{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["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","一般公共预算\"三公\"经费支出表","政府性基金预算支出表","部门收支总表","部门收入总表","部门支出总表","项目支出绩效目标表","整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政拨款收支总表","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表1"]
["财政拨款收支总表"]
["部门：113_湘潭县公安局",null,null,"单位：万元"]
[" 收  入",null,"    支   出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款",{"v":11134,"d":"11,134.00"},"一、本年支出",{"v":11134,"d":"11,134.00"}]
["   经费拨款",{"v":11134,"d":"11,134.00"},"(一)一般公共服务支出"]
["   纳入一般公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"(二)国防支出"]
["二、政府性基金收入",null,"(三)公共安全支出",{"v":9460.5,"d":"9,460.50"}]
[null,null,"(四)教育支出"]
[null,null,"(五)科学技术支出"]
[null,null,"(六)文化体育与传媒支出"]
[null,null,"(七)社会保障和就业支出",{"v":1673.5,"d":"1,673.50"}]
[null,null,"(八)卫生健康支出"]
[null,null,"(九)节能环保支出"]
[null,null,"(十)城乡社区支出"]
[null,null,"(十一)农林水支出"]
[null,null,"(十二)交通运输支出"]
[null,null,"(十三)资源勘探信息等支出"]
[null,null,"(十四)商业服务业等支出"]
[null,null,"(十五)金融支出"]
[null,null,"(十六)自然资源海洋气象等支出"]
[null,null,"(十七)住房保障支出"]
[null,null,"(十八)粮油物资储备支出"]
[null,null,"(十九)灾害防治及应急管理支出"]
[null,null,"(二十)其他支出"]
["收 入 总计",{"v":11134,"d":"11,134.00"},"支 出 总 计",{"v":11134,"d":"11,134.00"}]

{"sheet":"一般公共预算支出表","index":1,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[1,0,1,6],[2,0,2,3],[3,0,3,3],[3,4,3,6],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表2"]
["一般公共预算支出表"]
["部门：113_湘潭县公安局",{"$nulls":5},"单位：万元"]
["功能分类科目",{"$nulls":3},"2022年预算数"]
["科目编码",null,null,"科目名称","小计","基本支出","项目支出"]
["**","**","**","**",1,2,3]
["类","款","项","合计",{"v":11134,"d":"11134.00"},{"v":8354.5,"d":"8354.50"},{"v":2779.5,"d":"2779.50"}]
["208",null,null,"社会保障和就业支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["208","05",null,"行政事业单位养老支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["210",null,null,"卫生健康支出",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["210","11",null,"行政事业单位医疗",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["210","11","01","行政单位医疗",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["221",null,null,"住房保障支出",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["221","02",null,"住房改革支出",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["221","02","01","住房公积金",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["204",null,null,"公共安全支出",{"v":9460.5,"d":"9460.50"},{"v":6681,"d":"6681.00"},{"v":2779.5,"d":"2779.50"}]
["204","02",null,"公安",{"v":9460.5,"d":"9460.50"},{"v":6681,"d":"6681.00"},{"v":2779.5,"d":"2779.50"}]
["204","02","01","行政运行",{"v":6681,"d":"6681.00"},{"v":6681,"d":"6681.00"}]
["204","02","20","执法办案",{"v":73,"d":"73.00"},null,{"v":73,"d":"73.00"}]
["204","02","99","其他公安支出",{"v":2706.5,"d":"2706.50"},null,{"v":2706.5,"d":"2706.50"}]

{"sheet":"一般公共预算基本支出表","index":2,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门预算公开表3"]
["一般公共预算基本支出表"]
["部门：113_湘潭县公安局",{"$nulls":3},"单位：万元"]
["经济分类科目",null,"2022年预算数"]
["科目编码","科目名称","合计","人员经费","公用经费"]
["**","**","1","2","3"]
["","合计",{"v":8354.5,"d":"8,354.50"},{"v":6505.29,"d":"6,505.29"},{"v":1849.21,"d":"1,849.21"}]
["301","工资福利支出",{"v":6470.49,"d":"6,470.49"},{"v":6470.49,"d":"6,470.49"}]
["30101","基本工资",{"v":1761.77,"d":"1,761.77"},{"v":1761.77,"d":"1,761.77"}]
["30102","地区性津贴",{"v":2033.8,"d":"2,033.80"},{"v":2033.8,"d":"2,033.80"}]
["30102","其他津补贴",{"v":0,"d":"0.00"}]
["30103","十三个月工资",{"v":137.4,"d":"137.40"},{"v":137.4,"d":"137.40"}]
["30103","综治奖",{"v":0,"d":"0.00"}]
["30103","年终绩效奖",{"v":736.5,"d":"736.50"},{"v":736.5,"d":"736.50"}]
["30103","绩效工资",80.16,80.16]
["30108","机关事业单位基本养老保险缴费",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["30110","职工基本医疗保险缴费",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["30112","失业保险",{"v":28.1,"d":"28.10"},{"v":28.1,"d":"28.10"}]
["30112","工伤保险",19.26,19.26]
["30112","生育保险",{"v":0,"d":"0.00"}]
["30113","住房公积金",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["302","商品和服务支出",{"v":1849.21,"d":"1,849.21"},null,{"v":1849.21,"d":"1,849.21"}]
["30201","办公费",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["30202","印刷费",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["30205","水费",{"v":0,"d":"0.00"}]
["30206","电费",{"v":0,"d":"0.00"}]
["30207","邮电费",{"v":0,"d":"0.00"}]
["30209","物业管理费",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
[30239,"公务出行交通补助",{"v":0,"d":"0.00"}]
["30211","其他差旅费",{"v":0,"d":"0.00"}]
["30213","维修(护)费",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["30215","会议费",{"v":0,"d":"0.00"}]
["30216","培训费",{"v":0,"d":"0.00"}]
["30217","公务接待费",{"v":0,"d":"0.00"}]
["30218","专用材料费",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["30224","被装购置费",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["30227","委托业务费",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["30228","工会经费",80.26,null,80.26]
["30229","福利费",100.33,null,100.33]
["30231","公务用车运行维护费",{"v":326.4,"d":"326.40"},null,{"v":326.4,"d":"326.40"}]
["30239","其他交通费用",364.22,null,364.22]
["30299","其他商品和服务支出",{"v":178,"d":"178.00"},null,{"v":178,"d":"178.00"}]
["303","对个人和家庭的补助",{"v":34.8,"d":"34.80"},{"v":34.8,"d":"34.80"}]
["30305","生活补助",{"v":20.9,"d":"20.90"},{"v":20.9,"d":"20.90"}]
["30399","其他对个人及家庭补助",{"v":13.9,"d":"13.90"},{"v":13.9,"d":"13.90"}]

{"sheet":"一般公共预算\"三公\"经费支出表","index":3,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,7],[3,8,3,13],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,4,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"部门公开表4"]
["一般公共预算\"三公\"经费支出表"]
["部门：113_湘潭县公安局",{"$nulls":12},"单位：万元"]
["单位编码","单位名称","2022年预算数",{"$nulls":5},"2021年预算数"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费",{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]
["**","**",1,2,3,4,5,6,1,2,3,4,5,6]
["","合计",{"$nulls":6},{"v":374.6,"d":"374.60"},null,{"v":374.6,"d":"374.60"},null,{"v":326.4,"d":"326.40"},{"v":48.2,"d":"48.20"}]
["121007","湘潭县公安局",{"v":326.4,"d":"326.40"},null,{"v":326.4,"d":"326.40"},null,{"v":326.4,"d":"326.40"},null,{"v":374.6,"d":"374.60"},null,{"v":374.6,"d":"374.60"},null,{"v":326.4,"d":"326.40"},{"v":48.2,"d":"48.20"}]

{"sheet":"政府性基金预算支出表","index":4,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[1,0,1,4],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表5"]
["政府性基金预算支出表"]
["部门：113_湘潭县公安局",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","本年政府性基金预算财政拨款支出"]
[null,null,"合计","基本支出","项目支出"]
["**","**",1,2,3]
[]
["备注：无此预算"]

{"sheet":"部门收支总表","index":5,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"部门公开表6"]
["部门收支总表"]
["部门：113_湘潭县公安局",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款",{"v":11134,"d":"11,134.00"},"一、一般公共服务支出"]
["    经费拨款",{"v":11134,"d":"11,134.00"},"二、公共安全支出",{"v":9460.5,"d":"9,460.50"}]
["   纳入一般公共预算管理的非税收入拨款",null,"三、教育支出"]
["二、政府性基金拨款",null,"四、科学技术支出"]
["三、纳入专户管理的非税收入拨款",null,"五、文化体育与传媒支出"]
["四、上级专款",null,"六、社会保障和就业支出",{"v":1673.5,"d":"1,673.50"}]
["五、其他拨款",null,"七、卫生健康支出"]
[null,null,"八、节能环保支出"]
[null,null,"九、城乡社区支出"]
[null,null,"十、农林水支出"]
[null,null,"十一、交通运输支出"]
[null,null,"十二、资源勘探信息等支出"]
[null,null,"十三、商业服务业等支出"]
[null,null,"十四、金融支出"]
[null,null,"十五、自然资源海洋气象等支出"]
[null,null,"十六、住房保障支出"]
[null,null,"十八、粮油物资储备支出"]
[null,null,"十九、灾害防治及应急管理支出"]
[null,null,"二十、其他支出"]
["    收入总计",{"v":11134,"d":"11,134.00"},"        支出总计",{"v":11134,"d":"11,134.00"}]

{"sheet":"部门收入总表","index":6,"n_rows":21,"n_cols":12,"rows_kept":21,"merged":[[1,0,1,11],[2,0,2,3],[3,0,3,3],[3,4,4,4],[3,5,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"部门公开表7"]
["部门收入总表"]
["部门：113_湘潭县公安局",{"$nulls":10},"单位：万元"]
["科目",{"$nulls":3},"合计","一般公共预算拨款",null,null,"政府性基金拨款","纳入专户管理的非税收入拨款","上级专款","其他拨款"]
["科目编码",null,null,"科目名称",null,"小计","经费拨款","纳入一般公共预算管理的非税收入拨款"]
["**","**","**","**",1,2,3,4,5,6,7,8]
["类","款","项","合计",{"v":11134,"d":"11134.00"},{"v":11134,"d":"11134.00"},{"v":11134,"d":"11134.00"}]
["208",null,null,"社会保障和就业支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["208","05",null,"行政事业单位养老支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["210",null,null,"卫生健康支出",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["210","11",null,"行政事业单位医疗",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["210","11","01","行政单位医疗",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["221",null,null,"住房保障支出",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["221","02",null,"住房改革支出",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["221","02","01","住房公积金",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["204",null,null,"公共安全支出",{"v":9460.5,"d":"9460.50"},{"v":9460.5,"d":"9460.50"},{"v":9460.5,"d":"9460.50"}]
["204","02",null,"公安",{"v":9460.5,"d":"9460.50"},{"v":9460.5,"d":"9460.50"},{"v":9460.5,"d":"9460.50"}]
["204","02","01","行政运行",{"v":6681,"d":"6681.00"},{"v":6681,"d":"6681.00"},{"v":6681,"d":"6681.00"}]
["204","02","20","执法办案",{"v":73,"d":"73.00"},{"v":73,"d":"73.00"},{"v":73,"d":"73.00"}]
["204","02","99","其他公安支出",{"v":2706.5,"d":"2706.50"},{"v":2706.5,"d":"2706.50"},{"v":2706.5,"d":"2706.50"}]

{"sheet":"部门支出总表","index":7,"n_rows":20,"n_cols":7,"rows_kept":20,"merged":[[1,0,1,6],[2,0,2,1],[3,0,3,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表8"]
["部门支出总表"]
["部门：113_湘潭县公安局",{"$nulls":5},"单位：万元"]
["科目编码",null,null,"科目名称","合计","基本支出","项目支出"]
["**","**","**","**",1,2,3]
["类","款","项","合计",{"v":11134,"d":"11134.00"},{"v":8354.5,"d":"8354.50"},{"v":2779.5,"d":"2779.50"}]
["208",null,null,"社会保障和就业支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["208","05",null,"行政事业单位养老支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":642,"d":"642.00"},{"v":642,"d":"642.00"}]
["210",null,null,"卫生健康支出",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["210","11",null,"行政事业单位医疗",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["210","11","01","行政单位医疗",{"v":461.5,"d":"461.50"},{"v":461.5,"d":"461.50"}]
["221",null,null,"住房保障支出",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["221","02",null,"住房改革支出",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["221","02","01","住房公积金",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["204",null,null,"公共安全支出",{"v":9460.5,"d":"9460.50"},{"v":6681,"d":"6681.00"},{"v":2779.5,"d":"2779.50"}]
["204","02",null,"公安",{"v":9460.5,"d":"9460.50"},{"v":6681,"d":"6681.00"},{"v":2779.5,"d":"2779.50"}]
["204","02","02","行政运行",{"v":6681,"d":"6681.00"},{"v":6681,"d":"6681.00"},{"v":2779.5,"d":"2779.50"}]
["204","02","20","执法办案",{"v":73,"d":"73.00"},null,{"v":73,"d":"73.00"}]
[204,"02",99,"其他公安支出",{"v":2706.5,"d":"2706.50"},null,{"v":2706.5,"d":"2706.50"}]

{"sheet":"项目支出绩效目标表","index":8,"n_rows":50,"n_cols":13,"rows_kept":50,"merged":[[1,2,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,12],[6,0,10,0],[6,1,10,1],[6,2,10,2],[6,3,10,3],[6,4,8,4],[11,0,15,0],[11,1,15,1],[11,2,15,2],[11,3,15,3],[11,4,12,4],[16,0,21,0],[16,1,21,1],[16,2,21,2],[16,3,21,3],[17,4,19,4],[22,0,27,0],[22,1,27,1],[22,2,27,2],[22,3,27,3],[23,4,26,4],[28,0,32,0],[28,1,32,1],[28,2,32,2],[28,3,32,3],[28,4,29,4],[33,0,39,0],[33,1,39,1],[33,2,39,2],[33,3,39,3],[34,4,37,4],[36,5,37,5],[40,0,49,0],[40,1,49,1],[40,2,49,2],[40,3,49,3],[40,4,43,4],[40,5,42,5],[46,4,49,4],[46,5,49,5]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"部门公开表21"]
[null,null,"项目支出绩效目标表"]
["部门：113_湘潭县公安局",{"$nulls":10},"金额单位：万元"]
["单位代码","单位（专项）名称","资金总额","实施期绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
[113001,"湘潭县公安局",{"v":2779.5,"d":"2,779.50"}]
[113001,"  2022年“一村一辅警”运行经费",{"v":1299.5,"d":"1,299.50"},"继续深入贯彻落实乡村振兴战略，夯实全县农村治安防控基础，提高农村社会治理能力，建设平安乡村，做实做强乡村警务，根据中央、省市相关文件要求，以建制村为单位，按照“一村一辅警”的原则在农村配备辅警，确保人均经费5.5万元。　","产出指标","时效指标","2022年12月31日前","2022年12月31日前","2022年12月31日前","2022年12月31日前","年度","定量"]
[{"$nulls":5},"经济成本指标","一村一辅警人员工资津贴",1299.5,1299.5,1299.5,"万元","定量"]
[{"$nulls":5},"数量指标","321个行政村、24个社区、8个居委会",321,"321个行政村、24个社区、8个居委会","321个行政村、24个社区、8个居委会","个","定量"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","群众满意度",0.85,"群众满意度","群众满意度","%","定性"]
[{"$nulls":4},"效益指标","社会效益指标","宣传、引导法制，维护社会治安","宣传、引导法制，维护社会治安","宣传、引导法制，维护社会治安","宣传、引导法制，维护社会治安","稳定","定性"]
[113001,"  2022年反恐特警中队人员经费",{"v":260,"d":"260.00"},"巡防大队成立于2011年9月13日，下设两个中队，分别负责易俗河派出所和天易派出所辖区内城区巡防工作。2017年10月份县局在巡防大队又加挂了反恐怖大队的牌子，目前巡防大队承担着县域反恐防恐、应急处突、重大活动安保以及城区24小时的治安巡控等工作任务，遏制和打击各类现行违法犯罪活动。根据中共湘潭县委常委会会议纪要第30号秘密文件同意成立县反恐怖工作领导小组，切实加强对反恐怖工作的领导；同意适当增加反恐怖应急处突力量。队员40人，人均公用经费6.5万元/年，需要县人民政府拨付反恐特勤中队人员经费260万元。","产出指标","数量指标","处突特警队员40人",40,"处突特警队员40人","处突特警队员40人","人","定量"]
[{"$nulls":5},"时效指标","2022年12月31日之前","2022年12月31日之前","2022年12月31日之前","2022年12月31日之前","年度","定量"]
[{"$nulls":4},"成本指标","经济成本指标","巡特警辅警人员工资津贴",260,"260万元","260万元","万元","定量"]
[{"$nulls":4},"效益指标","社会效益指标","全力维护辖区的社会政治安全和治安稳定","全力维护辖区的社会政治安全和治安稳定","全力维护辖区的社会政治安全和治安稳定","全力维护辖区的社会政治安全和治安稳定","稳定","定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","群众满意率",0.85,"群众满意率","群众满意率","%","定量"]
[113001,"  2022年劳务派遣协辅警",{"v":759,"d":"759.00"},"按照省厅三年行动保障标准，围绕“平安湘潭县建设”主线，以“基础信息化、警务实战化、执法规范化、队伍规范化”为总抓手，深入开展公安改革。我局单位劳务派遣辅警158人，人均公用经费5.5万元/年/人，总计经费759万元。　确保全县政治大局稳定，人民群众安全感和满意度持续提升。","效益指标","社会效益指标","筑牢基层政权，提升人民群众的安全感，维护社会稳定","稳定","筑牢基层政权，提升人民群众的安全感，维护社会稳定","筑牢基层政权，提升人民群众的安全感，维护社会稳定","稳定","定性"]
[{"$nulls":4},"产出指标","质量指标","足额保障工资发放","按月发放辅警人员工资","足额保障工资发放","足额保障工资发放","元","定量"]
[{"$nulls":5},"数量指标","138个就业岗位",138,"138个就业岗位","138个就业岗位","个","定量"]
[{"$nulls":5},"时效指标","2022年12月31日之前","2022年12月31日之前","2022年12月31日之前","2022年12月31日之前","2022年度","定量"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","辅警满意度",0.85,"辅警满意度","辅警满意度","%","定量"]
[{"$nulls":4},"成本指标","经济成本指标","劳务派遣人员工资津贴发放759万元",759,"759万元","759万元","万元","定量"]
[113001,"  2022年民警节假日值加班",{"v":388,"d":"388.00"},"关于执行人民警察法定工作日之外加班补贴有关问题的通知（人社部规【2017】9号人力资源和社会保障部 财政部文件）。常态实战是公安机关不同于其他行政机关的显著特征由于公安工作任务重，出警、巡逻、安保等加班是常态化，每人每月加班人均6天以上。据公务员法规定，人民警察法定工作日之外加班的应当补休；不能补休的，应当给予补助。落实从优待警、增强队伍凝聚力的需要。按照月人均710元核定总量，每月发放加班补贴的天数一般不超过6天。全年至少需要发放加班补助388万元。发放人民警察节假日加班补助，落实从优待警政策,提高民警工作积极性，提高全县公安机关工作效能。","效益指标","社会效益指标","提高民警工作积极性，保证民警获得应有工资保障","提高民警工作积极性","提高民警工作积极性，保证民警获得应有工资保障","提高民警工作积极性，保证民警获得应有工资保障","稳定","定性"]
[{"$nulls":4},"产出指标","时效指标","2022年12月31日前","2022年12月31日前","2022年12月31日前","2022年12月31日前","年","定量"]
[{"$nulls":5},"质量指标","严格考勤，加强管理","严格考勤，加强管理　","严格考勤，加强管理","严格考勤，加强管理","稳定","定性"]
[{"$nulls":5},"数量指标","民警编制人数","455人","人均710元/月，根据加班情况据实发放。","民警编制人数","人","定量"]
[{"$nulls":5},"经济成本指标","民警值班加班工资",388,"万元","民警值班加班工资","万元","定量"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","民警满意度",0.9,"民警满意度","民警满意度","%","定量"]
[113001,"  2022年天易派出所办公用房租赁经费",{"v":15,"d":"15.00"},"1、天易派出所租赁在此处后可直接服务辖区内的9万余名群众，极大的方便了群众办事；2、可减少辖区可防性案件的发案率30%左右，可提高群众满意率85%左右；3、预计可为群众挽回经济损失100万元","产出指标","数量指标","租赁办公场地一栋","1栋","租赁办公场地一栋","租赁办公场地一栋","栋","定量"]
[{"$nulls":5},"时效指标","2022年12月31日前","2022年12月31日前","2022年12月31日前","2022年12月31日前","年度","定量"]
[{"$nulls":4},"成本指标","经济成本指标","天易派出所办公用房租赁年限*费用",15,"年限*费用","年限*费用","万元","定量"]
[{"$nulls":4},"效益指标","社会效益指标","可以有效维护社会治安稳定，辖区内可防性案件发案率下降","发案率下降3%","可以有效维护社会治安稳定，辖区内可防性案件发案率下降","可以有效维护社会治安稳定，辖区内可防性案件发案率下降","%","定性"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","群众满意度",0.85,"群众满意度","群众满意度","%","定量"]
[113001,"  2022年刑事技术人员津贴",{"v":8,"d":"8.00"},"利用刑事技术破案10%。","满意度指标","服务对象满意度指标","群众满意率",0.9,"群众满意率","群众满意率","%","定量"]
[{"$nulls":4},"产出指标","时效指标","2022年12月31日之前","2022年12月31日之前","2022年12月31日之前","2022年12月31日之前","年","定量"]
[{"$nulls":5},"数量指标","年底发放到位","8万元","年底发放到位","年底发放到位","%","定量"]
[{"$nulls":5},"质量指标","10类现场勘验检查","勘查率95%","10类现场勘验检查","10类现场勘验检查","%","定量"]
[{"$nulls":6},"提取痕迹物证","提取率15%","提取痕迹物证","提取痕迹物证","%","定量"]
[{"$nulls":4},"效益指标","社会效益指标","及时侦破案件，维护全县社会大局稳定","及时侦破案件，维护全县社会大局稳定","及时侦破案件，维护全县社会大局稳定","及时侦破案件，维护全县社会大局稳定","稳定","定性"]
[{"$nulls":4},"成本指标","经济成本指标","刑事技术人员津贴",8,"万元","8万元","万元","定量"]
[113001,"  2022年专项行动工作经费",{"v":50,"d":"50.00"},"1、设立公安特情经费,并落实特情的补贴和奖励费用，建立特情经费保障和增长机制。2、涉众型经济犯罪频发高发，呈逐年递增趋势，湘潭县公安局先后成立多个专案组侦破了一批政府高度关注、社会影响强烈、涉案金额巨大的涉众型大要案件，全力维护县域经济发展和社会大局稳定。3、根据上级要求，对重点违法犯罪嫌疑人和校车以及“两客一危”驾驶员（公安部139号令 ）全面开展吸毒检测；严打涉毒违法犯罪，坚决遏制毒品快速蔓延势头。　4、全县59家联动单位设立应急联动指挥室，配备专门值班电话与县应急联动指挥中心保持密切联系，组建专业应急力量，确保在规定时限内有效应对人民群众多人多点紧急求助处置工作，办理有关诉求事项。","产出指标","数量指标","积案办结率达70%，新案办结率达50%","积案办结率达70%，新案办结率达50%","积案办结率达70%，新案办结率达50%","积案办结率达70%，新案办结率达50%","%","定量"]
[{"$nulls":6},"秘密力量物建工作　","秘密力量、信息员","秘密力量物建工作　","秘密力量物建工作　","%","定量"]
[{"$nulls":6},"吸毒人员管控","去年持平","吸毒人员管控","吸毒人员管控","%","定量"]
[{"$nulls":5},"时效指标","2022年12月31日前","2022年12月31日前","2022年12月31日前","2022年12月31日前","2022年度","定量"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","党委、政府对国保维稳工作满意率",0.85,"党委、政府对国保维稳工作满意率","党委、政府对国保维稳工作满意率","稳定","定性"]
[{"$nulls":4},"效益指标","社会效益指标","维护我县社会政治稳定","稳定","维护我县社会政治稳定","维护我县社会政治稳定","稳定","定性"]
[{"$nulls":4},"成本指标","经济成本指标","应急联动运行",10,"应急联动运行","应急联动运行","万元","定量"]
[{"$nulls":6},"禁毒专案办理",15,"禁毒专案办理","禁毒专案办理","万元","定量"]
[{"$nulls":6},"涉众型经济风险防控",10,"涉众型经济风险防控","涉众型经济风险防控","万元","定量"]
[{"$nulls":6},"公安特情费用",15,"公安特情费用","公安特情费用","万元","定量"]

{"sheet":"整体支出绩效目标表","index":9,"n_rows":16,"n_cols":19,"rows_kept":16,"merged":[[1,0,1,18],[2,0,2,18],[3,16,3,18],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,6,9],[4,10,5,18],[5,2,6,2],[5,3,5,6],[5,7,5,8],[7,0,15,0],[7,1,15,1],[7,2,15,2],[7,3,15,3],[7,4,15,4],[7,5,15,5],[7,6,15,6],[7,7,15,7],[7,8,15,8],[7,9,15,9],[7,10,10,10],[11,10,14,10]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"部门公开表22"]
["整体支出绩效目标表"]
["单位：部门：113_湘潭县公安局"]
[{"$nulls":16},"金额单位：万元"]
["单位编码","单位名称","年度预算申请",{"$nulls":6},"整体绩效目标","部门整体支出年度绩效目标"]
[null,null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
[113001,"湘潭县公安局",{"v":11134,"d":"11,134.00"},{"v":11134,"d":"11,134.00"},{"$nulls":3},{"v":8354.5,"d":"8,354.50"},{"v":2779.5,"d":"2,779.50"},"目标1：全力打好“四场战役”，确保湘潭县大局平安稳定。组织侦破危害国内安全案件和刑事、经济犯罪案件，组织指导、监督相关重大侦查行动，协调处置相关重大案件、重大事件、重大治安灾害事故。\n目标2：政治建警，强化保障，提升警务效能，保障机关正常运转。\n目标3：深化公安基层基础建设，推动警力资源下沉，持续推进智慧公安与智慧莲乡的融合发展，加快推进公安工作现代化，切实提升整体效能和核心战斗力。\n目标4：规范执法流程，加强民警教育培训，规范民警执法，全面从严管党治警，围绕锻造过硬公安铁军主旨，精心打造“四型警队”。推出更多的便民利民新措施，提升文明城市管理水平。深入实施优化营商环境系列工程，营造一流营商环境。","产出指标"," 数量指标","考核指标","定量","考核指标","考核指标"]
[{"$nulls":11}," 质量指标","考核指标","定量","考核指标","考核指标"]
[{"$nulls":11}," 时效指标","年度","定量",2022,"年"]
[{"$nulls":11},"成本指标","万元","定量",11134,"万元"]
[{"$nulls":10},"效益指标 ","经济效益指标","维护社会治安稳定","定性","稳定","稳定"]
[{"$nulls":11},"社会效益指标","维护社会治安稳定","定性","稳定","稳定"]
[{"$nulls":11},"生态效益指标"]
[{"$nulls":11}," 可持续影响指标"]
[{"$nulls":10},"满意度指标","服务对象满意度指标","满意度","定量",85,"%"]