{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["部门收支总表","部门收入总表","部门支出总表","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","整体支出绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["2026年部门收支总表"]
[{"$nulls":3},"部门公开表1"]
["部门：中共湘潭县委机构编制委员会办公室",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款收入",227.28,"一、一般公共服务支出",179.99]
["二、政府性基金预算拨款收入",0,"二、外交支出",0]
["三、事业收入",0,"三、教育支出",0]
["四、事业单位经营收入",0,"四、科学技术支出",0]
["五、其他收入",0,"五、文化体育与传媒支出",0]
[null,null,"六、社会保障和就业支出",19.14]
[null,null,"七、卫生健康支出",11.4]
[null,null,"八、住房保障支出",16.75]
["本年收入合计",227.28,"本年支出合计",227.28]
["使用非财政拨款结余",0,"结转下年",0]
["上年结转",0]
[]
["收入总计",227.28,"支出总计",227.28]

{"sheet":"部门收入总表","index":1,"n_rows":10,"n_cols":13,"rows_kept":10,"merged":[[0,0,0,12],[1,11,1,12],[2,0,2,12],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
["2026年部门收入总表"]
[{"$nulls":11},"部门公开表2"]
["部门：中共湘潭县委机构编制委员会办公室                                                                            单位：万元"]
["科目",null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","事业收入",null,"事业单位经营收入","上级补助收入","下级单位上缴收入","其他收入","使用非财政拨款结余"]
["科目编码","科目名称",{"$nulls":4},"金额","其中：教育收费"]
[null,"合计",227.28,0,227.28,0,0,0,0,0,0,0,0]
[201,"一般公共服务支出",227.28,0,227.28,0,0,0,0,0,0,0,0]
[20131,"党委办公厅（室）及相关机构事务",227.28,0,227.28,0,0,0,0,0,0,0,0]
[2013101,"行政运行",209.28,0,209.28,0,0,0,0,0,0,0,0]
[2013102,"一般行政管理事务",18,0,18,0,0,0,0,0,0,0,0]

{"sheet":"部门支出总表","index":2,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[2,0,2,7]],"flags":["formulas_cached_only"]}
["2026年部门支出总表"]
[{"$nulls":7},"部门公开表3"]
["部门：中共湘潭县委机构编制委员会办公室                                                                    单位：万元                                                                                "]
["科目编码","科目名称","合计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对附属单位补助支出"]
[null,"合计",227.28,209.28,18,0,0,0]
[201,"一般公共服务支出",227.28,209.28,18,0,0,0]
[20131,"党委办公厅（室）及相关机构事务",227.28,209.28,18,0,0,0]
[2013101,"行政运行",209.28,209.28,0,0,0,0]
[2013102,"一般行政管理事务",18,0,18,0,0,0]

{"sheet":"财政拨款收支总表","index":3,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[0,0,0,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["2026年财政拨款收支总表"]
[{"$nulls":5},"部门公开表4"]
["部门：中共湘潭县委机构编制委员会办公室",{"$nulls":4},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","合计","一般公共预算","政府性基金预算"]
["一、本年收入",227.28,"一、本年支出",227.28,227.28,0]
["（一）一般公共预算拨款",227.28,"（一）一般公共服务支出",179.99,179.99,0]
["（二）政府性基金预算拨款",0,"（二）外交支出",0,0,0]
[null,null,"（三）教育支出",0,0,0]
["二、上年结转",0,"（四）科学技术支出",0,0,0]
["（一）一般公共预算拨款",0,"（五）文化体育与传媒支出",0,0,0]
["（二）政府性基金预算拨款",0,"（六）社会保障和就业支出",19.14,19.14,0]
[null,null,"（七）卫生健康支出",11.4,11.4,0]
[null,null,"（八）住房保障支出",16.75,16.75,0]
[]
[null,null,"二、结转下年",0,0,0]
[]
["收入总计",227.28,"支出总计",227.28,227.28,0]

{"sheet":"一般公共预算支出表","index":4,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,0,0,7],[1,6,1,7],[2,0,2,1],[3,0,3,1],[3,2,5,2],[3,3,3,5],[3,6,3,7],[4,0,5,0],[4,1,5,1],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
["2026年一般公共预算支出表"]
[{"$nulls":6},"部门公开表5"]
["部门：中共湘潭县委机构编制委员会办公室",{"$nulls":6},"单位：万元"]
["功能分类科目",null,"2025年执行数","2026年预算数",null,null,"2026年预算数比2025年执行数"]
["科目编码","科目名称",null,"小计","基本支出","项目支出","增减额","增减%"]
[]
[null,"合计",186.7,227.28,209.28,18,{"v":40.58000000000001,"d":"40.58"},{"v":0.21735404392072852,"d":"21.74%"}]
[201,"一般公共服务支出",186.7,227.28,209.28,18,{"v":40.58000000000001,"d":"40.58"},{"v":0.21735404392072852,"d":"21.74%"}]
[20131,"党委办公厅（室）及相关机构事务",186.7,209.28,209.28,null,{"v":22.580000000000013,"d":"22.58"},{"v":0.1209426888055705,"d":"12.09%"}]
[2013101,"行政运行",166.7,209.28,209.28,null,{"v":42.58000000000001,"d":"42.58"},{"v":0.2554289142171567,"d":"25.54%"}]
[2013102,"一般行政管理事务",20,18,null,18,{"v":-2,"d":"-2.00"},{"v":-0.1,"d":"-10.00%"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[0,0,0,4],[1,0,1,1],[2,0,2,1],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["2026年一般公共预算基本支出表"]
[{"$nulls":4},"部门公开表6"]
["部门：中共湘潭县委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["经济分类科目",null,"2026年基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
[301,"工资福利支出",186.22,186.22]
[30101,"基本工资",61.6,61.6]
[30102,"地区性津贴",22.31,22.31]
[30103,"奖金",36.4,36.4]
[30107,"绩效工资",9.8,9.8]
[30106,"伙食补助费",7.56,7.56]
[30108,"机关事业单位基本养老保险缴费",19.14,19.14]
[30110,"职工基本医疗保险缴费",11.4,11.4]
[30112,"其他社会保障缴费",1.26,1.26]
[30113,"住房公积金",16.75,16.75]
[302,"商品和服务支出",{"v":22.770000000000003,"d":"22.77"},null,{"v":22.770000000000003,"d":"22.77"}]
[30201,"办公费",1,null,1]
[30202,"印刷费",1,null,1]
[30207,"差旅费",1,null,1]
[30214,"租赁费",0.5,null,0.5]
[30215,"会议费",0.2,null,0.2]
[30216,"培训费",0.2,null,0.2]
[30212,"委托业务费",2,null,2]
[30228,"工会经费",1.95,null,1.95]
[30239,"其他交通费用",9.98,null,9.98]
[30299,"其他商品服务支出",4.94,null,4.94]
[303,"对个人和家庭的补助",0.29,0.29]
[30309,"奖励金",0.29,0.29]
[null,"合计",209.28,186.51,{"v":22.770000000000003,"d":"22.77"}]

{"sheet":"一般公共预算“三公”经费支出表","index":6,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[0,0,0,12],[1,6,1,12],[2,5,2,12],[3,0,5,0],[3,1,3,6],[3,7,3,12],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
["2026年一般公共预算“三公”经费支出表"]
[{"$nulls":6},"部门公开表7"]
["部门：中共湘潭县委机构编制委员会办公室",{"$nulls":4},"单位：万元"]
["单位名称","2025年预算数",{"$nulls":5},"2026年预算数"]
[null,"合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":3},"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"]
["中共湘潭县委机构编制委员会办公室",0,0,0,0,0,0.1,0,0,0,0,0,0]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,3,4],[22,0,23,4]],"flags":["formulas_cached_only"]}
["2025年政府性基金预算支出表"]
[{"$nulls":4},"部门公开表8"]
["部门：中共湘潭县委机构编制委员会办公室",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","2026年政府性基金预算支出"]
[null,null,"合计","基本支出","项目支出"]
[null,"此表无数据",0,0,0]
{"$rows_empty":15}
[null,"合计",0,0,0]
["说明：中共湘潭县委机构编制委员会办公室没有政府性基金收入，也没有使用政府性基金安排的支出，故本表无数据。"]

{"sheet":"整体支出绩效目标表","index":8,"n_rows":11,"n_cols":26,"rows_kept":11,"merged":[[1,0,1,12],[3,0,3,8],[4,0,6,0],[4,1,4,8],[4,9,6,9],[4,10,6,10],[4,11,4,13],[4,14,4,17],[4,18,4,21],[4,22,4,25],[5,1,6,1],[5,2,5,6],[5,7,5,8],[5,11,6,13],[5,14,6,17],[5,18,6,21],[5,22,6,25],[7,0,10,0],[7,1,10,1],[7,2,10,2],[7,3,10,3],[7,4,10,4],[7,5,10,5],[7,6,10,6],[7,7,10,7],[7,8,10,8],[7,9,10,9],[7,10,10,10],[7,11,8,11],[7,12,8,12],[7,13,8,13],[7,14,8,14],[7,15,8,16],[7,17,8,17],[7,18,8,18],[7,19,8,20],[7,21,8,21],[7,22,8,22],[7,23,8,24],[7,25,8,25],[9,15,9,16],[9,19,9,20],[9,23,9,24],[10,15,10,16],[10,19,10,20],[10,23,10,24]],"flags":["formulas_cached_only"]}
[]
["2026年整体支出绩效目标表"]
[{"$nulls":12},"部门公开表9"]
["部门名称：中共湘潭县委机构编制委员会办公室",{"$nulls":11},"单位：万元"]
["部门名称","年度预算申请",{"$nulls":7},"部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标",null,null,"部门整体支出年度绩效目标",{"$nulls":3},"部门整体支出年度绩效目标",{"$nulls":3},"部门整体支出年度绩效目标"]
[null,"资金总额","按收入性质分",{"$nulls":4},"按支出性质分",{"$nulls":3},"产出指标1",null,null,"效益指标1",{"$nulls":3},"产出指标2",{"$nulls":3},"效益指标2"]
[null,null,"一般公共预算","政府性基金拨款","国有资本经营预算拨款","纳入专户的非税收入拨款","其他资金","基本支出","项目支出"]
["合计",227.28,227.28,0,0,0,0,209.28,18,"1.研究拟订全县行政管理体制改革，政府机构改革方案及有关规定；2.协调县直各部门的职能配置及职能调整；3.审核县直各部门的职能职责、内设机构、人员编制和领导职数；4.负责本级财政年度预算的人员编制审核工作；5.负责全县机构改革和机构编制实名制数据管理,负责全县各行政事业单位的中文域名管理等工作。","在今年收支预算内，确保完成以下整体目标：\n目标1：完成本年度行政事业单位机构的设立、设置\n目标2：完成本年度行政事业单位人员编制管理、异动\n目标3：完成本年执法体制改革等工作\n目标4：完成本年度各行行政事业单位的中文域名管理工作                     \n目标5：完成机构编制系统网络租赁相关工作          ","政府机构改革","根据党中央、国务院印发《党和国家机构改革方案》要求，地方层面的改革任务，在2026年年底之前完成，已纳入省对市，市对县绩效考核。",{"v":4,"d":"4.00"},"机构改革，有效提高各职能部门的工作效率","为人民群众解决办事难提供有效途径",null,"全覆盖","机构改革整合、职能调整和三定修订","机构改革、职能职责划分",null,"全覆盖","数量、质量、时效指标","按计划完成改革目标、完成年度内改革任务",null,"100%全面完成改革任务"]
[]
[{"$nulls":11},"中文域名注册管理","注册费、办公费、租赁费、印刷费等",{"v":10,"d":"10.00"},"本县各政务类、公益类单位通过在网上域名注册挂标，从而提高民众对各单位的认知度","为县域经济发展保驾护航",null,"机构改革整合、职能调整","政务类、公益类单位中文域名注册","为县域经济发展做出应有的贡献",null,"全覆盖","数量、质量、时效指标","完成中文域名注册培训，完成上级编办对我办的考核，",null,"培训完成100%，全面完成考核"]
[{"$nulls":11},"机构编制信息化建设","网络租赁费、设备购置费、网路服务费",{"v":4,"d":"4.00"},"旨在保证编制信息化专网数据传输申通，提高工作效率，提升安全等级，确保机构编制工作有序开展","及时高效传达",null,{"v":1,"d":"100%"},"经济成本指标","保障机构编制信息化正常运转",null,"4万元","服务对象满意度指标","机构编制服务对象满意度",null,{"v":1,"d":"100%"}]