{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["目录","1.2022年部门收支总体情况表","2.2022年部门收入总体情况表","3.2022年部门支出总体情况表 ","04.2022年财政拨款收支总表","05.2022年财政拨款收支总表","06.2022年一般公共预算基本支出表","07.2022年一般公共预算“三公”经费支出表情况表","08.2022年政府性基金预算支出情况表","09.2022年整体支出绩效目标表","10.2022年项目支出绩效目标表"],"read":"whole","date_system":"1900"}

{"sheet":"目录","index":0,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[0,1,1,2]]}
[null,"2022年部门预算公开表目录"]
[]
[null,1,"2022年部门收支总体情况表"]
[null,2,"2022年部门收入总体情况表 "]
[null,3,"2022年部门支出总体情况表"]
[null,4,"2022年财政拨款收支总体情况表"]
[null,5,"2022年一般公共预算支出情况表"]
[null,6,"2022年一般公共预算基本支出情况表"]
[null,7,"2022年一般公共预算“三公”经费支出情况表"]
[null,8,"2022年政府性基金预算支出情况表"]
[null,9,"2022年整体支出绩效目标表"]
[null,10,"2022年项目支出绩效目标表"]

{"sheet":"1.2022年部门收支总体情况表","index":1,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]]}
[{"$nulls":7},"部门公开表01"]
["2022年部门收支总体情况表"]
["部门：403003_临湘市图书馆",{"$nulls":5},"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目（按功能分类）","预算数","项目（按部门预算经济分类）","预算数","项目（按政府预算经济分类）","预算数"]
["一、一般公共预算拨款收入",{"v":197.59634,"d":"197.60"},"（一）一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":168.580304,"d":"168.58"},"一、机关工资福利支出",{"v":0,"d":"0.00"}]
["      经费拨款",{"v":184.09634,"d":"184.10"},"（二）外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":151.652304,"d":"151.65"},"二、机关商品和服务支出",{"v":40.216036,"d":"40.22"}]
["     纳入一般公共预算管理的非税收入拨款",{"v":13.5,"d":"13.50"},"（三）国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":16.1,"d":"16.10"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["        行政事业性收费收入",{"v":0,"d":"0.00"},"（四）公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0.828,"d":"0.83"},"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["        专项收入",{"v":0,"d":"0.00"},"（五）教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":29.016036,"d":"29.02"},"五、对事业单位经常性补助",{"v":156.552304,"d":"156.55"}]
["        国有资本经营收入",{"v":0,"d":"0.00"},"（六）科学技术支出",{"v":0,"d":"0.00"},"    按项目管理的工资福利支出",{"v":0,"d":"0.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["        国有资源（资产）有偿使用收入",{"v":0,"d":"0.00"},"（七）文化旅游体育与传媒支出",{"v":166.857716,"d":"166.86"},"    按项目管理的商品和服务支出",{"v":29.016036,"d":"29.02"},"七、对企业补助",{"v":0,"d":"0.00"}]
["        罚没收入",{"v":0,"d":"0.00"},"（八）社会保障和就业支出",{"v":17.76192,"d":"17.76"},"    按项目管理的对个人和家庭的补助",{"v":0,"d":"0.00"},"八、对企业资本性支出",{"v":0,"d":"0.00"}]
["        捐赠收入",{"v":0,"d":"0.00"},"（九）社会保险基金支出",{"v":0,"d":"0.00"},"    债务利息及费用支出",{"v":0,"d":"0.00"},"九、对个人和家庭的补助",{"v":0.828,"d":"0.83"}]
["        政府住房基金收入",{"v":0,"d":"0.00"},"（十）卫生健康支出",{"v":0,"d":"0.00"},"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"十、对社会保障基金补助",{"v":0,"d":"0.00"}]
["        其他纳入一般公共预算管理的非税收入",{"v":0,"d":"0.00"},"（十一）节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":0,"d":"0.00"}]
["      一般债券",{"v":0,"d":"0.00"},"（十二）城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助（基本建设）",{"v":0,"d":"0.00"},"十二、债务还本支出",{"v":0,"d":"0.00"}]
["    外国政府和国际组织贷款",{"v":0,"d":"0.00"},"（十三）农林水支出",{"v":0,"d":"0.00"},"    对企业补助",{"v":0,"d":"0.00"},"十三、转移性支出",{"v":0,"d":"0.00"}]
["    外国政府和国际组织捐赠",{"v":0,"d":"0.00"},"（十四）交通运输支出",{"v":0,"d":"0.00"},"    对社会保障基金补助",{"v":0,"d":"0.00"},"十四、其他支出",{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款收入",{"v":0,"d":"0.00"},"（十五）资源勘探工业信息等支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算拨款收入",{"v":0,"d":"0.00"},"（十六）商业服务业等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
["四、社会保障基金预算资金",{"v":0,"d":"0.00"},"（十七）金融支出",{"v":0,"d":"0.00"}]
["五、财政专户管理资金收入",{"v":0,"d":"0.00"},"（十八）援助其他地区支出",{"v":0,"d":"0.00"}]
["六、上级财政补助收入",{"v":0,"d":"0.00"},"（十九）自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
["      一般公共预算补助",{"v":0,"d":"0.00"},"（二十）住房保障支出",{"v":12.976704,"d":"12.98"}]
["      政府性基金补助",{"v":0,"d":"0.00"},"（二十一）粮油物资储备支出",{"v":0,"d":"0.00"}]
["      国有资本经营预算补助",{"v":0,"d":"0.00"},"（二十二）国有资本经营预算支出",{"v":0,"d":"0.00"}]
["七、事业收入",{"v":0,"d":"0.00"},"（二十三）灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
["八、事业单位经营收入",{"v":0,"d":"0.00"},"（二十四）预备费",{"v":0,"d":"0.00"}]
["九、上级单位补助收入",{"v":0,"d":"0.00"},"（二十五）其他支出",{"v":0,"d":"0.00"}]
["十、附属单位上缴收入",{"v":0,"d":"0.00"},"（二十六）转移性支出",{"v":0,"d":"0.00"}]
["十一、其他收入",{"v":0,"d":"0.00"},"（二十七）债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"（二十八）债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"（二十九）债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"（三十）抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
[]
["本 年 收 入 合 计",{"v":197.59634,"d":"197.60"},"本　年　支　出　合　计",{"v":197.59634,"d":"197.60"},"本　年　支　出　合　计",{"v":197.59634,"d":"197.60"},"本　年　支　出　合　计",{"v":197.59634,"d":"197.60"}]

{"sheet":"2.2022年部门收入总体情况表","index":2,"n_rows":9,"n_cols":18,"rows_kept":9,"merged":[[1,0,1,17],[2,0,2,7],[2,16,2,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]]}
[{"$nulls":17},"部门公开表02"]
["2022年部门收入总体情况表"]
["部门：403003_临湘市图书馆",{"$nulls":15},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","上级财政补助收入",{"$nulls":3},"事业收入","事业单位经营收入","上级单位补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":197.59634,"d":"197.60"},{"v":197.59634,"d":"197.60"},{"v":197.59634,"d":"197.60"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["403","临湘市文化旅游广电新闻出版局机关",{"v":197.59634,"d":"197.60"},{"v":197.59634,"d":"197.60"},{"v":197.59634,"d":"197.60"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  403003","  临湘市图书馆",{"v":197.59634,"d":"197.60"},{"v":197.59634,"d":"197.60"},{"v":197.59634,"d":"197.60"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"3.2022年部门支出总体情况表 ","index":3,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[1,0,1,8],[2,0,2,7],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,3,8],[5,0,5,1]]}
[{"$nulls":8},"部门公开表03"]
["2022年部门支出总体情况表"]
["部门：403003_临湘市图书馆",{"$nulls":7}," 金额单位：万元"]
["单位",null,"总计","基本支出",null,null,"项目支出"]
["编码","名称",null,"合计","人员类","公用经费","合计","其他运转类","特定目标类"]
["总计:",null,{"v":197.59634,"d":"197.60"},{"v":168.580304,"d":"168.58"},152.48,{"v":16.1,"d":"16.10"},{"v":29.016036,"d":"29.02"},{"v":29.016036,"d":"29.02"},{"v":0,"d":"0.00"}]
["403","临湘市文化旅游广电新闻出版局机关",{"v":197.59634,"d":"197.60"},{"v":168.580304,"d":"168.58"},152.48,{"v":16.1,"d":"16.10"},{"v":29.016036,"d":"29.02"},{"v":29.016036,"d":"29.02"},{"v":0,"d":"0.00"}]
["  403003","  临湘市图书馆",{"v":197.59634,"d":"197.60"},{"v":168.580304,"d":"168.58"},152.48,{"v":16.1,"d":"16.10"},{"v":29.016036,"d":"29.02"},{"v":29.016036,"d":"29.02"},{"v":0,"d":"0.00"}]
["    2070101","    行政运行",{"v":137.84168,"d":"137.84"},{"v":137.84168,"d":"137.84"},121.74,{"v":16.1,"d":"16.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2070104","    图书馆",{"v":29.016036,"d":"29.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29.016036,"d":"29.02"},{"v":29.016036,"d":"29.02"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":17.76192,"d":"17.76"},{"v":17.76192,"d":"17.76"},{"v":17.76192,"d":"17.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":12.976704,"d":"12.98"},{"v":12.976704,"d":"12.98"},{"v":12.976704,"d":"12.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"04.2022年财政拨款收支总表","index":4,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"部门公开表04"]
["2022年财政拨款收支总表"]
["部门：403003_临湘市图书馆",null,null,"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":197.59634,"d":"197.60"},"一、本年支出",{"v":197.59634,"d":"197.60"}]
["（一）一般公共预算拨款",{"v":197.59634,"d":"197.60"},"（一）一般公共服务支出",{"v":0,"d":"0.00"}]
["     经费拨款",{"v":184.09634,"d":"184.10"},"（二）外交支出",{"v":0,"d":"0.00"}]
["     纳入一般公共预算管理的非税收入拨款",{"v":13.5,"d":"13.50"},"（三）国防支出",{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",null,"（四）公共安全支出",{"v":0,"d":"0.00"}]
["（三）国有资本经营预算拨款",null,"（五）教育支出",{"v":0,"d":"0.00"}]
["（四）社会保险基金预算资金",null,"（六）科学技术支出",{"v":0,"d":"0.00"}]
["二、上年结转",null,"（七）文化旅游体育与传媒支出",{"v":166.857716,"d":"166.86"}]
["（一）一般公共预算拨款",null,"（八）社会保障和就业支出",{"v":17.76192,"d":"17.76"}]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出",{"v":0,"d":"0.00"}]
["（三）国有资本经营预算拨款",null,"（十）卫生健康支出",{"v":0,"d":"0.00"}]
["（四）社会保险基金预算资金",null,"（十一）节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"（十二）城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"（十三）农林水支出",{"v":0,"d":"0.00"}]
[null,null,"（十四）交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"（十五）资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
[null,null,"（十六）商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"（十七）金融支出",{"v":0,"d":"0.00"}]
[null,null,"（十八）援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"（十九）自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"（二十）住房保障支出",{"v":12.976704,"d":"12.98"}]
[null,null,"（二十一）粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"（二十二）国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"（二十三）灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"（二十四）预备费",{"v":0,"d":"0.00"}]
[null,null,"（二十五）其他支出",{"v":0,"d":"0.00"}]
[null,null,"（二十六）转移性支出",{"v":0,"d":"0.00"}]
[null,null,"（二十七）债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"（二十八）债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"（二十九）债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"（三十）抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
[]
[null,null,"二、年终结转结余",{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"}]
["收    入    总    计",{"v":197.59634,"d":"197.60"},"支    出    总    计",{"v":197.59634,"d":"197.60"}]

{"sheet":"05.2022年财政拨款收支总表","index":5,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6],[6,0,6,1],[17,0,17,2]]}
[]
["2022年一般公共预算支出情况表"]
["部门：403003_临湘市图书馆"]
["单位：万元"]
["科目编码","科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员经费","公用经费"]
["总计：",null,{"v":197.59634,"d":"197.60"},{"v":168.580304,"d":"168.58"},{"v":152.480304,"d":"152.48"},{"v":16.1,"d":"16.10"},{"v":29.016036,"d":"29.02"}]
["207","文化旅游体育与传媒支出",{"v":166.857716,"d":"166.86"},{"v":137.84168,"d":"137.84"},{"v":121.74168,"d":"121.74"},{"v":16.1,"d":"16.10"},{"v":29.016036,"d":"29.02"}]
["  20701","  文化和旅游",{"v":166.857716,"d":"166.86"},{"v":137.84168,"d":"137.84"},{"v":121.74168,"d":"121.74"},{"v":16.1,"d":"16.10"},{"v":29.016036,"d":"29.02"}]
["   2070101","   行政运行",{"v":137.84168,"d":"137.84"},{"v":137.84168,"d":"137.84"},{"v":121.74168,"d":"121.74"},{"v":16.1,"d":"16.10"}]
["   2070104","   图书馆",{"v":29.016036,"d":"29.02"},{"$nulls":3},{"v":29.016036,"d":"29.02"}]
["208","社会保障和就业支出",{"v":17.76192,"d":"17.76"},{"v":17.76192,"d":"17.76"},{"v":17.76192,"d":"17.76"}]
["  20805","  行政事业单位养老支出",{"v":17.76192,"d":"17.76"},{"v":17.76192,"d":"17.76"},{"v":17.76192,"d":"17.76"}]
["   2080505","   机关事业单位基本养老保险缴费支出",{"v":17.76192,"d":"17.76"},{"v":17.76192,"d":"17.76"},{"v":17.76192,"d":"17.76"}]
["221","住房保障支出",{"v":12.976704,"d":"12.98"},{"v":12.976704,"d":"12.98"},{"v":12.976704,"d":"12.98"}]
["  22102","  住房改革支出",{"v":12.976704,"d":"12.98"},{"v":12.976704,"d":"12.98"},{"v":12.976704,"d":"12.98"}]
["   2210201","   住房公积金",{"v":12.976704,"d":"12.98"},{"v":12.976704,"d":"12.98"},{"v":12.976704,"d":"12.98"}]
["注：如本表格为空，则表示本年度未安排此项目"]

{"sheet":"06.2022年一般公共预算基本支出表","index":6,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4],[24,0,24,1]]}
[{"$nulls":3},"部门公开表06"]
["2022年一般公共预算基本支出情况表"]
["单位：403003_临湘市图书馆     ",{"$nulls":3},"金额单位：万元"]
["部门预算支出经济分类科目",null,"2022年一般公共预算基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
[301,"工资福利支出",151.65,151.65]
["  30199","  其他工资福利支出",{"v":4.1,"d":"4.10"},{"v":4.1,"d":"4.10"}]
["  30101","  基本工资",68.25,68.25]
["  30112","  其他社会保障缴费",1.11,1.11]
["  30110","  职工基本医疗保险缴费",7.57,7.57]
["  30107","  绩效工资",39.89,39.89]
["  30109","  职业年金缴费",0.46,0.46]
["  30108","  机关事业单位养老保险缴费",{"v":17.3,"d":"17.30"},{"v":17.3,"d":"17.30"}]
["  30113","  住房公积金",12.98,12.98]
["303","对个人和家庭的补助",0.83,0.83]
["  30304","  抚恤金",0.83,0.83]
["302","商品和服务支出",{"v":16.1,"d":"16.10"},null,{"v":16.1,"d":"16.10"}]
["  30228","  工会经费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["  30217","  公务接待费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  30226","  劳务费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["  30202","  电费",{"v":3.1,"d":"3.10"},null,{"v":3.1,"d":"3.10"}]
["  30202","  印刷费",{"v":1.1,"d":"1.10"},null,{"v":1.1,"d":"1.10"}]
["  30201","  办公费",{"v":2.2,"d":"2.20"},null,{"v":2.2,"d":"2.20"}]
["  30299","  其他商品和服务支出",{"v":4.9,"d":"4.90"},null,{"v":4.9,"d":"4.90"}]
["合计",null,{"$f":"C17+C15+C6","v":168.58},{"$f":"D6+D15","v":152.48},{"v":16.1,"d":"16.10"}]

{"sheet":"07.2022年一般公共预算“三公”经费支出表情况表","index":7,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]]}
[{"$nulls":6},"部门公开表07"]
["2022年一般公共预算“三公”经费支出表情况表"]
["部门：403003_临湘市图书馆",{"$nulls":5},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",{"v":1.3,"d":"1.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.3,"d":"1.30"}]
["403","临湘市文化旅游广电新闻出版局机关",{"v":1.3,"d":"1.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.3,"d":"1.30"}]
["  403003","  临湘市图书馆",{"v":1.3,"d":"1.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.3,"d":"1.30"}]

{"sheet":"08.2022年政府性基金预算支出情况表","index":8,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":6},"部门公开表08"]
["2022年政府性基金预算支出情况表"]
["部门：403003_临湘市图书馆",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"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":"09.2022年整体支出绩效目标表","index":9,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[2,0,2,7],[3,0,5,0],[3,1,3,7],[3,8,5,8],[3,9,5,9],[3,10,3,11],[4,1,5,1],[4,2,4,5],[4,6,4,7],[4,10,5,10],[4,11,5,11]]}
[{"$nulls":11},"部门公开表09"]
["2022年整体支出绩效目标表"]
["部门：403003_临湘市图书馆",{"$nulls":10},"单位：万元"]
["部门名称","年度预算申请",{"$nulls":6},"部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
[null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分",{"$nulls":3},"产出指标","效益指标"]
[null,null,"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出"]
["合计",{"v":197.6,"d":"197.60"},{"v":197.6,"d":"197.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},168.58,29.02]
["临湘市图书馆",{"v":197.6,"d":"197.60"},{"v":197.6,"d":"197.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},168.58,29.02,"主要职责是保存，借阅图书资料，促进社会经济文化发展，推动全市图书馆事业网络化，标准化，现代化建设。","市图书馆健全与其职能相适应的基本文化服务项目并免费向群众提供，公共空间设施场地免费开放。所有免费开放场馆实现规章制度健全，服务内容明确，保障机制完善，设施利用率明显提高，形成一批具有特色的公共文化服务品牌活动。　","增加了免费开放服务软件和服务器，提升了群众的精神文化生活，提升了公共文化服务水平，严格按照财务管理规定执行，使用科目合理，程序合法。","促进了文化产业发展，经济收入显著提高，促进基本公共文化服务标准化、均等化，保障广大群众进行文化活动的基本文化权益，解决广大群众对精神文化生活迫切需求的问题\n持续推进公共文化场馆免费开放，均衡配置公共文化资源，让更多的群众受益。"]

{"sheet":"10.2022年项目支出绩效目标表","index":10,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,0,1,9],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,9],[5,0,22,0],[5,1,13,1],[5,2,13,2],[5,3,13,3],[5,4,8,4],[9,4,13,4],[14,1,22,1],[14,2,22,2],[14,3,22,3],[14,4,17,4],[18,4,22,4]]}
[{"$nulls":9},"部门公开表10"]
["2022年项目支出绩效目标表"]
["部门：403003_临湘市图书馆",{"$nulls":8},"金额单位：万元"]
["单位名称","项目名称","资金总额","项目总体绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","指标值类型"]
["临湘市图书馆","免费开放购置费",{"v":20,"d":"20.00"},"市图书馆健全与其职能相适应的基本文化服务项目并免费向群众提供，公共空间设施场地免费开放。所有免费开放场馆实现规章制度健全，服务内容明确，保障机制完善，设施利用率明显提高，形成一批具有特色的公共文化服务品牌活动。　","产出指标","产出数量指标","增加了免费开放服务软件和服务器。",{"v":1,"d":"100%"},"增加了免费开放服务软件和服务器。","定量"]
[{"$nulls":5},"产出质量指标","提升了群众的精神文化生活，提升了公共文化服务水平。",{"v":1,"d":"100%"},"提升了群众的精神文化生活，提升了公共文化服务水平。","定量"]
[{"$nulls":5},"产出成本指标","严格按照财务管理规定执行，使用科目合理，程序合法。",{"v":1,"d":"100%"},"严格按照财务管理规定执行，使用科目合理，程序合法。","定量"]
[{"$nulls":5},"产出时效指标","2022年底完成。",{"v":1,"d":"100%"},"2022年底完成。","定量"]
[{"$nulls":4},"效益指标","经济效益指标","促进了文化产业发展，经济收入显著提高。",{"v":1,"d":"100%"},"促进了文化产业发展，经济收入显著提高。","定量"]
[{"$nulls":5},"社会效益指标","促进基本公共文化服务标准化、均等化，保障广大群众进行文化活动的基本文化权益。",{"v":1,"d":"100%"},"促进基本公共文化服务标准化、均等化，保障广大群众进行文化活动的基本文化权益。","定量"]
[{"$nulls":5},"生态效益指标","解决广大群众对精神文化生活迫切需求的问题",{"v":1,"d":"100%"},"解决广大群众对精神文化生活迫切需求的问题","定量"]
[{"$nulls":5},"可持续影响指标","持续推进公共文化场馆免费开放，均衡配置公共文化资源，让更多的群众受益。",{"v":1,"d":"100%"},"持续推进公共文化场馆免费开放，均衡配置公共文化资源，让更多的群众受益。","定量"]
[{"$nulls":5},"满意度指标","努力提高公共文化场馆管理运行效能，确保服务指标达到国家免费开放的标准，让市民在家门口就可以享受免费开放带来的喜闻乐见的文化产品，为群众提供优质服务，充实群众精神文化生活。",{"v":1,"d":"100%"},"努力提高公共文化场馆管理运行效能，确保服务指标达到国家免费开放的标准，让市民在家门口就可以享受免费开放带来的喜闻乐见的文化产品，为群众提供优质服务，充实群众精神文化生活。","定量"]
[null,"免费开放补助",9.02,"市图书馆健全与其职能相适应的基本文化服务项目并免费向群众提供，公共空间设施场地免费开放。所有免费开放场馆实现规章制度健全，服务内容明确，保障机制完善，设施利用率明显提高，形成一批具有特色的公共文化服务品牌活动。　2","产出指标","产出数量指标","增加了免费开放服务软件和服务器。",{"v":1,"d":"100%"},"增加了免费开放服务软件和服务器。","定量"]
[{"$nulls":5},"产出质量指标","提升了群众的精神文化生活，提升了公共文化服务水平。",{"v":1,"d":"100%"},"提升了群众的精神文化生活，提升了公共文化服务水平。","定量"]
[{"$nulls":5},"产出成本指标","严格按照财务管理规定执行，使用科目合理，程序合法。",{"v":1,"d":"100%"},"严格按照财务管理规定执行，使用科目合理，程序合法。","定量"]
[{"$nulls":5},"产出时效指标","2022年底完成。",{"v":1,"d":"100%"},"2022年底完成。","定量"]
[{"$nulls":4},"效益指标","经济效益指标","促进了文化产业发展，经济收入显著提高。",{"v":1,"d":"100%"},"促进了文化产业发展，经济收入显著提高。","定量"]
[{"$nulls":5},"社会效益指标","促进基本公共文化服务标准化、均等化，保障广大群众进行文化活动的基本文化权益。",{"v":1,"d":"100%"},"促进基本公共文化服务标准化、均等化，保障广大群众进行文化活动的基本文化权益。","定量"]
[{"$nulls":5},"生态效益指标","解决广大群众对精神文化生活迫切需求的问题",{"v":1,"d":"100%"},"解决广大群众对精神文化生活迫切需求的问题","定量"]
[{"$nulls":5},"可持续影响指标","持续推进公共文化场馆免费开放，均衡配置公共文化资源，让更多的群众受益。",{"v":1,"d":"100%"},"持续推进公共文化场馆免费开放，均衡配置公共文化资源，让更多的群众受益。","定量"]
[{"$nulls":5},"满意度指标","努力提高公共文化场馆管理运行效能，确保服务指标达到国家免费开放的标准，让市民在家门口就可以享受免费开放带来的喜闻乐见的文化产品，为群众提供优质服务，充实群众精神文化生活。",{"v":1,"d":"100%"},"努力提高公共文化场馆管理运行效能，确保服务指标达到国家免费开放的标准，让市民在家门口就可以享受免费开放带来的喜闻乐见的文化产品，为群众提供优质服务，充实群众精神文化生活。","定量"]