{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["整体支出绩效目标表","5项目绩效"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"整体支出绩效目标表","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,2],[3,3,3,7],[4,0,11,0],[4,1,4,2],[4,3,4,7],[5,1,5,2],[5,3,5,7],[6,1,6,2],[6,3,6,7],[7,1,7,2],[7,3,7,7],[8,1,8,2],[8,3,8,7],[9,1,9,2],[9,3,9,7],[10,1,11,4],[12,1,12,7],[13,0,44,0],[13,2,13,3],[13,4,13,5],[13,6,13,7],[14,1,35,1],[14,2,21,3],[14,4,14,5],[14,6,14,7],[15,4,15,5],[15,6,15,7],[16,4,16,5],[16,6,16,7],[17,4,17,5],[17,6,17,7],[18,4,18,5],[18,6,18,7],[19,4,19,5],[19,6,19,7],[20,4,20,5],[20,6,20,7],[21,4,21,5],[21,6,21,7],[22,2,28,3],[22,4,22,5],[22,6,22,7],[23,4,23,5],[23,6,23,7],[24,4,24,5],[24,6,24,7],[25,4,25,5],[25,6,25,7],[26,4,26,5],[26,6,26,7],[27,4,27,5],[27,6,27,7],[28,4,28,5],[28,6,28,7],[29,2,29,3],[29,4,29,5],[29,6,29,7],[30,2,35,3],[30,4,30,5],[30,6,30,7],[31,4,31,5],[31,6,31,7],[32,4,32,5],[32,6,32,7],[33,4,33,5],[33,6,33,7],[34,4,34,5],[34,6,34,7],[35,4,35,5],[35,6,35,7],[36,1,42,1],[36,2,37,3],[36,4,36,5],[36,6,36,7],[37,4,37,5],[37,6,37,7],[38,2,41,3],[38,4,38,5],[38,6,38,7],[39,4,39,5],[39,6,39,7],[40,4,40,5],[40,6,40,7],[41,4,41,5],[41,6,41,7],[42,2,42,3],[42,4,42,5],[42,6,42,7],[43,1,44,1],[43,2,44,3],[43,4,43,5],[43,6,43,7],[44,4,44,5],[44,6,44,7]],"flags":["formulas_cached_only"]}
["附件2"]
["整体支出绩效目标表"]
["（2022年度）"]
["部门名称",null,null,"广元市食品药品检验检测中心"]
["年度主要任务","任务名称",null,"主要内容"]
[null,"基本支出",null,"工资福利支出，职工工资福利得以保障；商品和服务支出，单位正常运行。"]
[null,"药品检验和实验室运行维护经费",null,"完成药品生产企业、药品经营企业、社会第三方委托检验需求；完成2022年在用仪器设备检定/校准、期间核查及维护；实现实验室固液危废物集中无害化处置；食品药品检验检测人才队伍进一步优化，能力进一步提升。"]
[null,"乡村振兴经费",null,"完成苍溪民主村的乡村振兴工作。"]
[null,"市场监管经费",null,"完成食品生产企业、食品经营企业及社会第三方食品委托检测。"]
[null,"代管资金",null,"财政代管资金。"]
[null,"年度部门整体支出预算",{"$nulls":3},"资金总额","财政拨款","其他资金"]
[{"$nulls":5},790.92,789.43,1.49]
["年度总体目标","目标1：人员工资福利得以保障，单位商品服务支出得以保障，确保单位工作正常开展。                                                                                    \n目标2：完成药品生产企业、药品经营企业、医疗机构及社会第三方委托检验需求。                                                                           \n目标3：完成在用仪器设备检定/校准及维护。\n目标4：实现实验室固液危废物集中无害化处置 ；确保实验环境、工作环境安全 ；防止工作区域环境污染事故的发生。                                                                     \n目标5：食品药品检验检测人才队伍进一步优化，能力进一步提升。\n目标6：完成苍溪民主村的乡村振兴工作。\n目标7：完成食品生产企业、食品经营企业及社会第三方食品委托检测；实现食品安全监管工作全面覆盖；现代化检验检测与监管工作相适应，进一步提高食品药品风险管控。"]
["年\n度\n绩\n效\n指\n标","一级指标","二级指标",null,"三级指标",null,"指标值（包含数字及文字描述）"]
[null,"产出指标","数量指标",null,"人员工资福利及商品服务支出",null,"677.39万元，其中人员工资福利支出589.72万元、商品服务支出87.67万元。"]
[{"$nulls":4},"药品委托检验批次",null,"50批"]
[{"$nulls":4},"完成2022年度市辖区药品抽样",null,"抽查药品150批，出具药品检验报告书150份。"]
[{"$nulls":4},"完成仪器设备检定/校准及仪器设备维护数量",null,"仪器设备检定/校准135台、仪器设备维护200台。"]
[{"$nulls":4},"实验室固体、液体、剧毒危废物处置、搬运人工及车辆运费",null,"固废500kg、液废2000kg、实验室污水约500吨。"]
[{"$nulls":4},"人员培训、外部能力验证",null,"人员培训40学时；能力验证3次或上级主管部门要求。"]
[{"$nulls":4},"食品委托检验批次",null,"≥200批次"]
[{"$nulls":4},"完成民主村的入户工作",null,"每两月入户≥1次"]
[null,null,"质量指标",null,"药品检验项目完成率",null,1]
[{"$nulls":4},"仪器设备检定/校准合格率",null,1]
[{"$nulls":4},"仪器设备期间核查符合率",null,1]
[{"$nulls":4},"固体、液体、剧毒危废物处置率",null,1]
[{"$nulls":4},"人员检验技能、管理能力及实验室检验检测能力",null,"得到验证和提升"]
[{"$nulls":4},"完成苍溪民主村巩固提升、防止返贫",null,1]
[{"$nulls":4},"食品委托检验完成率",null,1]
[null,null,"时效指标",null,"完成时间",null,"2022年12月底"]
[null,null,"成本指标",null,"药品委托及抽验差旅费、标准物资、实验耗材、劳务费等",null,"15.34万元"]
[{"$nulls":4},"人员经费、公用经费",null,"677.39万元"]
[{"$nulls":4},"仪器设备检定/校准、期间核查及维护成本及实验室固体、液体、剧毒危废物处置、搬运人工及车辆运费和人员培训、能力验证及能力提升等。",null,"22.97万元"]
[{"$nulls":4},"开展乡村振兴差旅费、车辆运行费及第一书记生活补助",null,"3.64万元"]
[{"$nulls":4},"设备采购",null,"50万元"]
[{"$nulls":4},"食品委托检验标准物资、实验耗材、实验室仪器维护维修费",null,"20万元"]
[null,"效益指标","经济效益\n指标",null,"提高食品企业产品质量",null,"长期"]
[{"$nulls":4},"助推我市医药经济发展",null,"长期"]
[null,null,"社会效益\n指标",null,"让广大人民群众了解食品、药品安全的重要性",null,"保障人民群众饮食用药安全。"]
[{"$nulls":4},"提高我市药品生产、经营质量",null,"确保公众用药安全有效。"]
[{"$nulls":4},"食品药品检验检测能力",null,"明显提高。"]
[{"$nulls":4},"巩固扶贫工作",null,"无返贫，过上幸福的生活。"]
[null,null,"可持续影响\n指标",null,"食品药品检验检测能力提升",null,"长期"]
[null,"满意度\n指标","满意度指标",null,"地方政府及上级管理部门满意度",null,"≥95%"]
[{"$nulls":4},"老百姓满意度",null,"≥95%"]

{"sheet":"5项目绩效","index":1,"n_rows":64,"n_cols":13,"rows_kept":64,"merged":[[1,1,1,12],[2,1,2,4],[2,10,2,12],[5,0,63,0],[5,1,63,1],[5,2,15,2],[5,3,15,3],[5,4,15,4],[16,2,19,2],[16,3,19,3],[16,4,19,4],[20,2,42,2],[20,3,42,3],[20,4,42,4],[43,2,51,2],[43,3,51,3],[43,4,51,4],[52,2,59,2],[52,3,59,3],[52,4,59,4],[60,2,63,2],[60,3,63,3],[60,4,63,4]],"flags":["formulas_cached_only"]}
[]
[null,"市级部门预算项目绩效目标表（2022年度）"]
[{"$nulls":10},"金额单位：万元"]
[null,"单位名称","项目名称","预算数","年度目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","权重","指标方向性"]
[null,"359-广元市市场监督管理局部门",null,145.77]
[null,"359307-广元市食品药品检验检测中心","市场监管项目",{"v":20,"d":"20.00"},"本项目的主要内容是承担辖区内食品生产企业、食品经营企业及社会第三方食品委托检测业务工作，协调解决食品企业技术难题，培训有关技术管理人员，收取的委托检测检验成本费用20万元。","产出指标","成本指标","样品购置费","＝","15000","元","2","正向指标"]
[{"$nulls":5},"产出指标","时效指标","任务完成时间","≤","2022","年","10","正向指标"]
[{"$nulls":5},"产出指标","成本指标","差旅费","＝","50000","元","10","正向指标"]
[{"$nulls":5},"产出指标","数量指标","食品委托检验批次","≥","200","批次","10","正向指标"]
[{"$nulls":5},"效益指标","社会效益指标","满足社会第三方食品检测需求","定性","高中低",null,"10","正向指标"]
[{"$nulls":5},"满意度指标","服务对象满意度指标","社会第三方食品委托检验满意度","≥","95","%","10","正向指标"]
[{"$nulls":5},"产出指标","质量指标","食品委托检验任务完成率","＝","100","%","10","正向指标"]
[{"$nulls":5},"产出指标","成本指标","车辆运行维护费","＝","25000","元","3","正向指标"]
[{"$nulls":5},"产出指标","成本指标","标准物资及实验耗材","＝","50000","元","5","正向指标"]
[{"$nulls":5},"产出指标","成本指标","劳务费和其他费用","＝","60000","元","10","正向指标"]
[{"$nulls":5},"效益指标","可持续影响指标","提高企业产品质量","定性","高中低",null,"10","正向指标"]
[null,null,"其他公用经费（福利、工会、公车补贴、党建、退休活动）",18.67,"保障单位日常运转，提高预算编制质量，严格执行预算","产出指标","数量指标","科目调整次数","≤","10","次","22.5","反向指标"]
[{"$nulls":5},"产出指标","质量指标","预算编制准确率（计算方法为：∣（执行数-预算数）/预算数∣）","≤","5","%","22.5","反向指标"]
[{"$nulls":5},"效益指标","经济效益指标","运转保障率","＝","100","%","22.5","正向指标"]
[{"$nulls":5},"效益指标","经济效益指标","“三公经费”控制率[计算方法为：（三公经费实际支出数/预算安排数]×100%）","≤","100","%","22.5","反向指标"]
[null,null,"药品检验和实验室运行维护经费",32.97,"1.完成药品生产企业、药品经营企业、医疗机构、社会第三方委托检验需求；2.完成2022年本市辖区内药品零售、使用单位药品质量抽查检验150批，确保全市人民用药安全；3.完成2022年在用仪器设备检定/校准、期间核查及维护，确保数值溯源，运行正常；4.实现实验室固液危废物、污水集中无害化处置；5.确保实验环境、工作环境安全；6.防止工作区域环境污染事故的发生；7.药品检验检测人才队伍进一步优化，能力进一步提升。","效益指标","生态效益指标","检测区域环保状况","定性","高中低",null,"5","正向指标"]
[{"$nulls":5},"效益指标","可持续影响指标","药品检验检测能力","定性","高中低",null,"5","正向指标"]
[{"$nulls":5},"产出指标","成本指标","人员培训、能力提升","＝","5","万元","2","正向指标"]
[{"$nulls":5},"产出指标","数量指标","外部能力验证","≥","3","次","3","正向指标"]
[{"$nulls":5},"产出指标","成本指标","实验室固液体、污水危废物处置费","＝","4","万元","2","正向指标"]
[{"$nulls":5},"满意度指标","服务对象满意度指标","第三方对委托检验满意度","≥","90","%","5","正向指标"]
[{"$nulls":5},"产出指标","质量指标","实验室固体、液体危废物处置率","＝","100","%","5","正向指标"]
[{"$nulls":5},"产出指标","成本指标","实验仪器维护维修","＝","2","万元","5","正向指标"]
[{"$nulls":5},"产出指标","成本指标","标准物质及实验耗材","＝","5","万元","5","正向指标"]
[{"$nulls":5},"产出指标","数量指标","实验室污水处理","≥","500","吨","3","正向指标"]
[{"$nulls":5},"效益指标","社会效益指标","药品检验检测能力","定性","高中低","万元","5","正向指标"]
[{"$nulls":5},"产出指标","成本指标","仪器设备检定/校准、维护成本","＝","13","万元","5","正向指标"]
[{"$nulls":5},"产出指标","成本指标","固液危废物搬运人工劳务及车辆运费等","＝","0.97","万元","3","正向指标"]
[{"$nulls":5},"产出指标","质量指标","仪器设备检定/校准、维护合格率","＝","100","%","5","正向指标"]
[{"$nulls":5},"产出指标","数量指标","仪器设备检定/校准数量","≥","155","台","2","正向指标"]
[{"$nulls":5},"产出指标","数量指标","完成2022年度市辖区药品抽样","≥","150","批","3","正向指标"]
[{"$nulls":5},"产出指标","数量指标","仪器设备维护数量","≥","300","台","3","正向指标"]
[{"$nulls":5},"产出指标","成本指标","办公费、水电费、劳务费等","＝","3","万元","5","正向指标"]
[{"$nulls":5},"产出指标","数量指标","实验室固液体危废物","≥","2500","公斤","2","正向指标"]
[{"$nulls":5},"产出指标","数量指标","人员培训","≥","40","学时","2","正向指标"]
[{"$nulls":5},"产出指标","时效指标","任务完成时间","＝","2022","年","5","正向指标"]
[{"$nulls":5},"产出指标","质量指标","根据药品质量标准及委托企业的检验项目检验","＝","100","%","5","正向指标"]
[{"$nulls":5},"产出指标","数量指标","药品委托检验批次","≥","50","批","5","正向指标"]
[null,null,"乡村振兴经费",3.64,"完成苍溪民主村巩固提升规划、防止返贫，促进帮扶村集体经济发展。","效益指标","可持续影响指标","完成各项乡村振兴工作，产业得到发展","定性","高中低",null,"10","正向指标"]
[{"$nulls":5},"产出指标","效果指标","巩固脱贫成果","定性","高中低",null,"10","正向指标"]
[{"$nulls":5},"满意度指标","帮扶对象满意度指标","老百姓满意度","≥","95","%","10","正向指标"]
[{"$nulls":5},"产出指标","成本指标","驻村人员工作补助","＝","1","万元","10","正向指标"]
[{"$nulls":5},"产出指标","时效指标","任务完成时间","＝","2022","年","10","正向指标"]
[{"$nulls":5},"产出指标","质量指标","完成苍溪民主村巩固提升、防止返贫率","≥","100","%","10","正向指标"]
[{"$nulls":5},"产出指标","数量指标","完成苍溪民主村两月入户次数","≥","1","次","10","正向指标"]
[{"$nulls":5},"产出指标","成本指标","驻村人员生活补助","＝","2.64","万元","10","正向指标"]
[{"$nulls":5},"产出指标","数量指标","帮助解决群众困难问题","≥","3","个","10","正向指标"]
[null,null,"代管资金--引进人才工作补助和代收水费",1.49,"本项目的主要内容是财政代管各项往来资金，该经费为待发放的引进人才工作补助和代收水电费，补助标准按照广财行[2019]33号文《广元市财政局关于下达第二批回引人才安家补助和工作补助经费的通知》。","产出指标","成本指标","引进人才工作补助","＝","1.4","万元","10","正向指标"]
[{"$nulls":5},"产出指标","数量指标","引进人才工作补助和代收水电费金额","＝","1.49","万元","15","正向指标"]
[{"$nulls":5},"产出指标","质量指标","财政代管资金及时支付完成率","＝","100","%","15","正向指标"]
[{"$nulls":5},"产出指标","成本指标","代收水电费","＝","0.9","万元","10","正向指标"]
[{"$nulls":5},"效益指标","可持续影响指标","为引进高层次人才提供必要的经费保障","定性","高中低",null,"10","正向指标"]
[{"$nulls":5},"满意度指标","服务对象满意度指标","往来单位及个人对资金支付的满意度","≥","100","%","10","正向指标"]
[{"$nulls":5},"产出指标","时效指标","任务完成时间","＝","2022","年","10","正向指标"]
[{"$nulls":5},"效益指标","社会效益指标","营造尊重人才环境，为引进人才提供保障","定性","高中低",null,"10","正向指标"]
[null,null,"定额公用经费（事业）",{"v":69,"d":"69.00"},"保障单位日常运转，提高预算编制质量，严格执行预算","产出指标","质量指标","预算编制准确率（计算方法为：∣（执行数-预算数）/预算数∣）","≤","5","%","22.5","反向指标"]
[{"$nulls":5},"效益指标","经济效益指标","运转保障率","＝","100","%","22.5","正向指标"]
[{"$nulls":5},"产出指标","数量指标","科目调整次数","≤","10","次","22.5","反向指标"]
[{"$nulls":5},"效益指标","经济效益指标","“三公经费”控制率[计算方法为：（三公经费实际支出数/预算安排数]×100%）","≤","100","%","22.5","反向指标"]