{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["部门收支总表","部门收入总表","部门支出总表（按部门经济科目）","部门支出总表（按政府预算科目）","部门财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表（纵向）","一般公共预算基本支出表（横向）","政府性基金预算支出表（按部门经济科目）","政府性基金预算支出表（按政府预算科目）","一般公共预算“三公”经费支出表","部门整体支出预算绩效目标表","项目支出预算绩效目标表","专项支出预算绩效目标表"],"not_rendered":{"external_links":1,"defined_names":28},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["2021年部门收支总表"]
["单位名称：市政协",{"$nulls":6},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本  年  预  算","项  目（按部门预算经济分类）","本  年  预  算","项  目（按政府预算经济分类）","本  年  预  算","功  能  科  目","本  年  预  算"]
["一、公共财政预算拨款",1649.26,"一、基本支出",1214.19,"一、机关工资福利支出",793.43,"[201]一般公共服务支出",1402.06]
["二、纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"    工资福利支出",793.43,"二、机关商品和服务支出",777.69,"[202]外交支出",{"v":0,"d":"0.00"}]
["三、政府性基金拨款",{"v":0,"d":"0.00"},"    一般商品和服务支出",361.62,"三、机关资本性支出（一）",{"v":0,"d":"0.00"},"[203]国防支出",{"v":0,"d":"0.00"}]
["四、财政专户拨款",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",59.14,"四、机关资本性支出（二）",{"v":0,"d":"0.00"},"[204]公共安全支出",{"v":0,"d":"0.00"}]
["五、未纳入财政专户的自有资金",{"v":0,"d":"0.00"},"二、项目支出",435.07,"五、对事业单位经常性补助",{"v":19,"d":"19.00"},"[205]教育支出",{"v":0,"d":"0.00"}]
[null,null,"    项目工资福利支出",{"v":0,"d":"0.00"},"六、对事业单位资本性补助",{"v":0,"d":"0.00"},"[206]科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"    项目商品和服务支出",435.07,"七、对企业补助",{"v":0,"d":"0.00"},"[207]文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"    项目对个人和家庭的补助支出",{"v":0,"d":"0.00"},"八、对企业资本性支出",{"v":0,"d":"0.00"},"[208]社会保障和就业支出",96.11]
[null,null,"    债务利息及费用支出",{"v":0,"d":"0.00"},"九、对个人和家庭的补助",59.14,"[209]社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"十、对社会保障基金补助",{"v":0,"d":"0.00"},"[210]卫生健康支出",84.93]
[null,null,"    资本性支出",{"v":0,"d":"0.00"},"十一、债务利息及费用支出",{"v":0,"d":"0.00"},"[211]节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助（基本建设）",{"v":0,"d":"0.00"},"十二、其他支出",{"v":0,"d":"0.00"},"[212]城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助",{"v":0,"d":"0.00"},null,null,"[213]农林水支出",{"v":0,"d":"0.00"}]
[null,null,"    对社会保障基金补助",{"v":0,"d":"0.00"},null,null,"[214]交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},null,null,"[215]资源勘探电力信息等支出",{"v":0,"d":"0.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},null,null,"[216]商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[217]金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[219]援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[220]自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[221]住房保障支出",66.16]
[{"$nulls":6},"[222]粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[223]国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"[224]灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",1649.26,"本 年 支 出 合 计",1649.26,null,null,"[227]预备费",{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"},null,null,"[229]其他支出",{"v":0,"d":"0.00"}]
["七、附属单位上缴收入",{"v":0,"d":"0.00"},"五、上缴上级支出",{"v":0,"d":"0.00"},null,null,"[230]转移性支出",{"v":0,"d":"0.00"}]
["八、上年结余（结转）",{"v":0,"d":"0.00"},{"$nulls":4},"[231]债务还本支出",{"v":0,"d":"0.00"}]
["    其中：公共财政预算拨款结余（结转）",{"v":0,"d":"0.00"},{"$nulls":4},"[232]债务付息支出",{"v":0,"d":"0.00"}]
["    其中：财政专户结余（结转）",{"v":0,"d":"0.00"},{"$nulls":4},"[233]债务发行费用支出",{"v":0,"d":"0.00"}]
["    其中：纳入预算管理的非税收入拨款结余（结转）",{"v":0,"d":"0.00"},{"$nulls":4},"[234]抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
["    其中：政府性基金结余（结转）",{"v":0,"d":"0.00"}]
["收  入  总  计",1649.26,"支  出  总  计",1649.26,"支  出  总  计",1649.26,"支  出  总  计",1649.26]

{"sheet":"部门收入总表","index":1,"n_rows":27,"n_cols":11,"rows_kept":27,"merged":[[0,0,0,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["2021年部门收入总表"]
["单位名称：市政协",{"$nulls":9},"单位：万元"]
["科目编码","科目名称","合计","公共财政预算拨款","纳入预算管理的非税收入拨款","政府性基金预算拨款","财政专户拨款","上级补助收入","附属单位上缴收入","未纳入财政专户管理的自有资金","上年结转"]
[]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",1649.26,1649.26,{"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"}]
["201","一般公共服务支出",1402.06,1402.06,{"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"}]
["  20102","  政协事务",1396.06,1396.06,{"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"}]
["    2010201","    行政运行（政协事务）",610.47,610.47,{"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"}]
["    2010202","    一般行政管理事务（政协事务）",488.09,488.09,{"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"}]
["    2010204","    政协会议",{"v":140,"d":"140.00"},{"v":140,"d":"140.00"},{"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"}]
["    2010299","    其他政协事务支出",{"v":157.5,"d":"157.50"},{"v":157.5,"d":"157.50"},{"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"}]
["  20111","  纪检监察事务",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"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"}]
["    2011105","    派驻派出机构",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"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"}]
["208","社会保障和就业支出",96.11,96.11,{"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"}]
["  20805","  行政事业单位养老支出",93.31,93.31,{"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"}]
["    2080501","    行政单位离退休",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"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"}]
["    2080505","    机关事业单位基本养老保险缴费支出",88.21,88.21,{"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"}]
["  20899","  其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"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"}]
["    2089999","    其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"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"}]
["210","卫生健康支出",84.93,84.93,{"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"}]
["  21011","  行政事业单位医疗",84.93,84.93,{"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"}]
["    2101101","    行政单位医疗",49.91,49.91,{"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"}]
["    2101103","    公务员医疗补助",35.02,35.02,{"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"}]
["221","住房保障支出",66.16,66.16,{"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"}]
["  22102","  住房改革支出",66.16,66.16,{"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"}]
["    2210201","    住房公积金",66.16,66.16,{"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":"部门支出总表（按部门经济科目）","index":2,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["2021年部门支出总表（按部门经济科目）"]
["单位名称：市政协",{"$nulls":6},"单位：万元"]
["科目编码","科目名称","合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","工资福利支出","商品服务支出","对个人和家庭补助"]
["**","**",1,2,3,4,5,6]
[null,"合计",1649.26,1214.19,793.43,361.62,59.14,435.07]
["201","一般公共服务支出",1402.06,966.99,551.33,356.52,59.14,435.07]
["  20102","  政协事务",1396.06,966.99,551.33,356.52,59.14,429.07]
["    2010201","    行政运行（政协事务）",610.47,610.47,551.33,{"v":0,"d":"0.00"},59.14,{"v":0,"d":"0.00"}]
["    2010202","    一般行政管理事务（政协事务）",488.09,356.52,{"v":0,"d":"0.00"},356.52,{"v":0,"d":"0.00"},131.57]
["    2010204","    政协会议",{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"}]
["    2010299","    其他政协事务支出",{"v":157.5,"d":"157.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157.5,"d":"157.50"}]
["  20111","  纪检监察事务",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["    2011105","    派驻派出机构",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["208","社会保障和就业支出",96.11,96.11,91.01,{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位养老支出",93.31,93.31,88.21,{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080501","    行政单位离退休",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",88.21,88.21,88.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  20899","  其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2089999","    其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",84.93,84.93,84.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  21011","  行政事业单位医疗",84.93,84.93,84.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",49.91,49.91,49.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",35.02,35.02,35.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",66.16,66.16,66.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",66.16,66.16,66.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",66.16,66.16,66.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表（按政府预算科目）","index":3,"n_rows":27,"n_cols":15,"rows_kept":27,"merged":[[0,0,0,14],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14]],"flags":["formulas_cached_only"]}
["2021年部门支出总表（按政府预算科目）"]
["单位名称：市政协",{"$nulls":13},"单位：万元"]
["科目编码","科目名称","合计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",1649.26,793.43,777.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",1402.06,551.33,772.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  20102","  政协事务",1396.06,551.33,766.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010201","    行政运行（政协事务）",610.47,551.33,{"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"},59.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2010202","    一般行政管理事务（政协事务）",488.09,{"v":0,"d":"0.00"},488.09,{"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"}]
["    2010204","    政协会议",{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"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"}]
["    2010299","    其他政协事务支出",{"v":157.5,"d":"157.50"},{"v":0,"d":"0.00"},{"v":138.5,"d":"138.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"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"}]
["  20111","  纪检监察事务",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"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"}]
["    2011105","    派驻派出机构",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"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"}]
["208","社会保障和就业支出",96.11,91.01,{"v":5.1,"d":"5.10"},{"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"}]
["  20805","  行政事业单位养老支出",93.31,88.21,{"v":5.1,"d":"5.10"},{"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"}]
["    2080501","    行政单位离退休",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"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"}]
["    2080505","    机关事业单位基本养老保险缴费支出",88.21,88.21,{"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"}]
["  20899","  其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"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"}]
["    2089999","    其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"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"}]
["210","卫生健康支出",84.93,84.93,{"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"}]
["  21011","  行政事业单位医疗",84.93,84.93,{"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"}]
["    2101101","    行政单位医疗",49.91,49.91,{"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"}]
["    2101103","    公务员医疗补助",35.02,35.02,{"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"}]
["221","住房保障支出",66.16,66.16,{"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"}]
["  22102","  住房改革支出",66.16,66.16,{"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"}]
["    2210201","    住房公积金",66.16,66.16,{"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":"部门财政拨款收支总表","index":4,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2021年部门财政拨款收支总表"]
["单位名称：市政协",{"$nulls":4},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本  年  预  算","项         目","合    计","一般公共预算拨款","政府性基金预算拨款"]
["一、本年收入",1649.26,"一、一般公共服务支出",1402.06,1402.06,{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",1649.26,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",96.11,96.11,{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",84.93,84.93,{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探电力信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",66.16,66.16,{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出（结余结转）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"本年支出合计",1649.26,1649.26,{"v":0,"d":"0.00"}]
[null,null,"三十一、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收  入  总  计",1649.26,"支  出  总  计",1649.26,1649.26,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":5,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]],"flags":["formulas_cached_only"]}
["2021年部门一般公共预算支出表"]
["单位名称：市政协",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出"]
[]
["**","**",1,2,3]
[null,"合计",1649.26,1214.19,435.07]
["201","一般公共服务支出",1402.06,966.99,435.07]
["  20102","  政协事务",1396.06,966.99,429.07]
["    2010201","    行政运行（政协事务）",610.47,610.47,{"v":0,"d":"0.00"}]
["    2010202","    一般行政管理事务（政协事务）",488.09,356.52,131.57]
["    2010204","    政协会议",{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"}]
["    2010299","    其他政协事务支出",{"v":157.5,"d":"157.50"},{"v":0,"d":"0.00"},{"v":157.5,"d":"157.50"}]
["  20111","  纪检监察事务",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["    2011105","    派驻派出机构",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["208","社会保障和就业支出",96.11,96.11,{"v":0,"d":"0.00"}]
["  20805","  行政事业单位养老支出",93.31,93.31,{"v":0,"d":"0.00"}]
["    2080501","    行政单位离退休",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",88.21,88.21,{"v":0,"d":"0.00"}]
["  20899","  其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"}]
["    2089999","    其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",84.93,84.93,{"v":0,"d":"0.00"}]
["  21011","  行政事业单位医疗",84.93,84.93,{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",49.91,49.91,{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",35.02,35.02,{"v":0,"d":"0.00"}]
["221","住房保障支出",66.16,66.16,{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",66.16,66.16,{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",66.16,66.16,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表（纵向）","index":6,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,2,4]],"flags":["formulas_cached_only"]}
["2021年部门一般公共预算基本支出表（纵向）"]
["单位名称：市政协",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","基本支出"]
[null,null,"合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",1214.19,852.57,361.62]
["301","工资福利支出",793.43,793.43,{"v":0,"d":"0.00"}]
["  30101","  基本工资",322.95,322.95,{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",164.14,164.14,{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":56.4,"d":"56.40"},{"v":56.4,"d":"56.40"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",7.84,7.84,{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",88.21,88.21,{"v":0,"d":"0.00"}]
["  30110","  职工基本医疗保险缴费",49.91,49.91,{"v":0,"d":"0.00"}]
["  30111","  公务员医疗补助缴费",35.02,35.02,{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",66.16,66.16,{"v":0,"d":"0.00"}]
["302","商品和服务支出",361.62,{"v":0,"d":"0.00"},361.62]
["  30212","  因公出国（境）费用",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["  30217","  公务接待费",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["  30228","  工会经费",11.03,{"v":0,"d":"0.00"},11.03]
["  30229","  福利费",21.96,{"v":0,"d":"0.00"},21.96]
["  30231","  公务用车运行维护费",{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"}]
["  30239","  其他交通费用",62.41,{"v":0,"d":"0.00"},62.41]
["  30299","  其他商品和服务支出",186.22,{"v":0,"d":"0.00"},186.22]
["303","对个人和家庭的补助",59.14,59.14,{"v":0,"d":"0.00"}]
["  30301","  离休费",22.05,22.05,{"v":0,"d":"0.00"}]
["  30302","  退休费",34.88,34.88,{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助",2.21,2.21,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表（横向）","index":7,"n_rows":24,"n_cols":35,"rows_kept":24,"merged":[[0,0,0,34],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,34],[3,3,3,14],[3,15,3,27],[3,28,3,34]],"flags":["formulas_cached_only"]}
["2021年部门一般公共预算基本支出表（横向）"]
["单位名称：市政协",{"$nulls":33},"单位：万元"]
["科目编码","科目名称","合计","基本支出"]
[{"$nulls":3},"工资福利支出",{"$nulls":11},"商品和服务支出",{"$nulls":12},"对个人和家庭补助支出"]
[{"$nulls":3},"小计","基本工资","津补贴","奖金","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","其他工资福利支出","小计","运转经费1","运转经费2","工会经费","福利费","公务用车运行维护费（未参加车改单位）","公务用车运行维护费（参加车改单位）","基层党组织活动经费","机关党员教育经费","离退休干部党组织工作经费","公务交通补贴（车改单位）","离休公务费","退休人员公务费","小计","离休费","退休费","遗属补助（生活补助）","伤残津贴","独生子女费","其他对个人和家庭的补助支出"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33]
[null,"合计",1214.19,793.43,322.95,164.14,{"v":56.4,"d":"56.40"},7.84,88.21,{"v":0,"d":"0.00"},49.91,35.02,{"v":2.8,"d":"2.80"},66.16,{"v":0,"d":"0.00"},361.62,{"v":47.2,"d":"47.20"},{"v":147.8,"d":"147.80"},11.03,21.96,{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},11.03,0.24,{"v":5.1,"d":"5.10"},62.41,{"v":0.6,"d":"0.60"},2.25,59.14,22.05,34.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.21,{"v":0,"d":"0.00"}]
["201","一般公共服务支出",966.99,551.33,322.95,164.14,{"v":56.4,"d":"56.40"},7.84,{"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"},356.52,{"v":47.2,"d":"47.20"},{"v":147.8,"d":"147.80"},11.03,21.96,{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},11.03,0.24,{"v":0,"d":"0.00"},62.41,{"v":0.6,"d":"0.60"},2.25,59.14,22.05,34.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.21,{"v":0,"d":"0.00"}]
["  20102","  政协事务",966.99,551.33,322.95,164.14,{"v":56.4,"d":"56.40"},7.84,{"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"},356.52,{"v":47.2,"d":"47.20"},{"v":147.8,"d":"147.80"},11.03,21.96,{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},11.03,0.24,{"v":0,"d":"0.00"},62.41,{"v":0.6,"d":"0.60"},2.25,59.14,22.05,34.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.21,{"v":0,"d":"0.00"}]
["    2010201","    行政运行（政协事务）",610.47,551.33,322.95,164.14,{"v":56.4,"d":"56.40"},7.84,{"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"},{"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"},59.14,22.05,34.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.21,{"v":0,"d":"0.00"}]
["    2010202","    一般行政管理事务（政协事务）",356.52,{"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"},356.52,{"v":47.2,"d":"47.20"},{"v":147.8,"d":"147.80"},11.03,21.96,{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},11.03,0.24,{"v":0,"d":"0.00"},62.41,{"v":0.6,"d":"0.60"},2.25,{"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"}]
["208","社会保障和就业支出",96.11,91.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"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":5.1,"d":"5.10"},{"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"}]
["  20805","  行政事业单位养老支出",93.31,88.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.21,{"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":5.1,"d":"5.10"},{"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":5.1,"d":"5.10"},{"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"}]
["    2080501","    行政单位离退休",{"v":5.1,"d":"5.10"},{"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":5.1,"d":"5.10"},{"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":5.1,"d":"5.10"},{"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"}]
["    2080505","    机关事业单位基本养老保险缴费支出",88.21,88.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.21,{"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"},{"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"}]
["  20899","  其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"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":2.8,"d":"2.80"},{"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"},{"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"}]
["    2089999","    其他社会保障和就业支出",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"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":2.8,"d":"2.80"},{"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"},{"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"}]
["210","卫生健康支出",84.93,84.93,{"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"},49.91,35.02,{"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"},{"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"}]
["  21011","  行政事业单位医疗",84.93,84.93,{"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"},49.91,35.02,{"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"},{"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"}]
["    2101101","    行政单位医疗",49.91,49.91,{"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"},49.91,{"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"},{"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"}]
["    2101103","    公务员医疗补助",35.02,35.02,{"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"},35.02,{"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"},{"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"}]
["221","住房保障支出",66.16,66.16,{"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"},66.16,{"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"},{"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"}]
["  22102","  住房改革支出",66.16,66.16,{"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"},66.16,{"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"},{"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"}]
["    2210201","    住房公积金",66.16,66.16,{"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"},66.16,{"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"},{"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":"政府性基金预算支出表（按部门经济科目）","index":8,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,6],[2,7,3,7]],"flags":["formulas_cached_only"]}
["2021年部门政府性基金预算支出表（按部门经济科目）"]
["单位名称：市政协",{"$nulls":6},"单位：万元"]
["科目编码","科目名称","合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭补助"]
["**","**",1,2,3,4,5,6]
["本单位无政府性基金"]

{"sheet":"政府性基金预算支出表（按政府预算科目）","index":9,"n_rows":6,"n_cols":15,"rows_kept":6,"merged":[[0,0,0,14],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14]],"flags":["formulas_cached_only"]}
["2021年部门政府性基金预算支出表（按政府预算科目）"]
["单位名称：市政协",{"$nulls":13},"单位：万元"]
["科目编码","科目名称","合计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["本单位无政府性基金"]

{"sheet":"一般公共预算“三公”经费支出表","index":10,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[0,0,0,11],[2,0,5,0],[2,1,3,5],[2,6,3,10],[2,11,5,11]],"flags":["formulas_cached_only"]}
["2021年部门一般公共预算“三公”经费支出表"]
["单位名称：市政协",{"$nulls":10},"单位：万元"]
["单位名称","2020年",{"$nulls":4},"2021年",{"$nulls":4},"“三公”经费增减变化情况说明"]
[]
[null,"合计","公务接待费","公务用车购置费","公务用车运行费","因公出国（境）费","合计","公务接待费","公务用车购置费","公务用车运行费","因公出国（境）费"]
[null,1,2,3,4,5,6,7,8,9,10]
["合计",{"v":109,"d":"109.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":62,"d":"62.00"},{"v":17,"d":"17.00"},{"v":80,"d":"80.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":14,"d":"14.00"}]
["市政协机关",{"v":109,"d":"109.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":62,"d":"62.00"},{"v":17,"d":"17.00"},{"v":80,"d":"80.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":14,"d":"14.00"},"根据厉行节约要求，压缩部分三公经费，明年根据实际情况调整。"]

{"sheet":"部门整体支出预算绩效目标表","index":11,"n_rows":8,"n_cols":30,"rows_kept":8,"merged":[[0,0,0,29],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,7],[2,8,2,9],[2,10,4,10],[2,11,2,13],[2,14,2,21],[2,22,2,29],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,3,15],[3,16,3,17],[3,18,3,19],[3,20,3,21],[3,22,3,23],[3,24,3,25],[3,26,3,27],[3,28,3,29]],"flags":["formulas_cached_only"]}
["2021年部门整体支出预算绩效目标表"]
["单位名称：市政协",{"$nulls":28},"单位：万元"]
["项目主管单位","包含预算单位明细","合计","按收入来源",{"$nulls":4},"按支出性质",null,"部门职能职责概述","整体绩效目标",null,null,"产出指标",{"$nulls":7},"效益指标"]
[{"$nulls":3},"公共财政拨款","纳入预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","其他资金","基本支出","项目支出",null,"目标1","目标2","目标3","绩效指标1",null,"绩效指标2",null,"绩效指标3",null,"绩效指标4",null,"绩效指标5",null,"绩效指标6",null,"绩效指标7",null,"绩效指标8"]
[{"$nulls":14},"指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值"]
["*","*",1,2,3,4,5,6,7,8,"*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["合计",null,1630.26,1630.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1214.19,416.07]
["市政协机关","市政协机关",1630.26,1630.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1214.19,416.07,"中国人民政治协商会议是中国人民爱国统一战线组织，是中国共产党领导的多党合作和政治协商的重要机构，是我国政治生活中发扬社会主义民主的重要形式。政协的三大职能是：政治协商、民主监督、参政议政。","目标1：政治协商：内容：就国家和地方的大政方针以及政治、经济、文化和社会生活中的重要问题；各党派参加人民政协工作的共同性事务，政协内部的重要事务以及有关爱国统一战线的其他重要问题。形式：政协全会、常委会议、主席会议、政协党组受党委委托召开的座谈会、秘书长会议、专委会会议、各界人士座谈协商会、专题协商会等形式。","目标2：民主监督：内容：国家宪法、法律和法规的实施，重大方针政策的贯彻执行，国家机关及其工作人员的工作，参加政协的单位和个人遵守政协章程和执行政协决议的情况。形式：政协全会、常委会议、主席会议向党委政府提出建议案；专委会议提出建议或有关报告；委员视察、委员提案、大会发言、社情民意等形式提出批评或建议；参加党委政府有关部门的检查、调查、抽查等活动；政协委员应邀参加司法部门、政府部门的特约监督员等。","目标3：参政议政：内容：政治、经济、文化和社会生活中的重要问题以及人们群众普遍关心的问题。形式：开展调查研究，反映社情民意，通过调研报告、提案、建议案或其他形式，向党和国家机关提出意见建议。","召开政协全会1次、主席会议13次、常委会5次","25","协商一府两院、人事任命及重大事项协商","25","年初召开政协全会、每月召开主席会、每季度召开常委会","25","机关日常管理及经费开支厉行节约","25","协商经济发展重大事项","25","协商社会发展重大事项","25","协商生态环保重要事项","25","开展调查研究，提出意见建议。政协委员联系群众。","25"]

{"sheet":"项目支出预算绩效目标表","index":12,"n_rows":12,"n_cols":31,"rows_kept":12,"merged":[[0,0,0,30],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,4,2,5],[2,6,5,6],[2,7,2,12],[2,13,5,13],[2,14,2,29],[2,30,5,30],[3,4,5,4],[3,5,5,5],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,14,3,21],[3,22,3,29],[4,14,4,15],[4,16,4,17],[4,18,4,19],[4,20,4,21],[4,22,4,23],[4,24,4,25],[4,26,4,27],[4,28,4,29]],"flags":["formulas_cached_only"]}
["2021年部门项目支出预算绩效目标表"]
["单位名称：市政协",{"$nulls":29},"单位：万元"]
["主管部门名称","项目实施单位名称","项目名称","项目负责人","项目起止时间",null,"项目概况","项目申报金额",{"$nulls":5},"年度绩效目标","年度绩效指标",{"$nulls":15},"其他需说明的问题"]
[{"$nulls":4},"开始时间","结束时间",null,"总计","公共财政预算拨款","纳入预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入","其他资金",null,"产出指标",{"$nulls":7},"效益指标"]
[{"$nulls":14},"绩效指标1",null,"绩效指标2",null,"绩效指标3",null,"绩效指标4",null,"绩效指标5",null,"绩效指标6",null,"绩效指标7",null,"绩效指标8"]
[{"$nulls":14},"指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值"]
["*","*","*","*","*","*","*",1,2,3,4,5,6,"*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
[{"$nulls":7},410.07,410.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["益阳市政协","益阳市政协机关","市政协委员工作室","龙明涛","2021-01-01","2021-12-01","建立政协委员工作室主要是倾听民声、沟通民意、汇集民智。作为一个新兴平台和新生事物，是适应形势、创新方法的有效举措，是了解民情、汇集民智的有效途径，是发挥优势、更好履职的有效方法。将促进委员进一步将政协工作重心向基层延伸，也为政协委员发挥主体作用，拓展履职空间，服务基层群众搭建新的平台。",{"v":56,"d":"56.00"},{"v":56,"d":"56.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"政协委员工作室职责是广泛联系群众、进行调查研究、收集社情民意、促进社区发展、传递政协声音。帮助社区群众解决一些实际问题和生产生活中的实际困难，重要情况由市政协办公室摘要汇总，报送给市委市政府主要领导。","开展调研至少1次","25","开展视察至少1次","25","提出意见建议至少1条","25","每月安排委员轮值2次","25","处理经济方面事务1次","25","处理社会事务1次","25","处理生态事务1次","25","处理基层可持续发展事务1次","25"]
["益阳市政协","益阳市政协机关","业务工作开展专项经费","龙明涛","2021-01-01","2021-12-01","中国人民政治协商会议是中国人民爱国统一战线组织，是中国共产党领导的多党合作和政治协商的重要机构，是我国政治生活中发扬社会主义民主的重要形式。政协的三大职能是：政治协商、民主监督、参政议政。",131.57,131.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"人民政协通过做好学习宣传、文史资料、反映社情民意、深入调查研究、政协理论研究、组织委员视察、组织各类会议、做好总结经验、开展联谊活动等工作，做到加强思想政治引领，广泛凝聚共识","召开政协全会1次、主席会议13次、常委会5次","25","协商一府两院、人事任命及重大事项协商","25","年初召开政协全会、每月召开主席会、每季度召开常委会","25","机关日常管理及经费开支厉行节约","25","协商经济发展重大事项","25","协商社会发展重大事项","25","协商生态环保重要事项","25","开展调查研究，提出意见建议","25"]
["益阳市政协","益阳市政协机关","政协委员代表工作经费","龙明涛","2021-01-01","2021-12-01","政协委员是人民政协履行职能的主体，政协委员通过履职，在服务大局、关注民生、发展民主、凝心聚力、能力建设等工作中树立和展示良好形象。通过保障委员工作活动经费，让政协委员充分发挥岗位的奉献作用、履行职责作用、专业特长作用、桥梁纽带作用、统一联谊作用，围绕党委政府中心工作以及群众关心的问题，深入开展调查研究，积极建言献策，为党委政府决策提供重要参考",{"v":82.5,"d":"82.50"},{"v":82.5,"d":"82.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"政协委员通过参加政协各种会议、参加政协组织的活动、书写提案、深入调查研究和视察、反映社情民意信息、撰写文史资料、建言立论等履行职责。","参加会议10次","25","协商报告10次","25","提出意见建议10条","25","每名委员安排学习、考察、视察、调研等4次以上","25","协商财政报告","25","协商两院报告","25","协商政府工作报告","25","就民生问题、热点问题提出意见建议","25"]
["益阳市政协","益阳市政协机关","政协年初两会代表参会经费","龙明涛","2020-12-01","2021-12-01","听取和审议常务委员会工作报告、提案工作情况报告和其他报告；协商讨论市人民政府和市中级人民法院、市人民检察院的工作报告、计划、财政报告等；讨论市政协重大工作方针、任务并作出决议。",{"v":140,"d":"140.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"通过召开全会，协商一府两院报告及其他重大事项，广开言路，求同存异，民主协商，集思广益，鼓励委员充分发表意见和建议，充分保证委员履行职责。","听取报告6次","25","协商报告30次","25","提出意见建议30条","25","住宿260间5晚、餐饮700人次5天、会议室20个5天","25","协商财政报告","25","协商两院报告","25","协商政府工作报告","25","协商国民经济社会发展报告","25"]

{"sheet":"专项支出预算绩效目标表","index":13,"n_rows":8,"n_cols":32,"rows_kept":8,"merged":[[0,0,0,31],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,4,5,4],[2,5,2,6],[2,7,5,7],[2,8,2,13],[2,14,5,14],[2,15,2,30],[2,31,5,31],[3,5,5,5],[3,6,5,6],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,15,3,22],[3,23,3,30],[4,15,4,16],[4,17,4,18],[4,19,4,20],[4,21,4,22],[4,23,4,24],[4,25,4,26],[4,27,4,28],[4,29,4,30]],"flags":["formulas_cached_only"]}
["2021年部门专项支出预算绩效目标表"]
["单位名称：市政协",{"$nulls":30},"单位：万元"]
["单位名称","主管部门名称","项目实施单位名称","项目名称","项目负责人","项目起止时间",null,"项目概况","项目申报金额",{"$nulls":5},"年度绩效目标","年度绩效指标",{"$nulls":15},"其他需说明问题"]
[{"$nulls":5},"开始时间","结束时间",null,"合计","公共财政预算拨款","纳入预算管理的非税收入","政府性基金预算拨款","纳入专户管理的非税收入","其他资金",null,"产出指标",{"$nulls":7},"效益指标"]
[{"$nulls":15},"绩效指标1",null,"绩效指标2",null,"绩效指标3",null,"绩效指标4",null,"绩效指标5",null,"绩效指标6",null,"绩效指标7",null,"绩效指标8"]
[{"$nulls":15},"指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值","指标名称","指标值"]
["*","*","*","*","*","*","*","*",1,2,3,4,5,6,"*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["此表无数据"]