{"text_format":"2","workbook":"xls","n_sheets":11,"sheets":["1-收支总表","2-收入总表","3-支出总表","4-财政拨款收支总表","5-一般公共预算支出总表","6-一般公共预算基本支出","7-“三公”经费","8-政府性基金预算支出总表","9-转移支付","表10-整体绩效目标","表11-项目绩效目标"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":22,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1-收支总表","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
["附件1"]
["部门收支预算总体情况表"]
[null,null,null,"单位：万元"]
["收                入",null,"支                出"]
["项        目","2021年预算","项        目","2021年预算"]
["一、一般公共预算",0,"一、基本支出",695.58]
["二、政府性基金预算",0,"    人员支出",495.12]
["三、财政专户管理的事业收入",0,"    公用支出",200.46]
["四、事业收入(含批准留用)",0,"二、项目支出",749.58]
["五、事业单位经营收入",1405.16,"    专项业务费",749.58]
["六、上级补助收入",0,"    发展经费",0]
["七、附属单位上缴收入",0,"    基建项目",0]
["八、历年结余",40,"三、事业单位经营支出",0]
["九、其他收入",0,"四、市对区转移支付支出",0]
["十、其他资金",0]
[]
[]
[]
["收    入    总    计",1445.16,"支    出    总    计",1445.16]

{"sheet":"2-收入总表","index":1,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":false,"merged":[[4,12,5,12],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,4,5,4],[4,5,5,5],[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
["附件2"]
["部门收入预算总体情况表"]
[{"$nulls":12},"    单位：万元"]
["单位编码","单位名称","合计","资    金    来    源"]
[null,null,null,"一般公共预算收入","政府性基金预算收入","财政专户管理的事业收入","事业收入(含批准留用)","事业单位经营收入","上级补助收入","附属单位上缴收入","历年结余","其他收入","其他资金"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",1445.16,0,0,0,0,1405.16,0,0,40,0,0]
["359002","厦门市妇女儿童活动中心",1445.16,0,0,0,0,1405.16,0,0,40,0,0]

{"sheet":"3-支出总表","index":2,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["附件3"]
["部门支出预算总体情况表"]
[{"$nulls":5},"单位：万元"]
["科目编码","支出功能分类科目","基本支出","项目支出","事业单位经营支出","市对区转移支付支出"]
[null,"合计",695.58,749.58,0,0]
["359","市妇联",695.58,749.58,0,0]
["  201","  一般公共服务支出",623.33,749.58,0,0]
["    20129","    群众团体事务",623.33,749.58,0,0]
["      2012950","      事业运行",623.33,749.58,0,0]
["  208","  社会保障和就业支出",53.02,0,0,0]
["    20805","    行政事业单位养老支出",53.02,0,0,0]
["      2080502","      事业单位离退休",11.8,0,0,0]
["      2080505","      机关事业单位基本养老保险缴费支出",27.48,0,0,0]
["      2080506","      机关事业单位职业年金缴费支出",13.74,0,0,0]
["  210","  卫生健康支出",19.23,0,0,0]
["    21011","    行政事业单位医疗",19.23,0,0,0]
["      2101102","      事业单位医疗",12.62,0,0,0]
["      2101199","      其他行政事业单位医疗支出",6.61,0,0,0]

{"sheet":"4-财政拨款收支总表","index":3,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
["附件4"]
["财政拨款收支预算总体情况表"]
[null,null,null,"单位：万元"]
["收                入",null,"支                出"]
["项        目","2021年预算","项        目","2021年预算"]
["一、一般公共预算",null,"一、基本支出"]
["二、政府性基金预算",null,"    人员支出"]
[null,null,"    公用支出"]
[null,null,"二、项目支出"]
[null,null,"    专项业务费"]
[null,null,"    发展经费"]
[null,null,"    基建项目"]
[null,null,"三、市对区转移支付支出"]
{"$rows_empty":9}
["收    入    总    计",null,"支    出    总    计"]

{"sheet":"5-一般公共预算支出总表","index":4,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
["附件5"]
["一般公共预算支出情况表"]
[{"$nulls":4},"单位：万元"]
["科目编码","支出功能分类科目","2021年预算"]
[null,null,"小计","基本支出","项目支出"]

{"sheet":"6-一般公共预算基本支出","index":5,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["附件6"]
["一般公共预算基本支出情况表（经济分类款级科目）"]
[{"$nulls":4},"单位：万元"]
["部门预算支出经济分类科目",null,"2021年基本支出"]
["科目编码","科目名称","小计","人员支出 ","公用支出"]

{"sheet":"7-“三公”经费","index":6,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[[10,0,10,1]],"flags":["formulas_cached_only"]}
["附件7"]
["一般公共预算“三公”经费支出情况表"]
[null,"单位：万元"]
["项目","2021年预算"]
["合计"]
["1、因公出国（境）费用"]
["2、公务接待费"]
["3、公务用车费"]
["       其中：（1）公务用车运行维护费"]
["             （2）公务用车购置费"]

{"sheet":"8-政府性基金预算支出总表","index":7,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
["附件8"]
["政府性基金预算支出情况表"]
[{"$nulls":4},"单位：万元"]
["科目编码","支出功能分类科目","2021年预算"]
[null,null,"小计","基本支出","项目支出"]

{"sheet":"9-转移支付","index":8,"n_rows":4,"n_cols":8,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1],[3,6,4,6],[3,7,4,7],[3,5,4,5],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["附件9"]
["市对区转移支付支出预算表"]
[{"$nulls":7},"单位：万元"]
["单位编码","单位名称","功能科目编码","功能科目名称","资金性质","转移支付类型","转移支付项目名称","2021年预算"]

{"sheet":"表10-整体绩效目标","index":9,"n_rows":11,"n_cols":9,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,0,1,8],[2,0,2,8],[5,0,9,0],[10,0,19,0],[13,2,13,3],[18,1,19,1],[15,1,17,1],[4,1,4,8],[10,2,10,3],[11,2,12,3],[11,4,12,4],[11,5,14,6],[14,2,14,3],[11,1,14,1],[11,8,14,8],[11,7,14,7],[10,5,10,6],[15,8,17,8],[15,2,15,3],[17,2,17,3],[18,8,19,8],[18,7,19,7],[18,5,19,6],[15,5,17,6],[15,7,17,7],[16,2,16,3],[18,2,18,3],[19,2,19,3]],"flags":["formulas_cached_only"]}
["附件10"]
["XXX部门整体支出绩效目标表"]
["（2021年度）"]
[{"$nulls":8},"单位：万元"]
["单位名称","XXXXXX"]
["预算金额\n（万元）","支出结构","资金总额","其中：财政资金","投入计划\n（分季度）","支出结构","资金总额","其中：财政资金","投入计划\n（分季度）"]
[null,"人员支出",null,null,null,"基建项目"]
[null,"公用支出",null,null,null,"事业单位经营支出"]
[null,"专项业务费",null,null,null,"市对区转移支付支出"]
[null,"发展经费",null,null,null,"合计"]
["绩效目标","年度工作任务","绩效指标",null,"目标值（量化）","涉及项目",null,"涉及财政资金","备注"]

{"sheet":"表11-项目绩效目标","index":10,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,0,1,6],[2,0,2,6],[8,0,10,0],[11,0,19,0],[8,4,8,6],[9,2,9,6],[10,2,10,6],[3,1,3,2],[4,1,4,2],[5,0,7,0],[5,1,5,6],[6,1,6,6],[7,1,7,6],[3,4,3,6],[4,4,4,6],[18,5,18,6],[19,5,19,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[14,5,14,6],[15,5,15,6],[16,5,16,6],[17,5,17,6]],"flags":["formulas_cached_only"]}
["附件11"]
["XXXXX项目绩效目标表"]
["（2021年）"]
["项目名称",null,null,"实施期限"]
["实施单位",null,null,"主管部门"]
["总目标","1、"]
[null,"2、"]
[null,"3、"]
["投入目标","预算资金","万元","其中：\n财政拨款数","万元"]
[null,"资金使用范围"]
[null,"资金投入计划"]
["绩效指标","一级指标","二级指标","三级指标","目标值（量化）","上年度完成情况\n（或目标设定依据）\n"]
[null,"产出"]
[null,"产出"]
[null,"……"]
[null,"效益"]
[null,"效益"]
[null,"……"]
[null,"满意度"]
[null,"……"]