{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["GK01 收入支出决算总表(公开01表)","GK02 收入决算表(公开02表)","GK03 支出决算表(公开03表)","GK04 财政拨款收入支出决算总表(公开04表)","GK05 一般公共预算财政拨款支出决算表(公开05表)","GK06 一般公共预算财政拨款基本支出决算表(公开06表)","GK07 一般公共预算财政拨款“三公”经费支出决算表(公开07","GK08 政府性基金预算财政拨款收入支出决算表(公开08表)","GK09 国有资本经营预算财政拨款支出决算表(公开09表)","GK10整体绩效自评表","GK11项目（政策）绩效自评表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"GK01 收入支出决算总表(公开01表)","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[0,0,0,5],[3,0,3,2],[3,3,3,5],[37,0,37,5],[38,0,38,5]],"flags":["formulas_cached_only"]}
["收入支出决算总表",null,"收入支出决算总表"]
[{"$nulls":5},"公开01表"]
["部门(单位)：辽宁省葫芦岛广播电视台",{"$nulls":4},"金额单位：万元"]
["收入","","","支出","",""]
["项目","行次","金额","项目","行次","金额"]
["栏次","","1","栏次","","2"]
["一、一般公共预算财政拨款收入","1",{"v":4283.67,"d":"4,283.67"},"一、一般公共服务支出","32",""]
["二、政府性基金预算财政拨款收入","2","","二、外交支出","33",""]
["三、国有资本经营预算财政拨款收入","3","","三、国防支出","34",""]
["四、上级补助收入","4","","四、公共安全支出","35",""]
["五、事业收入","5","","五、教育支出","36",""]
["六、经营收入","6","","六、科学技术支出","37",""]
["七、附属单位上缴收入","7","","七、文化旅游体育与传媒支出","38",{"v":3645.54,"d":"3,645.54"}]
["八、其他收入","8","","八、社会保障和就业支出","39",331.86]
["","9","","九、卫生健康支出","40",131.23]
["","10","","十、节能环保支出","41",""]
["","11","","十一、城乡社区支出","42",""]
["","12","","十二、农林水支出","43",""]
["","13","","十三、交通运输支出","44",""]
["","14","","十四、资源勘探工业信息等支出","45",""]
["","15","","十五、商业服务业等支出","46",""]
["","16","","十六、金融支出","47",""]
["","17","","十七、援助其他地区支出","48",""]
["","18","","十八、自然资源海洋气象等支出","49",""]
["","19","","十九、住房保障支出","50",175.04]
["","20","","二十、粮油物资储备支出","51",""]
["","21","","二十一、国有资本经营预算支出","52",""]
["","22","","二十二、灾害防治及应急管理支出","53",""]
["","23","","二十三、其他支出","54",""]
["","24","","二十四、债务还本支出","55",""]
["","25","","二十五、债务付息支出","56",""]
["","26","","二十六、抗疫特别国债安排的支出","57",""]
["本年收入合计","27",{"v":4283.67,"d":"4,283.67"},"本年支出合计","58",{"v":4283.67,"d":"4,283.67"}]
["使用非财政拨款结余","28","","结余分配","59",""]
["年初结转和结余","29","","年末结转和结余","60",""]
["","30","","","61",""]
["总计","31",{"v":4283.67,"d":"4,283.67"},"总计","62",{"v":4283.67,"d":"4,283.67"}]
["注：本表反映部门本年度的总收支和年末结转结余情况。本套报表金额单位转换万元时可能存在尾数误差。","","","","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","","","","",""]

{"sheet":"GK02 收入决算表(公开02表)","index":1,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[0,0,0,10],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,10],[32,0,32,10],[33,0,33,10]],"flags":["formulas_cached_only"]}
["收入决算表",{"$nulls":5},"收入决算表"]
[{"$nulls":10},"公开02表"]
["部门(单位)：辽宁省葫芦岛广播电视台",{"$nulls":9},"金额单位：万元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["功能分类科目编码","","","科目名称","","","","","","","小计"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["栏次","","","栏次","1","2","3","4","5","6","7"]
["合计","","","合计",{"v":4283.67,"d":"4,283.67"},{"v":4283.67,"d":"4,283.67"},"","","","",""]
["207","","","文化旅游体育与传媒支出",{"v":3645.54,"d":"3,645.54"},{"v":3645.54,"d":"3,645.54"},"","","","",""]
["20708","","","广播电视",{"v":3582.92,"d":"3,582.92"},{"v":3582.92,"d":"3,582.92"},"","","","",""]
["2070807","","","  传输发射",32.62,32.62,"","","","",""]
["2070808","","","  广播电视事务",{"v":3527.62,"d":"3,527.62"},{"v":3527.62,"d":"3,527.62"},"","","","",""]
["2070899","","","  其他广播电视支出",22.68,22.68,"","","","",""]
["20799","","","其他文化旅游体育与传媒支出",62.62,62.62,"","","","",""]
["2079999","","","  其他文化旅游体育与传媒支出",62.62,62.62,"","","","",""]
["208","","","社会保障和就业支出",331.86,331.86,"","","","",""]
["20805","","","行政事业单位养老支出",319.32,319.32,"","","","",""]
["2080502","","","  事业单位离退休",25.48,25.48,"","","","",""]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":246.9,"d":"246.90"},{"v":246.9,"d":"246.90"},"","","","",""]
["2080506","","","  机关事业单位职业年金缴费支出",46.94,46.94,"","","","",""]
["20808","","","抚恤",12.54,12.54,"","","","",""]
["2080801","","","  死亡抚恤",2.04,2.04,"","","","",""]
["2080802","","","  伤残抚恤",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},"","","","",""]
["210","","","卫生健康支出",131.24,131.24,"","","","",""]
["21011","","","行政事业单位医疗",131.24,131.24,"","","","",""]
["2101102","","","  事业单位医疗",82.42,82.42,"","","","",""]
["2101103","","","  公务员医疗补助",48.82,48.82,"","","","",""]
["221","","","住房保障支出",175.04,175.04,"","","","",""]
["22102","","","住房改革支出",175.04,175.04,"","","","",""]
["2210201","","","  住房公积金",175.04,175.04,"","","","",""]
["注：本表反映部门本年度取得的各项收入情况。","","","","","","","","","",""]
["    本表金额转换成万元时，因四舍五入可能存在尾差。","","","","","","","","","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","","","","","","","","","",""]

{"sheet":"GK03 支出决算表(公开03表)","index":2,"n_rows":34,"n_cols":10,"rows_kept":34,"merged":[[0,0,0,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,9],[32,0,32,9],[33,0,33,9]],"flags":["formulas_cached_only"]}
["支出决算表",{"$nulls":4},"支出决算表"]
[{"$nulls":9},"公开03表"]
["部门(单位)：辽宁省葫芦岛广播电视台",{"$nulls":8},"金额单位：万元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["栏次","","","","1","2","3","4","5","6"]
["合计","","","",{"v":4283.67,"d":"4,283.67"},{"v":3515.75,"d":"3,515.75"},767.92,"","",""]
["207","","","文化旅游体育与传媒支出",{"v":3645.54,"d":"3,645.54"},{"v":2877.62,"d":"2,877.62"},767.92,"","",""]
["20708","","","广播电视",{"v":3582.92,"d":"3,582.92"},{"v":2877.62,"d":"2,877.62"},{"v":705.3,"d":"705.30"},"","",""]
["2070807","","","  传输发射",32.62,"",32.62,"","",""]
["2070808","","","  广播电视事务",{"v":3527.62,"d":"3,527.62"},{"v":2877.62,"d":"2,877.62"},{"v":650,"d":"650.00"},"","",""]
["2070899","","","  其他广播电视支出",22.68,"",22.68,"","",""]
["20799","","","其他文化旅游体育与传媒支出",62.62,"",62.62,"","",""]
["2079999","","","  其他文化旅游体育与传媒支出",62.62,"",62.62,"","",""]
["208","","","社会保障和就业支出",331.86,331.86,"","","",""]
["20805","","","行政事业单位养老支出",319.32,319.32,"","","",""]
["2080502","","","  事业单位离退休",25.48,25.48,"","","",""]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":246.9,"d":"246.90"},{"v":246.9,"d":"246.90"},"","","",""]
["2080506","","","  机关事业单位职业年金缴费支出",46.94,46.94,"","","",""]
["20808","","","抚恤",12.54,12.54,"","","",""]
["2080801","","","  死亡抚恤",2.04,2.04,"","","",""]
["2080802","","","  伤残抚恤",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},"","","",""]
["210","","","卫生健康支出",131.24,131.24,"","","",""]
["21011","","","行政事业单位医疗",131.24,131.24,"","","",""]
["2101102","","","  事业单位医疗",82.42,82.42,"","","",""]
["2101103","","","  公务员医疗补助",48.82,48.82,"","","",""]
["221","","","住房保障支出",175.04,175.04,"","","",""]
["22102","","","住房改革支出",175.04,175.04,"","","",""]
["2210201","","","  住房公积金",175.04,175.04,"","","",""]
["注：本表反映部门本年度各项支出情况。","","","","","","","","",""]
["    本表金额转换成万元时，因四舍五入可能存在尾差。","","","","","","","","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","","","","","","","","",""]

{"sheet":"GK04 财政拨款收入支出决算总表(公开04表)","index":3,"n_rows":42,"n_cols":9,"rows_kept":42,"merged":[[0,0,0,8],[3,0,3,2],[3,3,3,8],[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],[4,8,5,8],[39,0,39,7],[40,0,40,7],[41,0,41,7]],"flags":["formulas_cached_only"]}
["财政拨款收入支出决算总表",null,null,"财政拨款收入支出决算总表"]
[{"$nulls":8},"公开04表"]
["部门(单位)：辽宁省葫芦岛广播电视台",{"$nulls":7},"金额单位：万元"]
["收     入","","","支     出","","","","",""]
["项目","行次","金额","项目","行次","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["","","","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款",""]
["栏次","","1","栏次","","2","3","4","5"]
["一、一般公共预算财政拨款","1",{"v":4283.67,"d":"4,283.67"},"一、一般公共服务支出","33","","","",""]
["二、政府性基金预算财政拨款","2","","二、外交支出","34","","","",""]
["三、国有资本经营财政拨款","3","","三、国防支出","35","","","",""]
["","4","","四、公共安全支出","36","","","",""]
["","5","","五、教育支出","37","","","",""]
["","6","","六、科学技术支出","38","","","",""]
["","7","","七、文化旅游体育与传媒支出","39",{"v":3645.54,"d":"3,645.54"},{"v":3645.54,"d":"3,645.54"},"",""]
["","8","","八、社会保障和就业支出","40",331.86,331.86,"",""]
["","9","","九、卫生健康支出","41",131.23,131.23,"",""]
["","10","","十、节能环保支出","42","","","",""]
["","11","","十一、城乡社区支出","43","","","",""]
["","12","","十二、农林水支出","44","","","",""]
["","13","","十三、交通运输支出","45","","","",""]
["","14","","十四、资源勘探工业信息等支出","46","","","",""]
["","15","","十五、商业服务业等支出","47","","","",""]
["","16","","十六、金融支出","48","","","",""]
["","17","","十七、援助其他地区支出","49","","","",""]
["","18","","十八、自然资源海洋气象等支出","50","","","",""]
["","19","","十九、住房保障支出","51",175.04,175.04,"",""]
["","20","","二十、粮油物资储备支出","52","","","",""]
["","21","","二十一、国有资本经营预算支出","53","","","",""]
["","22","","二十二、灾害防治及应急管理支出","54","","","",""]
["","23","","二十三、其他支出","55","","","",""]
["","24","","二十四、债务还本支出","56","","","",""]
["","25","","二十五、债务付息支出","57","","","",""]
["","26","","二十六、抗疫特别国债安排的支出","58","","","",""]
["本年收入合计","27",{"v":4283.67,"d":"4,283.67"},"本年支出合计","59",{"v":4283.67,"d":"4,283.67"},{"v":4283.67,"d":"4,283.67"},"",""]
["年初财政拨款结转和结余","28","","年末财政拨款结转和结余","60","","","",""]
["  一般公共预算财政拨款","29","","","61","","","",""]
["  政府性基金预算财政拨款","30","","","62","","","",""]
["  国有资本经营预算财政拨款","31","","","63","","","",""]
["总计","32",{"v":4283.67,"d":"4,283.67"},"总计","64",{"v":4283.67,"d":"4,283.67"},{"v":4283.67,"d":"4,283.67"},"",""]
["注：本表反映部门本年度一般公共预算财政拨款、政府性基金预算财政拨款和国有资本经营预算财政拨款的总收支和年末结转结余情况。","","","","","","","",""]
["    本表金额转换成万元时，因四舍五入可能存在尾差。","","","","","","","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","","","","","","","",""]

{"sheet":"GK05 一般公共预算财政拨款支出决算表(公开05表)","index":4,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[3,0,3,3],[3,4,3,6],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[7,0,7,3],[8,0,8,3],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,6],[32,0,32,6],[33,0,33,6]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算表",{"$nulls":3},"一般公共预算财政拨款支出决算表"]
[{"$nulls":6},"公开05表"]
["部门(单位)：辽宁省葫芦岛广播电视台",{"$nulls":5},"金额单位：万元"]
["项目","","","","本年支出","",""]
["功能分类科目编码","","","科目名称","小计","基本支出","项目支出"]
["","","","","","",""]
["","","","","","",""]
["栏次","","","","1","2","3"]
["合计","","","",{"v":4283.67,"d":"4,283.67"},{"v":3515.75,"d":"3,515.75"},767.92]
["207","","","文化旅游体育与传媒支出",{"v":3645.54,"d":"3,645.54"},{"v":2877.62,"d":"2,877.62"},767.92]
["20708","","","广播电视",{"v":3582.92,"d":"3,582.92"},{"v":2877.62,"d":"2,877.62"},{"v":705.3,"d":"705.30"}]
["2070807","","","  传输发射",32.62,"",32.62]
["2070808","","","  广播电视事务",{"v":3527.62,"d":"3,527.62"},{"v":2877.62,"d":"2,877.62"},{"v":650,"d":"650.00"}]
["2070899","","","  其他广播电视支出",22.68,"",22.68]
["20799","","","其他文化旅游体育与传媒支出",62.62,"",62.62]
["2079999","","","  其他文化旅游体育与传媒支出",62.62,"",62.62]
["208","","","社会保障和就业支出",331.86,331.86,""]
["20805","","","行政事业单位养老支出",319.32,319.32,""]
["2080502","","","  事业单位离退休",25.48,25.48,""]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":246.9,"d":"246.90"},{"v":246.9,"d":"246.90"},""]
["2080506","","","  机关事业单位职业年金缴费支出",46.94,46.94,""]
["20808","","","抚恤",12.54,12.54,""]
["2080801","","","  死亡抚恤",2.04,2.04,""]
["2080802","","","  伤残抚恤",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},""]
["210","","","卫生健康支出",131.24,131.24,""]
["21011","","","行政事业单位医疗",131.24,131.24,""]
["2101102","","","  事业单位医疗",82.42,82.42,""]
["2101103","","","  公务员医疗补助",48.82,48.82,""]
["221","","","住房保障支出",175.04,175.04,""]
["22102","","","住房改革支出",175.04,175.04,""]
["2210201","","","  住房公积金",175.04,175.04,""]
["注：本表反映部门本年度一般公共预算财政拨款支出情况。","","","","","",""]
["    本表金额转换成万元时，因四舍五入可能存在尾差。","","","","","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","","","","","",""]

{"sheet":"GK06 一般公共预算财政拨款基本支出决算表(公开06表)","index":5,"n_rows":42,"n_cols":9,"rows_kept":42,"merged":[[0,0,0,8],[3,0,3,2],[3,3,3,8],[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],[4,8,5,8],[38,0,38,1],[38,3,38,7],[39,0,39,8],[40,0,40,8],[41,0,41,8]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算表",{"$nulls":3},"一般公共预算财政拨款基本支出决算表"]
[{"$nulls":8},"公开06表"]
["部门(单位)：辽宁省葫芦岛广播电视台",{"$nulls":7},"金额单位：万元"]
["人员经费","","","公用经费","","","","",""]
["科目编码","科目名称","决算数","科目编码","科目名称","决算数","科目编码","科目名称","决算数"]
["","","","","","","","",""]
["301","工资福利支出",{"v":3219.39,"d":"3,219.39"},"302","商品和服务支出",260.28,"307","债务利息及费用支出",""]
["30101","  基本工资",886.44,"30201","  办公费",16.28,"30701","  国内债务付息",""]
["30102","  津贴补贴",446.58,"30202","  印刷费",{"v":0.2,"d":"0.20"},"30702","  国外债务付息",""]
["30103","  奖金",763.66,"30203","  咨询费",{"v":3,"d":"3.00"},"310","资本性支出",""]
["30106","  伙食补助费","","30204","  手续费",0.08,"31001","  房屋建筑物购建",""]
["30107","  绩效工资","","30205","  水费",6.58,"31002","  办公设备购置",""]
["30108","  机关事业单位基本养老保险缴费",{"v":246.9,"d":"246.90"},"30206","  电费",9.16,"31003","  专用设备购置",""]
["30109","  职业年金缴费",46.94,"30207","  邮电费",2.12,"31005","  基础设施建设",""]
["30110","  职工基本医疗保险缴费",82.42,"30208","  取暖费",52.93,"31006","  大型修缮",""]
["30111","  公务员医疗补助缴费",48.82,"30209","  物业管理费",49.84,"31007","  信息网络及软件购置更新",""]
["30112","  其他社会保障缴费",12.76,"30211","  差旅费",8.17,"31008","  物资储备",""]
["30113","  住房公积金",175.04,"30212","  因公出国（境）费用","","31009","  土地补偿",""]
["30114","  医疗费",9.72,"30213","  维修（护）费",4.02,"31010","  安置补助",""]
["30199","  其他工资福利支出",500.13,"30214","  租赁费",4.28,"31011","  地上附着物和青苗补偿",""]
["303","对个人和家庭的补助",36.08,"30215","  会议费","","31012","  拆迁补偿",""]
["30301","  离休费","","30216","  培训费",0.01,"31013","  公务用车购置",""]
["30302","  退休费",14.73,"30217","  公务接待费","","31019","  其他交通工具购置",""]
["30303","  退职（役）费","","30218","  专用材料费",3.06,"31021","  文物和陈列品购置",""]
["30304","  抚恤金",{"v":10.5,"d":"10.50"},"30224","  被装购置费","","31022","  无形资产购置",""]
["30305","  生活补助",2.04,"30225","  专用燃料费","","31099","  其他资本性支出",""]
["30306","  救济费","","30226","  劳务费",2.08,"312","对企业补助",""]
["30307","  医疗费补助",8.03,"30227","  委托业务费","","31201"," 资本金注入",""]
["30308","  助学金","","30228","  工会经费",23.37,"31203"," 政府投资基金股权投资",""]
["30309","  奖励金",0.36,"30229","  福利费","","31204"," 费用补贴",""]
["30310","  个人农业生产补贴","","30231","  公务用车运行维护费",{"v":32,"d":"32.00"},"31205"," 利息补贴",""]
["30311","  代缴社会保险费","","30239","  其他交通费用",0.09,"31299"," 其他对企业补助",""]
["30399","  其他对个人和家庭的补助",0.42,"30240","  税金及附加费用",0.04,"399","其他支出",""]
["","","","30299","  其他商品和服务支出",42.96,"39907","  国家赔偿费用支出",""]
["","","","","","","39908","  对民间非营利组织和群众性自治组织补贴",""]
["","","","","","","39909","  经常性赠与",""]
["","","","","","","39910","  资本性赠与",""]
["","","","","","","39999","  其他支出",""]
["人员经费合计","",{"v":3255.47,"d":"3,255.47"},"公用经费合计","","","","",260.28]
["注：本表反映部门本年度一般公共预算财政拨款基本支出明细情况。","","","","","","","",""]
["    本表金额转换成万元时，因四舍五入可能存在尾差。","","","","","","","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","","","","","","","",""]

{"sheet":"GK07 一般公共预算财政拨款“三公”经费支出决算表(公开07","index":6,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[0,0,0,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款“三公”经费支出决算表","一般公共预算财政拨款“三公”经费支出决算表"]
[null,null,"公开07表"]
["部门(单位)：辽宁省葫芦岛广播电视台",null,"金额单位：万元"]
["项    目","预算数","决算数"]
["合    计",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["1、因公出国（境）费","",""]
["2、公务接待费","",""]
["3、公务用车购置及运行费",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["其中:（1）公务用车运行维护费",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["     （2）公务用车购置费","",""]
["注：本表反映部门本年度“三公”经费支出预决算情况。","",""]
["    其中：预算数为年初预算数，决算数是包括当年一般公共预算财政拨款和以前年度结转资金安排的实际支出。","",""]
["    本表金额转换成万元时，因四舍五入可能存在尾差。","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","",""]

{"sheet":"GK08 政府性基金预算财政拨款收入支出决算表(公开08表)","index":7,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[0,0,0,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,3,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[4,6,6,6],[4,7,6,7],[4,8,6,8],[7,0,7,3],[8,0,8,3],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,9],[16,0,16,9],[17,0,17,9]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款收入支出决算表",{"$nulls":4},"政府性基金预算财政拨款收入支出决算表"]
[{"$nulls":9},"公开08表"]
["部门(单位)：辽宁省葫芦岛广播电视台",{"$nulls":8},"金额单位：万元"]
["项目","","","","年初结转和结余","本年收入","本年支出","","","年末结转和结余"]
["功能分类科目编码","","","科目名称","","","小计","基本支出","项目支出",""]
["","","","","","","","小计","小计",""]
["","","","","","","","","",""]
["栏次","","","","1","2","3","4","5","6"]
["合计","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["注：本表反映部门本年度政府性基金预算财政拨款收入、支出及结转和结余情况。","","","","","","","","",""]
["    本表金额转换成万元时，因四舍五入可能存在尾差。","","","","","","","","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","","","","","","","","",""]

{"sheet":"GK09 国有资本经营预算财政拨款支出决算表(公开09表)","index":8,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[0,0,0,6],[3,0,3,3],[3,4,3,6],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[7,0,7,3],[8,0,8,3],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,6],[16,0,16,6],[17,0,17,6]],"flags":["formulas_cached_only"]}
["国有资本经营预算财政拨款支出决算表",{"$nulls":3},"国有资本经营预算财政拨款支出决算表"]
[{"$nulls":6},"公开09表"]
["部门(单位)：辽宁省葫芦岛广播电视台",{"$nulls":5},"金额单位：万元"]
["项目","","","","本年支出","",""]
["功能分类科目编码","","","科目名称","合计","基本支出","项目支出"]
["","","","","","小计","小计"]
["","","","","","",""]
["栏次","","","","1","2","3"]
["合计","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["注：本表反映部门本年度国有资本经营预算财政拨款支出情况。","","","","","",""]
["    本表金额转换成万元时，因四舍五入可能存在尾差。","","","","","",""]
["    如本表为空，则我部门本年度无此类资金收支余。","","","","","",""]

{"sheet":"GK10整体绩效自评表","index":9,"n_rows":38,"n_cols":20,"rows_kept":38,"merged":[[0,0,2,19],[3,0,3,3],[3,4,3,19],[4,0,4,3],[4,4,4,19],[5,0,5,3],[5,4,5,19],[6,0,11,0],[6,1,6,9],[6,10,6,11],[6,12,6,13],[6,14,6,15],[6,16,6,17],[6,18,6,19],[7,1,7,9],[7,10,7,11],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[8,1,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[9,1,9,9],[9,10,9,11],[9,12,9,13],[9,14,9,15],[9,16,9,17],[9,18,9,19],[10,1,10,9],[10,10,10,11],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[11,1,11,9],[11,10,11,11],[11,12,11,13],[11,14,11,15],[11,16,11,17],[11,18,11,19],[12,0,13,0],[12,1,12,10],[12,11,12,19],[13,1,13,10],[13,11,13,19],[14,0,36,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,14,15],[14,16,15,19],[16,1,21,1],[16,16,16,19],[17,2,19,2],[17,16,17,19],[18,16,18,19],[19,16,19,19],[20,2,21,2],[20,16,20,19],[21,16,21,19],[22,1,24,1],[22,2,24,2],[22,16,22,19],[23,16,23,19],[24,16,24,19],[25,1,31,1],[25,16,25,19],[26,16,26,19],[27,2,28,2],[27,16,27,19],[28,16,28,19],[29,16,29,19],[30,16,30,19],[31,16,31,19],[32,1,33,1],[32,2,33,2],[32,16,32,19],[33,16,33,19],[34,1,35,1],[34,16,34,19],[35,16,35,19],[36,16,36,19],[37,0,37,10],[37,11,37,19]],"flags":["formulas_cached_only"]}
["部门（单位）整体绩效自评表\n（2022年度）"]
[]
[]
["部门（单位）名称",{"$nulls":3},"207001葫芦岛市广播电视台-211400000"]
["部门年初预算收入金额",{"$nulls":3},3085.16]
["部门年初预算支出金额",{"$nulls":3},3085.16]
["年度主要任务","对应项目",{"$nulls":8},"项目下达金额",null,"项目执行金额",null,"项目执行率",null,"分值",null,"得分"]
[null,"其他行政事业单位编外人员经费",{"$nulls":8},"320.00",null,320,null,"100.00%",null,8,null,8]
[null,"广播电视专项业务经费",{"$nulls":8},"30.00",null,30,null,"100.00%",null,8,null,8]
[null,"部门预算基本支出人员经费",{"$nulls":8},"3373.23",null,3255.14,null,"96.49%",null,8,null,7.71]
[null,"广播电视运行专项业务经费",{"$nulls":8},"200.00",null,200,null,"100.00%",null,8,null,8]
[null,"部门预算基本支出公用经费",{"$nulls":8},"260.61",null,260.61,null,"100.00%",null,8,null,8]
["年度目标","年初总体目标",{"$nulls":9},"全年完成情况"]
[null,"紧紧围绕市委、市政府中心工作，牢牢把握正确舆论导向，全面落实意识形态责任制，为奋力开创葫芦岛全面振兴提供有力的舆论支持。",{"$nulls":9},"圆满完成了本年的绩效目标"]
["绩效指标","一级指标","二级指标","三级指标","运算符号","指标值","度量单位","全年完成值","完成程度","分值","得分","偏差原因分析",{"$nulls":4},"改进措施"]
[{"$nulls":11},"经费保障原因分析","制度保障原因分析","人员保障原因分析","硬件条件保障原因分析","其他原因分析"]
[null,"履职效能","重点工作履行情况","重点工作办结率","=","100","%","100",1,3.5,3.5,{"$nulls":8},""]
[null,null,"整体工作完成情况","总体工作完成率","=","100","%","100",1,3.3,3.3]
[{"$nulls":3},"工作完成及时率","=","100","%","100",1,3.3,3.3]
[{"$nulls":3},"工作质量达标率","=","100","%","100",1,3.3,3.3]
[null,null,"基础管理","综合管理水平",null,"管理规范",null,"全部或基本达成预期指标100%-80%（含）",1,3.3,3.3]
[{"$nulls":3},"依法行政能力",null,"管理规范",null,"全部或基本达成预期指标100%-80%（含）",1,3.3,3.3]
[null,"预算执行","预算执行效率","预算执行率","=","100","%","97.18",1,1.6,1.6]
[{"$nulls":3},"预算调整率","<=","5","%","0",1,1.6,1.6]
[{"$nulls":3},"结转结余变动率","<=","0","%","0",1,1.8,1.8]
[null,"管理效率","预算编制管理","预算绩效目标覆盖率","=","100","%","100",1,0.7,0.7]
[null,null,"预算监督管理","预决算公开情况",null,"全部公开",null,"全部或基本达成预期指标100%-80%（含）",1,0.7,0.7]
[null,null,"预算收支管理","预算收入管理规范性",null,"管理规范",null,"全部或基本达成预期指标100%-80%（含）",1,0.7,0.7]
[{"$nulls":3},"预算支出管理规范性",null,"管理规范",null,"全部或基本达成预期指标100%-80%（含）",1,0.7,0.7]
[null,null,"财务管理","内控制度有效性",null,"制度有效",null,"全部或基本达成预期指标100%-80%（含）",1,0.7,0.7]
[null,null,"资产管理","固定资产利用率","=","100","%","100",1,0.7,0.7]
[null,null,"业务管理","政府采购管理违法违规行为发生次数","=","0","次","0",1,0.8,0.8]
[null,"运行成本","成本控制成效","“三公”经费变动率","<=","0","%","0",1,2.5,2.5]
[{"$nulls":3},"在职人员控制率","<=","100","%","100",1,2.5,2.5]
[null,"社会效应","政治效益","舆论导向正确",null,"正确舆论",null,"全部或基本达成预期指标100%-80%（含）",1,10,10]
[null,null,"社会公众满意度","公众接受广播电视信号满意度",">=","95","%","98",1,10,10]
[null,"可持续性","创新驱动发展","加快发展网络视听新形态",null,"加快发展",null,"全部或基本达成预期指标100%-80%（含）",1,5,5]
["总评价得分",{"$nulls":10},"99.71"]

{"sheet":"GK11项目（政策）绩效自评表","index":10,"n_rows":21,"n_cols":18,"rows_kept":21,"merged":[[0,0,0,17],[1,0,1,17],[2,0,2,2],[2,3,2,17],[3,0,3,2],[3,3,3,17],[4,0,4,2],[4,3,4,17],[5,0,5,2],[5,3,5,5],[5,6,5,8],[5,9,5,13],[5,14,5,16],[6,0,7,0],[6,1,6,9],[6,10,6,17],[7,1,7,9],[7,10,7,17],[8,0,19,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,8,6],[8,7,9,7],[8,8,9,8],[8,9,9,9],[8,10,9,10],[8,11,8,16],[8,17,9,17],[10,1,13,1],[14,1,17,1],[18,1,19,1],[20,0,20,2],[20,3,20,5],[20,6,20,8],[20,9,20,10],[20,11,20,12],[20,14,20,16]],"flags":["formulas_cached_only"]}
["预算项目(政策)绩效自评表\n(2022年度)"]
["备注：本单位2022年度无项目绩效，本表为空表"]
["项目(政策)名称"]
["主管部门"]
["实施单位"]
["项目预算金额（万元）",{"$nulls":5},"全年执行数（万元）",null,null,0,{"$nulls":4},"执行率",null,null,"0.0%"]
["年度总体目标","年初设定目标",{"$nulls":8},"全年实际完成情况"]
[]
["绩效指标","一级指标","二级指标","三级指标","年度目标值",null,null,"全年\n完成值","完成程度","分值","得分","未完成原因分析",{"$nulls":5},"改进措施"]
[{"$nulls":4},"运算\n符号","内容","度量\n单位",{"$nulls":4},"经费保障","制度保障","人员保障","硬件条件保障","其他","原因说明"]
[null,"产出指标"]
[]
[]
[]
[null,"效益指标"]
[]
[]
[]
[null,"满意度指标"]
[]
["指标自评得分小计",null,null,0,null,null,"预算执行率得分",null,null,0,null,"减分项",null,0,"绩效自评总得分",null,null,0]