,{"v":1550,"d":"1550.00"},{"v":755,"d":"755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","周美蓉","女","工人","自收自支",{"v":3416,"d":"3416.00"},null,{"v":1550,"d":"1550.00"},{"v":1009,"d":"1009.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","李明芳","女","工人","自收自支",{"v":3162,"d":"3162.00"},null,{"v":1550,"d":"1550.00"},{"v":755,"d":"755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","赵理","女","工人","自收自支",{"v":2923,"d":"2923.00"},null,{"v":1450,"d":"1450.00"},{"v":597,"d":"597.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":876,"d":"876.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","朱淑红","女","管理人员","自收自支",{"v":3548,"d":"3548.00"},null,{"v":1490,"d":"1490.00"},{"v":1114,"d":"1114.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","王希红","女","工人","自收自支",{"v":3204,"d":"3204.00"},null,{"v":1550,"d":"1550.00"},{"v":797,"d":"797.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","柳庆艳","女","管理人员","自收自支",{"v":3216,"d":"3216.00"},null,{"v":1490,"d":"1490.00"},{"v":782,"d":"782.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","杜兴凤","女","工人","差额拨款",{"v":2886,"d":"2886.00"},null,{"v":1450,"d":"1450.00"},{"v":560,"d":"560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":876,"d":"876.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","黎炜","男","专业技术人员","差额拨款",{"v":3863,"d":"3863.00"},null,{"v":1600,"d":"1600.00"},{"v":1171,"d":"1171.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1092,"d":"1092.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","刘苑","女","专业技术人员","差额拨款",{"v":3816,"d":"3816.00"},null,{"v":1510,"d":"1510.00"},{"v":1346,"d":"1346.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":960,"d":"960.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","陈爱雄","男","工人","差额拨款",{"v":3856,"d":"3856.00"},null,{"v":1550,"d":"1550.00"},{"v":1449,"d":"1449.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","谭意良","女","专业技术人员","差额拨款",{"v":3736,"d":"3736.00"},null,{"v":1510,"d":"1510.00"},{"v":1266,"d":"1266.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":960,"d":"960.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","李红艳","女","工人","差额拨款",{"v":3416,"d":"3416.00"},null,{"v":1550,"d":"1550.00"},{"v":1009,"d":"1009.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","白连","女","管理人员","差额拨款",{"v":3216,"d":"3216.00"},null,{"v":1490,"d":"1490.00"},{"v":782,"d":"782.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","胡小三","女","工人","差额拨款",{"v":3416,"d":"3416.00"},null,{"v":1550,"d":"1550.00"},{"v":1009,"d":"1009.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":857,"d":"857.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","李小东","男","工人","差额拨款",{"v":3066,"d":"3066.00"},null,{"v":1450,"d":"1450.00"},{"v":740,"d":"740.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":876,"d":"876.00"},{"v":0,"d":"0.00"}]
["602008","临湘市星河广场管理中心","经建股","02","胡明月","男","工人","差额拨款",{"v":2776,"d":"2776.00"},null,{"v":1380,"d":"1380.00"},{"v":508,"d":"508.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":888,"d":"888.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门（单位）整体支出预算绩效目标申报表","index":18,"n_rows":44,"n_cols":6,"rows_kept":44,"merged":[[0,0,0,5],[1,0,1,5],[3,0,15,0],[3,2,3,5],[4,2,4,3],[5,2,5,3],[6,2,6,5],[7,1,7,5],[10,1,10,5],[11,2,11,3],[11,4,11,5],[12,2,12,3],[12,4,12,5],[13,2,13,5],[14,2,14,3],[15,2,15,3],[16,0,20,0],[16,1,16,2],[17,2,17,5],[18,2,18,5],[19,2,19,5],[21,0,36,0],[21,1,31,1],[32,1,36,1],[37,1,37,5],[38,0,40,0],[38,1,40,3],[41,0,41,1],[42,0,42,1]],"flags":["formulas_cached_only"]}
["部门（单位）整体支出预算绩效目标申报表"]
["（20__年度）"]
["填报单位（盖章）"]
["部门基本信息","部门（单位）名称","临湘市星河广场管理中心"]
[null,"预算绩效管理联络员","刘苑",null,"联系电话","13974031968"]
[null,"人员编制",35,null,"实有人数",53]
[null,"单位职能","负责星河广场和长安河12万平方米道路和公共场所的清扫保洁；负责星河广场和长安河14万平方米绿化苗木的修剪及养护；负责长安河18万平方米河道的清污打捞；负责星河广场和长安河各类公共设施设备的维修维护和更新改造；负责星河广场和长安河风光带公共秩序的监督和管理"]
[null,"单位年度收入预算（万元）"]
[null,"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款"]
[null,382.21,382.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"单位年度支出预算（万元）"]
[null,"支出合计","基本支出",null,"项目支出"]
[null,382.21,277.21,null,{"v":105,"d":"105.00"}]
[null,"其中","三公经费预算（万元）"]
[null,"合计","公务用车运行和购置费费",null,"因公出国（境）费","公务接待费"]
[null,{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":3.4,"d":"3.40"}]
["部门整体支出年度绩效目标","本部门（单位）年度主要工作任务实现的目标:"]
[null,"目标1：","保证该项目本年度应完成的任务目标。保持各类公共设施正常运转，满足市民休闲健身需求。"]
[null,"目标2："]
[null,"目标3："]
[null,"……"]
["部门整体支出年度绩效目标","数量指标（按部门预算要求及标准填列）","项目","应预算人数及其他","标准或依据","金额"]
[{"$nulls":3},"星河广场和长安河道路12万平方米公共场所清扫保洁；\r\n星河广场和长安河14万平方米绿化苗木的修剪及养护；\r\n长安河18万平方米河道的清污打捞"]
{"$rows_empty":8}
[null,null,"合计"]
[null,"效益指标（主要指项目资金包括经济效益、社会效益、环境效益、可持续影响以及服务对象满意度等，无30万以上项目可删去此栏）","效益指标","评价依据","评价结束","备注"]
[null,null,"经济效益职","社会效益：满足广大市民休闲健身需求\r\n生态效益：绿化苗木补栽及时、修剪整齐；公共设施设备更新、保养到位。"]
[null,null,"环境效益"]
[]
[null,null,"……"]
["其他说明的问题",""]
["财政部门审核意见",""]
[{"$nulls":5},"（盖章）"]
[{"$nulls":5},"年   月   日"]
["单位负责人：",{"$nulls":3},"填报人："]
["联系电话：",{"$nulls":3},"联系电话："]
[{"$nulls":4},"填报时间：","年   月   日"]

{"sheet":"项目绩效目标申报表","index":19,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[1,0,1,10],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,3,10],[4,3,4,5],[4,6,5,6],[4,7,4,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[]
["项目绩效目标申报表"]
[]
["单位名称","年度","申报金额","项目实施产出成果目标",{"$nulls":3},"项目绩效目标"]
[{"$nulls":3},"定量目标（成果目标）",null,null,"定性目标（成果目标）","定量目标（绩效目标）",null,null,"定性目标（绩效目标）"]
[{"$nulls":3},"目标类型","目标（指标）内容","目标（指标）值",null,"效益类型","目标（指标）内容B","目标（指标）值B"]
["**","**","**","**","**","**","**","**","**","**","**"]
["临湘市星河广场管理中心","2018",{"v":105,"d":"105.00"},"数量指标","星河广场、长安河道路公共场所清扫保洁；星河广场和长安河绿化苗木的修剪及养护；长安河河道清污打捞\r\n","12万平方米道路；14万平方米绿化；18万平方米河道","该项目本年度就完成的任务目标：保持各类公共设施正常运转，保证辖区公共场所干净整洁，满足市民休闲健身需求。","社会效益和生态效益","社会效益：满足广大市民休闲健身需求。\r\n生态效益：绿化苗木补栽及时，修剪整齐；公共设施设备更新、保养到位\r\n","125万元","绩效目标完成率100%"]