{"text_format":"3","workbook":"xls","n_sheets":44,"sheets":["3GffYFx","cRXBPYg","RLUEN1tLU","xDt5LcQ1J","nI9NWG8Lc","42Fs3xDq2","ohqmvEokV","Xr4kVp0Hr","Dq2XcoZt8","gslxeqjXc","wXBoxG8mXo","Sv9oxt8LvE","P5Ucl1GaLy","4Gt80fr4kd","dR3KbPzIBN","qMVF3Kubzg","ap0Eoxt5LU","cu7MdR3KuP","ubMIs9lGq8","r1wapyuAMw","TaXfo7wdO3","公开表皮","目录","收支1","收入2","支出3","财拨收支4","一般公共支5","基本（经济）6","三公7","纳入预算管理的行政事业性收费支出预算明细表8","纳入预算管理的政府性基金9","国有资本经营支出10","项目支出表11","功能12","政府经济13","部门经济14","项目(债务)15","政府采购表16","购买服务表17","整体绩效18","项目绩效19","专项资金20","机关运行经费21"],"not_rendered":{"external_links":1,"defined_names":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"3GffYFx","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"cRXBPYg","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"RLUEN1tLU","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"xDt5LcQ1J","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"nI9NWG8Lc","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"42Fs3xDq2","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"ohqmvEokV","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"Xr4kVp0Hr","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"Dq2XcoZt8","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"gslxeqjXc","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"wXBoxG8mXo","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"Sv9oxt8LvE","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"P5Ucl1GaLy","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"4Gt80fr4kd","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"dR3KbPzIBN","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"qMVF3Kubzg","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"ap0Eoxt5LU","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"cu7MdR3KuP","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"ubMIs9lGq8","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"r1wapyuAMw","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"TaXfo7wdO3","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"公开表皮","index":21,"n_rows":22,"n_cols":2,"rows_kept":22,"merged":[[7,0,7,15],[8,0,8,14],[10,0,10,15],[11,0,11,15],[13,0,13,15],[14,0,14,15]],"flags":["formulas_cached_only"]}
{"$rows_empty":7}
["抚顺市政府办公室机关综合服务中心\n2023年部门预算和“三公”经费预算公开表"]
{"$rows_empty":13}
[null," "]

{"sheet":"目录","index":22,"n_rows":22,"n_cols":1,"rows_kept":22,"flags":["formulas_cached_only"]}
["目        录"]
["                    一、2023年部门收支预算总表"]
["                    二、2023年部门收入预算总表 "]
["                    三、2023年部门支出预算总表 "]
["                    四、2023年部门财政拨款收支预算总表"]
["                    五、2023年部门一般公共预算支出情况表 "]
["                    六、2023年部门一般公共预算基本支出表"]
["                    七、2023年部门一般公共预算（三公）经费支出表 "]
["                    八、2023年纳入预算管理的行政事业性收费预算支出表 "]
["                    九、2023年部门（政府性基金收入）政府性基金预算支出表"]
["                    十、2023年部门（国有资本经营收入）国有资本经营预算支出表"]
["                    十一、2023年部门项目支出预算表 "]
["                    十二、2023年部门支出功能分类预算表 "]
["                    十三、2023年部门支出经济分类预算表（政府预算）"]
["                    十四、2023年部门单位资金预算支出表"]
["                    十五、2023年部门项目支出预算表"]
["                    十六、2023年部门政府采购支出预算表"]
["                    十七、2023年部门政府购买服务支出预算表"]
["                    十八、2023年部门一般公共预算“三公”经费支出情况表"]
["                    十九、2023年部门一般公共预算机关运行经费明细表"]
["                    二十、2023年部门管理专项资金预算表"]
["                    二十一、2023年部门一般公共预算机关运行经费明细表"]

{"sheet":"收支1","index":23,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2023年部门收支预算总表"]
[{"$nulls":3},"公开表1"]
["部门名称：抚顺市政府办公室机关综合服务中心",null,null,"单位：万元"]
["项    目","预算数","项    目","预算数"]
["一、一般公共预算拨款收入",{"v":3031.49,"d":"3,031.49"},"一、一般公共服务支出",{"v":3911.93,"d":"3,911.93"}]
["二、政府性基金预算拨款收入",null,"二、社会保障和就业支出",179.25]
["三、国有资本经营预算拨款收入",null,"三、卫生健康支出",58.85]
["四、财政专户管理资金收入",null,"四、住房保障支出",75.71]
["五、单位资金收入",{"v":1194.25,"d":"1,194.25"}]
["（一）事业收入",{"v":1194.25,"d":"1,194.25"}]
["（二）事业单位经营收入"]
["（三）上级补助收入"]
["（四）附属单位上缴收入"]
["（五）其他收入"]
[]
["本年收入合计",{"v":4225.74,"d":"4,225.74"},"本年支出合计",{"v":4225.74,"d":"4,225.74"}]
["上年结转结余",null,"年终结转结余"]
[]
["收   入   总   计",{"v":4225.74,"d":"4,225.74"},"支   出   总   计",{"v":4225.74,"d":"4,225.74"}]

{"sheet":"收入2","index":24,"n_rows":8,"n_cols":19,"rows_kept":8,"merged":[[1,17,1,18],[2,17,2,18],[3,0,5,0],[3,1,5,1],[3,2,3,12],[3,13,3,18],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
["2023年部门收入预算总表"]
[{"$nulls":17},"公开表2"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":16},"单位：万元"]
["单位名称","总计","本年收入",{"$nulls":10},"上年结转结余"]
[null,null,"合计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金",{"$nulls":5},"合计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[{"$nulls":7},"小计","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
["合计",{"v":4225.74,"d":"4,225.74"},{"v":4225.74,"d":"4,225.74"},{"v":3031.49,"d":"3,031.49"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"},{"v":1194.25,"d":"1,194.25"}]
["抚顺市政府办公室\n机关综合服务中心",{"v":4225.74,"d":"4,225.74"},{"v":4225.74,"d":"4,225.74"},{"v":3031.49,"d":"3,031.49"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"},{"v":1194.25,"d":"1,194.25"}]

{"sheet":"支出3","index":25,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,6],[1,5,1,6],[2,5,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["2023年部门支出预算总表"]
[{"$nulls":5},"公开表3"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":4},"单位：万元"]
["科目编码","科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员经费","公用经费"]
[null,"合计",{"v":4225.74,"d":"4,225.74"},{"v":1656.09,"d":"1,656.09"},{"v":1028.18,"d":"1,028.18"},627.91,{"v":2569.65,"d":"2,569.65"}]
["201","一般公共服务支出",{"v":3911.93,"d":"3,911.93"},{"v":1342.28,"d":"1,342.28"},714.37,627.91,{"v":2569.65,"d":"2,569.65"}]
["20103","  政府办公厅(室)及相关机构事务",{"v":3911.93,"d":"3,911.93"},{"v":1342.28,"d":"1,342.28"},714.37,627.91,{"v":2569.65,"d":"2,569.65"}]
["2010303","    机关服务",{"v":2569.65,"d":"2,569.65"},{"$nulls":3},{"v":2569.65,"d":"2,569.65"}]
["2010350","    事业运行",{"v":1342.28,"d":"1,342.28"},{"v":1342.28,"d":"1,342.28"},714.37,627.91]
["208","社会保障和就业支出",179.25,179.25,179.25]
["20805","  行政事业单位养老支出",159.25,159.25,159.25]
["2080502","    事业单位离退休",21.62,21.62,21.62]
["2080505","    机关事业单位基本养老保险缴费支出",97.21,97.21,97.21]
["2080506","    机关事业单位职业年金缴费支出",40.42,40.42,40.42]
["20808","  抚恤",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["2080801","    死亡抚恤",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["210","卫生健康支出",58.85,58.85,58.85]
["21011","  行政事业单位医疗",58.85,58.85,58.85]
["2101102","    事业单位医疗",58.85,58.85,58.85]
["221","住房保障支出",75.71,75.71,75.71]
["22102","  住房改革支出",75.71,75.71,75.71]
["2210201","    住房公积金",75.71,75.71,75.71]

{"sheet":"财拨收支4","index":26,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,13],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["            2023年部门财政拨款收支预算总表"]
[{"$nulls":3},"公开表4"]
["部门名称：抚顺市政府办公室机关综合服务中心",null,null,"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":3031.49,"d":"3,031.49"},"一、本年支出",{"v":3031.49,"d":"3,031.49"}]
["（一）一般公共预算拨款收入",{"v":3031.49,"d":"3,031.49"},"(一)一般公共服务支出",{"v":2717.68,"d":"2,717.68"}]
["（二）政府性基金预算拨款收入",null,"(二)社会保障和就业支出",179.25]
["（三）国有资本经营预算拨款收入",null,"(三)卫生健康支出",58.85]
["二、上年结转",null,"(四)住房保障支出",75.71]
["（一）一般公共预算拨款收入"]
["（二）政府性基金预算拨款收入"]
["（三）国有资本经营预算拨款收入"]
[]
[]
[null,null,"二、年终结转结余"]
[]
["收   入   总   计",{"v":3031.49,"d":"3,031.49"},"支   出   总   计",{"v":3031.49,"d":"3,031.49"}]

{"sheet":"一般公共支5","index":27,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[0,0,0,12],[1,5,1,6],[2,5,2,6],[3,0,5,0],[3,1,5,1],[3,2,3,6],[4,2,5,2],[4,3,4,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["                  2023年部门一般公共预算支出情况表"]
[{"$nulls":5},"公开表5"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":4},"单位：万元"]
["科目编码","科目名称","本年一般公共预算支出"]
[null,null,"合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员经费","公用经费"]
[null,"合计",{"v":3031.49,"d":"3,031.49"},{"v":1656.09,"d":"1,656.09"},{"v":1028.18,"d":"1,028.18"},627.91,{"v":1375.4,"d":"1,375.40"}]
["201","一般公共服务支出",{"v":2717.68,"d":"2,717.68"},{"v":1342.28,"d":"1,342.28"},714.37,627.91,{"v":1375.4,"d":"1,375.40"}]
["20103","  政府办公厅(室)及相关机构事务",{"v":2717.68,"d":"2,717.68"},{"v":1342.28,"d":"1,342.28"},714.37,627.91,{"v":1375.4,"d":"1,375.40"}]
["2010303","    机关服务",{"v":1375.4,"d":"1,375.40"},{"$nulls":3},{"v":1375.4,"d":"1,375.40"}]
["2010350","    事业运行",{"v":1342.28,"d":"1,342.28"},{"v":1342.28,"d":"1,342.28"},714.37,627.91]
["208","社会保障和就业支出",179.25,179.25,179.25]
["20805","  行政事业单位养老支出",159.25,159.25,159.25]
["2080502","    事业单位离退休",21.62,21.62,21.62]
["2080505","    机关事业单位基本养老保险缴费支出",97.21,97.21,97.21]
["2080506","    机关事业单位职业年金缴费支出",40.42,40.42,40.42]
["20808","  抚恤",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["2080801","    死亡抚恤",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["210","卫生健康支出",58.85,58.85,58.85]
["21011","  行政事业单位医疗",58.85,58.85,58.85]
["2101102","    事业单位医疗",58.85,58.85,58.85]
["221","住房保障支出",75.71,75.71,75.71]
["22102","  住房改革支出",75.71,75.71,75.71]
["2210201","    住房公积金",75.71,75.71,75.71]
["2101102","    事业单位医疗",58.85,58.85,58.85]
["221","住房保障支出",264.28,264.28,264.28]
["22102","  住房改革支出",264.28,264.28,264.28]
["2210201","    住房公积金",264.28,264.28,264.28]

{"sheet":"基本（经济）6","index":28,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[0,0,0,10],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["        2023年部门一般公共预算基本支出表"]
[{"$nulls":4},"公开表6"]
["部门名称： 抚顺市政府办公室机关综合服务中心",{"$nulls":3},"单位：万元"]
["部门预算支出经济分类科目",null,"本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"]
[null,"合计",{"v":1656.09,"d":"1,656.09"},{"v":1028.18,"d":"1,028.18"},627.91]
["301","工资福利支出",986.56,986.56]
["30101","  基本工资",372.78,372.78]
["30102","  津贴补贴",{"v":188.1,"d":"188.10"},{"v":188.1,"d":"188.10"}]
["30103","  奖金",31.08,31.08]
["30107","  绩效工资",117.14,117.14]
["30108","  机关事业单位基本养老保险缴费",97.21,97.21]
["30109","  职业年金缴费",40.42,40.42]
["30110","  职工基本医疗保险缴费",58.85,58.85]
["30112","  其他社会保障缴费",5.27,5.27]
["30113","  住房公积金",75.71,75.71]
["302","商品和服务支出",627.91,null,627.91]
["30201","  办公费",{"v":23,"d":"23.00"},null,{"v":23,"d":"23.00"}]
["30207","  邮电费",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
["30208","  取暖费",{"v":56,"d":"56.00"},null,{"v":56,"d":"56.00"}]
["30226","  劳务费",374.24,null,374.24]
["30228","  工会经费",13.02,null,13.02]
["30231","  公务用车运行维护费",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"}]
["30299","  其他商品和服务支出",10.85,null,10.85]
["303","对个人和家庭的补助",41.62,41.62]
["30302","  退休费",21.62,21.62]
["30304","  抚恤金",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]

{"sheet":"三公7","index":29,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,0,5],[2,0,2,2],[3,0,4,0]],"flags":["formulas_cached_only"]}
["                 2023年部门一般公共预算（三公）经费支出表"]
[null,null,"公开表7"]
["部门名称：抚顺市政府办公室机关综合服务中心                                                                                                                                                                                                                          单位：万元"]
["项目","金额"]
[null,"2023年预算","2022年预算"]
["“三公”经费合计",158.31,{"v":197.9,"d":"197.90"}]
["        1.因公出国（境）费"]
["        2.公务接待费",3.31,{"v":5,"d":"5.00"}]
["        3.公务用车购置及运行费",{"v":155,"d":"155.00"},{"v":192.9,"d":"192.90"}]
["        其中：公务用车购置费"]
["              公务用车运行费",{"v":155,"d":"155.00"},{"v":192.9,"d":"192.90"}]

{"sheet":"纳入预算管理的行政事业性收费支出预算明细表8","index":30,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[0,0,0,10],[2,0,2,2],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,3,10]],"flags":["formulas_cached_only"]}
["2023年纳入预算管理的行政事业性收费预算支出表"]
[{"$nulls":10},"公开表8"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":9},"单位：万元"]
["单位名称","科目编码",null,null,"科目名称","支出内容"]
[null,"类","款","项",null,"合计","301工资福利支出","302商品和服务支出","303对个人和家庭的补助","……","399其他支出 "]
["我部门无此项支出，本表为空。",{"$nulls":3},"合计"]
[{"$nulls":4},"小计"]

{"sheet":"纳入预算管理的政府性基金9","index":31,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[0,0,0,10],[2,0,2,2],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,3,10]],"flags":["formulas_cached_only"]}
["2023年部门（政府性基金收入）政府性基金预算支出表"]
[{"$nulls":10},"公开表9"]
["部门名称： 抚顺市政府办公室机关综合服务中心",{"$nulls":9},"单位：万元"]
["单位名称","科目编码",null,null,"科目名称","支出内容"]
[null,"类","款","项",null,"合计","301工资福利支出","302商品和服务支出","303对个人和家庭的补助","……","399其他支出 "]
["我部门无此项支出，本表为空。",{"$nulls":3},"合计",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"国有资本经营支出10","index":32,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[0,0,0,10],[2,0,2,2],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,3,10],[10,0,10,10]],"flags":["formulas_cached_only"]}
["2023年部门（国有资本经营收入）国有资本经营预算支出表"]
[{"$nulls":10},"公开表10"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":9},"单位：万元"]
["单位名称","科目编码",null,null,"科目名称","支出内容"]
[null,"类","款","项",null,"合计","301工资福利支出","302商品和服务支出","303对个人和家庭的补助","……","399其他支出 "]
["我部门无此项支出，本表为空。",{"$nulls":3},"合计",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]
[{"$nulls":5},{"v":0,"d":"0.0"}]

{"sheet":"项目支出表11","index":33,"n_rows":18,"n_cols":15,"rows_kept":18,"merged":[[1,0,1,12],[3,0,3,2],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,8],[4,9,4,14],[5,3,6,3],[5,4,6,4],[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],[5,14,6,14]],"flags":["formulas_cached_only"]}
[]
["2023年部门项目支出预算表"]
[{"$nulls":14},"公开表11"]
["部门名称： 抚顺市政府办公室机关综合服务中心",{"$nulls":13},"单位：万元"]
["单位名称","项目名称","总计","本年收入",{"$nulls":5},"上年结转结余"]
[{"$nulls":3},"合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金","合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[]
["合计",null,{"v":2569.65,"d":"2,569.65"},{"v":2569.65,"d":"2,569.65"},{"v":1375.4,"d":"1,375.40"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["抚顺市政府办公室机\n关综合服务中心",null,{"v":2569.65,"d":"2,569.65"},{"v":2569.65,"d":"2,569.65"},{"v":1375.4,"d":"1,375.40"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
[null,"购买服务人员",{"v":1204.35,"d":"1,204.35"},{"v":1204.35,"d":"1,204.35"},{"v":1204.35,"d":"1,204.35"}]
[null,"信访维稳经费",29.24,29.24,29.24]
[null,"污水垃圾处理",11.92,11.92,11.92]
[null,"社保大厦运行保障经费",29.66,29.66,29.66]
[null,"市政府办公室综合保障中心运行保障",61.23,61.23,61.23]
[null,"驻京联络处运行费",{"v":39,"d":"39.00"},{"v":39,"d":"39.00"},{"v":39,"d":"39.00"}]
[null,"食堂食材成本运行服务费",{"v":903,"d":"903.00"},{"v":903,"d":"903.00"},{"$nulls":4},{"v":903,"d":"903.00"}]
[null,"食堂运行保障费",132.25,132.25,{"$nulls":4},132.25]
[null,"社保大厦食堂外包服务经费",{"v":159,"d":"159.00"},{"v":159,"d":"159.00"},{"$nulls":4},{"v":159,"d":"159.00"}]

{"sheet":"功能12","index":34,"n_rows":25,"n_cols":15,"rows_kept":25,"merged":[[1,0,1,12],[3,0,3,2],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,8],[4,9,4,14],[5,3,6,3],[5,4,6,4],[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],[5,14,6,14]],"flags":["formulas_cached_only"]}
[]
["                           2023年部门支出功能分类预算表"]
[{"$nulls":14},"公开表12"]
["部门名称： 抚顺市政府办公室机关综合服务中心",{"$nulls":13},"单位：万元"]
["科目编码","科目名称","总计","本年收入",{"$nulls":5},"上年结转结余"]
[{"$nulls":3},"合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金","合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[]
[null,"合计",{"v":4225.74,"d":"4,225.74"},{"v":4225.74,"d":"4,225.74"},{"v":3031.49,"d":"3,031.49"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["201","一般公共服务支出",{"v":3911.93,"d":"3,911.93"},{"v":3911.93,"d":"3,911.93"},{"v":2717.68,"d":"2,717.68"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["  20103","政府办公厅(室)及相关机构事务",{"v":3911.93,"d":"3,911.93"},{"v":3911.93,"d":"3,911.93"},{"v":2717.68,"d":"2,717.68"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["    2010303","机关服务",{"v":2569.65,"d":"2,569.65"},{"v":2569.65,"d":"2,569.65"},{"v":1375.4,"d":"1,375.40"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["    2010350","事业运行",{"v":1342.28,"d":"1,342.28"},{"v":1342.28,"d":"1,342.28"},{"v":1342.28,"d":"1,342.28"}]
["208","社会保障和就业支出",179.25,179.25,179.25]
["  20805","行政事业单位养老支出",159.25,159.25,159.25]
["    2080502","事业单位离退休",21.62,21.62,21.62]
["    2080505","机关事业单位基本养老保险缴费支出",97.21,97.21,97.21]
["    2080506","机关事业单位职业年金缴费支出",40.42,40.42,40.42]
["  20808","抚恤",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["    2080801","死亡抚恤",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["210","卫生健康支出",58.85,58.85,58.85]
["  21011","行政事业单位医疗",58.85,58.85,58.85]
["    2101102","事业单位医疗",58.85,58.85,58.85]
["221","住房保障支出",75.71,75.71,75.71]
["  22102","住房改革支出",75.71,75.71,75.71]
["    2210201","住房公积金",75.71,75.71,75.71]

{"sheet":"政府经济13","index":35,"n_rows":14,"n_cols":15,"rows_kept":14,"merged":[[1,0,1,12],[3,0,3,2],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,8],[4,9,4,14],[5,3,6,3],[5,4,6,4],[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],[5,14,6,14]],"flags":["formulas_cached_only"]}
[]
["2023年部门支出经济分类预算表（政府预算）"]
[{"$nulls":14},"公开表13"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":13},"单位：万元"]
["科目编码","科目名称","总计","本年收入",{"$nulls":5},"上年结转结余"]
[{"$nulls":3},"合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金","合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[]
[null,"合计",{"v":4225.74,"d":"4,225.74"},{"v":4225.74,"d":"4,225.74"},{"v":3031.49,"d":"3,031.49"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["505","对事业单位经常性补助",{"v":4184.12,"d":"4,184.12"},{"v":4184.12,"d":"4,184.12"},{"v":2989.87,"d":"2,989.87"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["  50501","  工资福利支出",986.56,986.56,986.56]
["  50502","  商品和服务支出",{"v":3197.56,"d":"3,197.56"},{"v":3197.56,"d":"3,197.56"},{"v":2003.31,"d":"2,003.31"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["509","对个人和家庭的补助",41.62,41.62,41.62]
["  50901","  社会福利和救助",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["  50905","  离退休费",21.62,21.62,21.62]

{"sheet":"部门经济14","index":36,"n_rows":34,"n_cols":15,"rows_kept":34,"merged":[[1,0,1,12],[3,0,3,2],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,8],[4,9,4,14],[5,3,6,3],[5,4,6,4],[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],[5,14,6,14]],"flags":["formulas_cached_only"]}
[]
["2023年部门支出经济分类预算表（部门预算）"]
[{"$nulls":14},"公开表14"]
["部门名称： 抚顺市政府办公室机关综合服务中心",{"$nulls":13},"单位：万元"]
["科目编码","科目名称","总计","本年收入",{"$nulls":5},"上年结转结余"]
[{"$nulls":3},"合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金","合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[]
[null,"合计",{"v":4225.74,"d":"4,225.74"},{"v":4225.74,"d":"4,225.74"},{"v":3031.49,"d":"3,031.49"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["301","工资福利支出",986.56,986.56,986.56]
["  30101","  基本工资",372.78,372.78,372.78]
["  30102","  津贴补贴",{"v":188.1,"d":"188.10"},{"v":188.1,"d":"188.10"},{"v":188.1,"d":"188.10"}]
["  30103","  奖金",31.08,31.08,31.08]
["  30107","  绩效工资",117.14,117.14,117.14]
["  30108","  机关事业单位基本养老保险缴费",97.21,97.21,97.21]
["  30109","  职业年金缴费",40.42,40.42,40.42]
["  30110","  职工基本医疗保险缴费",58.85,58.85,58.85]
["  30112","  其他社会保障缴费",5.27,5.27,5.27]
["  30113","  住房公积金",75.71,75.71,75.71]
["302","商品和服务支出",{"v":3197.56,"d":"3,197.56"},{"v":3197.56,"d":"3,197.56"},{"v":2003.31,"d":"2,003.31"},{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["  30201","  办公费",{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"}]
["  30205","  水费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["  30206","  电费",27.66,27.66,27.66]
["  30207","  邮电费",{"v":4.3,"d":"4.30"},{"v":4.3,"d":"4.30"},{"v":4.3,"d":"4.30"}]
["  30208","  取暖费",{"v":56,"d":"56.00"},{"v":56,"d":"56.00"},{"v":56,"d":"56.00"}]
["  30209","  物业管理费",636.74,636.74,636.74]
["  30213","  维修(护)费",99.43,99.43,99.43]
["  30217","  公务接待费",3.31,3.31,3.31]
["  30226","  劳务费",374.24,374.24,374.24]
["  30228","  工会经费",13.02,13.02,13.02]
["  30231","  公务用车运行维护费",{"v":155,"d":"155.00"},{"v":155,"d":"155.00"},{"v":155,"d":"155.00"}]
["  30299","  其他商品和服务支出",{"v":1789.86,"d":"1,789.86"},{"v":1789.86,"d":"1,789.86"},595.61,{"$nulls":3},{"v":1194.25,"d":"1,194.25"}]
["303","对个人和家庭的补助",41.62,41.62,41.62]
["  30302","  退休费",21.62,21.62,21.62]
["  30304","  抚恤金",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]

{"sheet":"项目(债务)15","index":37,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[1,0,1,12],[3,0,3,2],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,8],[4,9,4,14],[5,3,6,3],[5,4,6,4],[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],[5,14,6,14]],"flags":["formulas_cached_only"]}
[]
["2023年部门债务支出预算表"]
[{"$nulls":14},"公开表15"]
["部门名称： 抚顺市政府办公室机关综合服务中心",{"$nulls":13},"单位：万元"]
["单位名称","项目名称","总计","本年收入",{"$nulls":5},"上年结转结余"]
[{"$nulls":3},"合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金","合计","一般公共\n预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[]
["合计"]
["我部门无此项支出，本表为空。"]

{"sheet":"政府采购表16","index":38,"n_rows":15,"n_cols":17,"rows_kept":15,"merged":[[0,0,0,14],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,14],[4,5,5,5],[4,6,4,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
["2023年部门政府采购支出预算表"]
[{"$nulls":16},"公开表16"]
["部门名称： 抚顺市政府办公室机关综合服务中心",{"$nulls":15},"单位：万元"]
["单位名称","采购项目","采购目录","规格要求","采购数量","按资金来源划分"]
[{"$nulls":5},"合计","一、财政拨款收入",null,"二、纳入预算管理的专项收入","三、纳入预算管理的行政事业性收费收入","四、国有资源（资产）有偿使用收入","五、政府住房基金收入","六、纳入预算管理的政府性基金收入",null,"七、纳入专户管理的行政事业性收费收入","八、国有资本经营预算拨款收入","九、单位资金收入"]
[{"$nulls":4},0,null,"小计","其中：上级提前告知转移支付资金",{"$nulls":4},"小计","其中：上级提前告知转移支付资金"]
["合计",null,null,"",0]
["我部门无此项支出，本表为空。"]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"",0]

{"sheet":"购买服务表17","index":39,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,11]],"flags":["formulas_cached_only"]}
[]
["2023年政府购买服务项目预算支出表"]
[{"$nulls":11},"公开表17"]
[{"$nulls":11},"单位：万元"]
["单位名称","功能科目（类级）","购买项目名称","购买项目内容","购买项目对应指导目录(类别)","承接主体类别","购买方式","金额合计","按资金来源划分"]
[{"$nulls":8},"本级财政拨款收入","纳入预算管理的专项收入","纳入预算管理的行政事业性收费收入","纳入预算管理的政府性基金收入"]
["抚顺市政府办公室机关综合服务中心"]
["我部门无此项支出，本表为空。"]

{"sheet":"整体绩效18","index":40,"n_rows":38,"n_cols":8,"rows_kept":38,"merged":[[0,0,0,14],[2,0,2,2],[3,1,3,7],[4,0,9,0],[4,1,4,4],[4,5,4,7],[5,1,5,4],[5,5,5,7],[6,1,6,4],[6,5,6,7],[7,1,7,4],[7,5,7,7],[8,1,8,4],[8,5,8,7],[9,1,9,4],[9,5,9,7],[10,1,10,7],[11,0,37,0],[12,1,17,1],[13,2,15,2],[16,2,17,2],[18,1,20,1],[18,2,20,2],[21,1,27,1],[23,2,24,2],[28,1,29,1],[28,2,29,2],[30,1,36,1],[30,2,31,2],[32,2,33,2],[34,2,36,2]],"flags":["formulas_cached_only"]}
["                   2023年部门（单位）整体绩效目标表"]
[{"$nulls":7},"公开表18"]
["部门名称： 抚顺市政府办公室机关综合服务中心",{"$nulls":6},"单位：万元"]
["部门（单位）名称","013002抚顺市政府办公室机关综合服务中心-210400000"]
["年度主要任务","对应项目",{"$nulls":3},"预算资金情况"]
[null,"基本支出人员经费（保工资）",{"$nulls":3},849.39]
[null,"基本支出人员经费（刚性）",{"$nulls":3},178.79]
[null,"基本支出公用经费（保工资）",{"$nulls":3},{"v":14.6,"d":"14.60"}]
[null,"基本支出公用经费（保运转）",{"$nulls":3},239.07]
[null,"基本支出公用经费（刚性）",{"$nulls":3},374.24]
["年度绩效目标","1.合理利用财政资金，确保机关餐饮服务高质量运行。认真贯彻落实习近平总书记关于厉行节约反对浪费重要批示精神，强化食材采购、存储、加工等环节监督和管控，通过内部节约、分段开餐等举措，推行小份主食，创新特色菜，保证食堂菜品品质，提升综合服务质量。严格贯彻市防疫指挥部常态化疫情防控工作要求，强化消毒消杀工作，严格落实食堂工作人员出市、省报备制度，为政府办公区全体人员营造安全、放心、满意的餐品及用餐环境。认真落实省、市财政部门运用政府采购政策支持乡村产业振兴工作任务，积极克服自身困难，根据食堂实际和季节因素，完成年度扶贫产品采购任务。\n2.做好机关食堂社会化外包服务管理工作。结合中心食堂工作实际，充分发挥社会化承包商优势，利用餐饮公司丰富社会化餐饮管理经验，做好机关食堂餐饮管理。定期组织相关部门对承包商餐饮质量、服务品质、环境运营等各方面进行全面监督考评，确保承包商提供高质量服务。\n3.全面做好市级行政办公区运维工作。认真做好市级办公区日常物业保洁、维修维护、防疫消杀等相关工作，从各方面对提供服务的物业公司进行综合监督考评。针对机关后勤运行特点，落实安全责任，加强定期巡检，及时解决报修问题，定期组织电梯救援、停电停水等应急演练，优化应急处置预案，及时检查、更换和维修重要基础设施设备。加强会议服务保障，定期开展会议设备调试检查、会场人员紧急疏散应急演练，及时发现问题，立即进行处理，消除故障隐患。\n4.加强市级公务车辆管理。强化制度建设，修改和完善相关管理制度，严格规范公务用车管理、使用等工作，加强派车、保险、维修、加油日常精细化管理，坚决避免重大事故。为全市大型会议、公务出行任务提供优质的服务保障，高质量完成公务用车服务工作。"]
["年度绩效指标","一级指标","二级指标","三级指标","运算符号","指标值","度量单位","完成时限"]
[null,"履职效能","重点工作履行情况","重点工作办结率","=","100","%","2023-12"]
[null,null,"整体工作完成情况","工作完成及时率","=","100","%","2023-12"]
[{"$nulls":3},"工作质量达标率","=","100","%","2023-12"]
[{"$nulls":3},"总体工作完成率","=","100","%","2023-12"]
[null,null,"基础管理","依法行政能力",null,"管理规范",null,"2023-12"]
[{"$nulls":3},"综合管理水平",null,"管理规范",null,"2023-12"]
[null,"预算执行","预算执行效率","结转结余变动率","<=","0","%","2023-12"]
[{"$nulls":3},"预算调整率","<=","5","%","2023-12"]
[{"$nulls":3},"预算执行率","=","100","%","2023-12"]
[null,"管理效率","预算编制管理","预算绩效目标覆盖率","=","100","%","2023-12"]
[null,null,"预算监督管理","预决算公开情况",null,"全部公开",null,"2023-12"]
[null,null,"预算收支管理","预算收入管理规范性",null,"管理规范",null,"2023-12"]
[{"$nulls":3},"预算支出管理规范性",null,"管理规范",null,"2023-12"]
[null,null,"财务管理","内控制度有效性",null,"制度有效",null,"2023-12"]
[null,null,"资产管理","固定资产利用率","=","100","%","2023-12"]
[null,null,"业务管理","政府采购管理违法违规行为发生次数","=","0","次","2023-12"]
[null,"运行成本","成本控制成效","“三公”经费变动率","<=","0","%","2023-12"]
[{"$nulls":3},"在职人员控制率","<=","100","%","2023-12"]
[null,"社会效应","社会效益","后勤服务保障完成率",">=","90","%","2023-12"]
[{"$nulls":3},"市级办公区公务用车保障及时率",">=","90","%","2023-12"]
[null,null,"生态效益","市级办公区各食堂“厉行节约 反对浪费”宣传次数",">=","2","次数","2023-12"]
[{"$nulls":3},"市级办公区各食堂残食量、厨余垃圾监管控制次数",">=","4","次数","2023-12"]
[null,null,"服务对象满意度","市级办公区各食堂餐饮服务满意度",">=","95","%","2023-12"]
[{"$nulls":3},"市级办公区公务用车保障满意度",">=","95","%","2023-12"]
[{"$nulls":3},"市级办公区后勤保障服务满意度",">=","95","%","2023-12"]
[null,"可持续性","体制机制改革","相关制度完善性",null,"合格",null,"2023-12"]

{"sheet":"项目绩效19","index":41,"n_rows":172,"n_cols":8,"rows_kept":172,"merged":[[0,0,0,14],[2,0,2,2],[3,1,3,7],[4,1,4,3],[4,5,4,7],[5,1,5,7],[6,1,6,7],[7,0,19,0],[8,1,13,1],[8,2,9,2],[10,2,11,2],[14,1,17,1],[18,1,19,1],[22,1,22,7],[23,1,23,3],[23,5,23,7],[24,1,24,7],[25,1,25,7],[26,0,38,0],[27,1,32,1],[27,2,28,2],[29,2,30,2],[33,1,36,1],[37,1,38,1],[41,1,41,7],[42,1,42,3],[42,5,42,7],[43,1,43,7],[44,1,44,7],[45,0,57,0],[46,1,51,1],[46,2,47,2],[48,2,49,2],[52,1,55,1],[56,1,57,1],[60,1,60,7],[61,1,61,3],[61,5,61,7],[62,1,62,7],[63,1,63,7],[64,0,76,0],[65,1,70,1],[65,2,66,2],[67,2,68,2],[71,1,74,1],[75,1,76,1],[79,1,79,7],[80,1,80,3],[80,5,80,7],[81,1,81,7],[82,1,82,7],[83,0,95,0],[84,1,89,1],[84,2,85,2],[86,2,87,2],[90,1,93,1],[94,1,95,1],[98,1,98,7],[99,1,99,3],[99,5,99,7],[100,1,100,7],[101,1,101,7],[102,0,114,0],[103,1,108,1],[103,2,104,2],[105,2,106,2],[109,1,112,1],[113,1,114,1],[117,1,117,7],[118,1,118,3],[118,5,118,7],[119,1,119,7],[120,1,120,7],[121,0,133,0],[122,1,127,1],[122,2,123,2],[124,2,125,2],[128,1,131,1],[132,1,133,1],[136,1,136,7],[137,1,137,3],[137,5,137,7],[138,1,138,7],[139,1,139,7],[140,0,152,0],[141,1,146,1],[141,2,142,2],[143,2,144,2],[147,1,150,1],[151,1,152,1],[155,1,155,7],[156,1,156,3],[156,5,156,7],[157,1,157,7],[158,1,158,7],[159,0,171,0],[160,1,165,1],[160,2,161,2],[162,2,163,2],[166,1,169,1],[170,1,171,1]],"flags":["formulas_cached_only"]}
["                                  2023年部门预算项目（政策）绩效目标表"]
[{"$nulls":7},"公开表19"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":6},"单位：万元"]
["项目(政策)名称","购买服务人员"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",{"v":1204.35,"d":"1,204.35"}]
["总体目标","保障市民服务中心物业保洁购买服务、驻京联络处购买服务、食堂外包服务费、社保大厦购买服务、社保维保购买服务、变电所、电梯检测购买服务、会议室音视频购买服务。"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"服务期限","=","365","天","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"购买服务达标率",">=","95","%","2023-12"]
[null,null,"时效指标","服务响应及时率",">=","95","%","2023-12"]
[null,null,"成本指标","预算成本控制额","<=","12043500","元","2023-12"]
[null,"效益指标","经济效益指标","资金精准使用情况","=","100","%","2023-12"]
[null,null,"社会效益指标","确保机关事业单位平稳运行",null,"平稳运行",null,"2023-12"]
[null,null,"生态效益指标","公共设施正常运行、场所整洁",null,"平稳运行",null,"2023-12"]
[null,null,"可持续影响指标","保障水平",null,"足额保障",null,"2023-12"]
[null,"满意度指标","服务对象满意度指标","机关事业单位干部群众满意度",">=","95","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","95","%","2023-12"]
[]
[]
["项目(政策)名称","信访维稳经费"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",29.24]
["总体目标","为我市在京的信访维稳工作提供相应的服务和保障工作任务。"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"宣传《信访工作条例》",">=","5","次","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"预算执行率",">=","100","%","2023-12"]
[null,null,"时效指标","保障及时率","=","100","%","2023-12"]
[null,null,"成本指标","按标准保障率","=","100","%","2023-12"]
[null,"效益指标","经济效益指标","对经济发展的促进作用",null,"内引外联",null,"2023-12"]
[null,null,"社会效益指标","促进地区发展",null,"服务地方",null,"2023-12"]
[null,null,"生态效益指标","保障公共设施正常运行",null,"平稳运行",null,"2023-12"]
[null,null,"可持续影响指标","保障水平",null,"足额保障",null,"2023-12"]
[null,"满意度指标","服务对象满意度指标","地方政府及部门满意度",">=","100","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","100","%","2023-12"]
[]
[]
["项目(政策)名称","污水垃圾处理"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",11.92]
["总体目标","完成市民服务中心、振兴大厦、社保大厦、附属楼、监察委、党派楼等办公区垃圾清运工作及污水提升井、化粪池处理购买服务。"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"项目成本控制率","<=","100","%","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"生活污水处理率",">=","100","%","2023-12"]
[null,null,"时效指标","保障及时率","=","100","%","2023-12"]
[null,null,"成本指标","预算成本控制","=","14.9","万元","2023-12"]
[null,"效益指标","经济效益指标","经费使用效益",null,"实际效益",null,"2023-12"]
[null,null,"社会效益指标","确保机关事业单位平稳运行",null,"平稳运行",null,"2023-12"]
[null,null,"生态效益指标","保障公共设施正常运行",null,"平稳运行",null,"2023-12"]
[null,null,"可持续影响指标","保障水平",null,"足额保障",null,"2023-12"]
[null,"满意度指标","服务对象满意度指标","机关事业单位干部群众满意度",">=","95","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","95","%","2023-12"]
[]
[]
["项目(政策)名称","社保大厦运行保障经费"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",29.66]
["总体目标","保障社保大厦正常运转"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"项目成本控制率","<=","100","%","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"支付准确率",">=","100","%","2023-12"]
[null,null,"时效指标","资金拨付及时率",">=","100","%","2023-12"]
[null,null,"成本指标","按标准保障率","=","100","%","2023-12"]
[null,"效益指标","经济效益指标","经费使用效益",null,"实际效益",null,"2023-12"]
[null,null,"社会效益指标","确保机关事业单位平稳运行",null,"平稳运行",null,"2023-12"]
[null,null,"生态效益指标","保障公共设施正常运行",null,"平稳运行",null,"2023-12"]
[null,null,"可持续影响指标","水资源利用率",">=","95","%","2023-12"]
[null,"满意度指标","服务对象满意度指标","机关事业单位干部群众满意度",">=","95","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","95","%","2023-12"]
[]
[]
["项目(政策)名称","市政府办公室综合保障中心运行保障"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",61.23]
["总体目标","1.设立24时报修电话；2.定期巡查设备设计；3.特种设计进行定期检验检测；4.及时处理报修故障；5.做好物业考核监督。"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"项目成本控制率","<=","100","%","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"预算执行率",">=","100","%","2023-12"]
[null,null,"时效指标","资金拨付及时率","=","100","%","2023-12"]
[null,null,"成本指标","预算成本控制","<=","93.22","万元","2023-12"]
[null,"效益指标","经济效益指标","日常维修成本节约率","<=","0.1","%","2023-12"]
[null,null,"社会效益指标","确保机关事业单位平稳运行",null,"平稳运行",null,"2023-12"]
[null,null,"生态效益指标","保障公共设施正常运行",null,"平稳运行",null,"2023-12"]
[null,null,"可持续影响指标","保障水平",null,"足额保障",null,"2023-12"]
[null,"满意度指标","服务对象满意度指标","机关事业单位干部群众满意度",">=","95","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","95","%","2023-12"]
[]
[]
["项目(政策)名称","驻京联络处运行费"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",{"v":39,"d":"39.00"}]
["总体目标","2023年全年，驻京联络处按照市经济合作发展服务中心总体工作要求，围绕我市经济和社会发展重心，在京开展业务工作。完成与中央、省市属地驻京及有关部门工作协调、联络工作任务；完成了解掌握国家、部委出台的政策、经贸信息，收集、掌握国内外经贸发展经验，为抚顺经贸发展、招商引资决策提供服务工作任务；完成为抚顺市在京群众提供公共服务、援助和帮助工作任务；完成为抚顺党群、行政机关有关部门及企事业单位来京提供服务工作任务；完成利用首都地缘优势，协调、衔接参加北京地区商协会、团体的经贸交流活动，提供推介抚顺企业、项目、品牌等经济交流合作服务工作任务。"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"经费足额发放率",">=","100","%","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"预算执行率",">=","100","%","2023-12"]
[null,null,"时效指标","保障及时率","=","100","%","2023-12"]
[null,null,"成本指标","按标准保障率","=","100","%","2023-12"]
[null,"效益指标","经济效益指标","对经济发展的促进作用",null,"内引外联",null,"2023-12"]
[null,null,"社会效益指标","促进地区发展",null,"服务地方",null,"2023-12"]
[null,null,"生态效益指标","保障公共设施正常运行",null,"足额保障",null,"2023-12"]
[null,null,"可持续影响指标","保障水平",null,"足额保障",null,"2023-12"]
[null,"满意度指标","服务对象满意度指标","地方政府及部门满意度",">=","100","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","100","%","2023-12"]
[]
[]
["项目(政策)名称","食堂食材成本运行服务费"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",{"v":903,"d":"903.00"}]
["总体目标","长期目标：为提高食材采购预算执行效率，保证食品卫生安全及良好的服务品质，抚顺市政府办机关综合服务中心采取政府采购形式，公开招标供货商，供给中心7家食堂原材料，并对供货商进行全面监督，在保证原材料数质量的前提下降低食堂原材料运行成本，安全、合理、科学、经济地保证市级办公区各食堂顺利运行，提供良好的餐饮服务。年度目标：采取政府采购分包招标的方式实施该项目，由具有食品安全及供货资质的公司按原材料分类别、供货方向供给原材料，并接受中心监督，保障市级办公区7家食堂顺利运行，保证食品卫生安全，更好地为市级办公区机关人员提供优质的餐饮服务。"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"食品安全监督抽检批次",">=","12","批次","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"食品卫生合格率","=","100","%","2023-12"]
[null,null,"时效指标","保障及时率","=","100","%","2023-12"]
[null,null,"成本指标","按标准保障率","=","100","%","2023-12"]
[null,"效益指标","经济效益指标","采购节约资金",">=","1","万元","2023-12"]
[null,null,"社会效益指标","确保机关事业单位平稳运行",null,"平稳运行",null,"2023-12"]
[null,null,"生态效益指标","节能环保",null,"节能环保",null,"2023-12"]
[null,null,"可持续影响指标","保障水平",null,"足额保障",null,"2023-12"]
[null,"满意度指标","服务对象满意度指标","机关事业单位干部群众满意度",">=","95","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","95","%","2023-12"]
[]
[]
["项目(政策)名称","食堂运行保障费"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",132.25]
["总体目标","确保政府集中办公区6家食堂正常运转"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"项目成本控制率","<=","100","%","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"支付准确率",">=","100","%","2023-12"]
[null,null,"时效指标","保障及时率","=","100","%","2023-12"]
[null,null,"成本指标","按标准发放率","=","100","%","2023-12"]
[null,"效益指标","经济效益指标","经费使用效益",null,"实际效益",null,"2023-12"]
[null,null,"社会效益指标","确保机关事业单位平稳运行",null,"平稳运行",null,"2023-12"]
[null,null,"生态效益指标","保障公共设施正常运行",null,"平稳运行",null,"2023-12"]
[null,null,"可持续影响指标","保障水平",null,"足额保障",null,"2023-12"]
[null,"满意度指标","服务对象满意度指标","机关事业单位干部群众满意度",">=","95","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","95","%","2023-12"]
[]
[]
["项目(政策)名称","社保大厦食堂外包服务经费"]
["主管部门","抚顺市人民政府办公室",null,null,"实施单位","抚顺市政府办公室机关综合服务中心"]
["预算资金情况 ",{"v":159,"d":"159.00"}]
["总体目标","长期目标：为提高预算执行效率，促进党风廉政建设工作成效，保证食品卫生安全及良好的服务品质，通过外包服务模式保障市民服务中心1号楼、振兴大厦、监察委、党派楼共6家食堂日常运行，科学、合理、经济地解决市级办公区机关干部的就餐问题，提供良好的后勤服务。年度目标：采取“政府购买服务”的方式实施该项目，由具有餐饮资质的公司进行管理，实行管办分离，保障市级办公区6家食堂顺利运行，保证食品卫生安全，更好地为市集中办公区机关人员提供优质的餐饮服务。"]
["绩效指标","一级指标","二级指标","三级指标","运算\n符号","指标值","度量\n单位","完成时限"]
[null,"产出指标","数量指标","足额保障率","=","100","%","2023-12"]
[{"$nulls":3},"食品安全监督抽检批次",">=","12","批次","2023-12"]
[null,null,"质量指标","正常运转率","=","100","%","2023-12"]
[{"$nulls":3},"食品卫生合格率","=","100","%","2023-12"]
[null,null,"时效指标","工作进度达标率","=","100","%","2023-12"]
[null,null,"成本指标","项目成本控制率","<=","100","%","2023-12"]
[null,"效益指标","经济效益指标","资金精准使用情况","=","100","%","2023-12"]
[null,null,"社会效益指标","确保机关事业单位平稳运行",null,"平稳运行",null,"2023-12"]
[null,null,"生态效益指标","节能环保",null,"节能环保",null,"2023-12"]
[null,null,"可持续影响指标","保障水平",null,"足额保障",null,"2023-12"]
[null,"满意度指标","服务对象满意度指标","机关事业单位干部群众满意度",">=","95","%","2023-12"]
[null,null,"社会公众满意度指标","服务群众满意度",">=","95","%","2023-12"]

{"sheet":"专项资金20","index":42,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,0,0,14],[2,0,2,2],[3,0,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[5,0,5,1],[6,0,6,1]],"flags":["formulas_cached_only"]}
["                2023年部门管理专项资金预算表"]
[{"$nulls":4},"公开表20"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":3},"单位：万元"]
["项     目",null,"总计","已分配数","未分配数"]
[]
["合     计"]
[]
["我部门无此项支出，本表为空。"]

{"sheet":"机关运行经费21","index":43,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[3,0,5,0],[3,1,4,3],[3,4,5,4],[3,5,5,5]],"flags":["formulas_cached_only"]}
["2023年部门一般公共预算机关运行经费明细表"]
[{"$nulls":5},"公开表21"]
["部门名称：抚顺市政府办公室机关综合服务中心",{"$nulls":4},"单位：万元"]
["单位名称","科目代码",null,null,"科目名称","2023年预算"]
[]
[null,"类","款","项"]
["抚顺市政府办公室机关综合服务中心",{"$nulls":3},"合计",627.91]
[null,"302",null,null,"商品和服务支出",627.91]
[null,null,"01",null,"  办公费",{"v":23,"d":"23.00"}]
[null,"  ","  ","01","    办公费",{"v":23,"d":"23.00"}]
[null,null,"07",null,"  邮电费",{"v":3.8,"d":"3.80"}]
[{"$nulls":3},"01","    邮电费",{"v":3.8,"d":"3.80"}]
[null,null,"08",null,"  取暖费",{"v":56,"d":"56.00"}]
[null,"  ","  ","04","    公用取暖费",{"v":56,"d":"56.00"}]
[null,null,"26",null,"  劳务费",374.24]
[null,"  ","  ","01","    劳务费（临时用工、劳务派遣）",374.24]
[null,null,"28",null,"  工会经费",13.02]
[null,"  ","  ","01","    工会经费（上缴）",{"v":5.2,"d":"5.20"}]
[{"$nulls":3},"02","    工会经费（留存）",7.81]
[null,null,"31",null,"  公务用车运行维护费",{"v":147,"d":"147.00"}]
[null,"  ","  ","01","    公务用车运行维护费（已车改）",{"v":147,"d":"147.00"}]
[null,null,"99",null,"  其他商品和服务支出",10.85]
[{"$nulls":3},"01","    其他商品和服务支出",10.85]