{"text_format":"3","workbook":"xls","n_sheets":18,"sheets":["财务收支预算总表01-1","部门收入预算表01-2","部门支出预算表01-3","财政拨款收支预算总表02-1","一般公共预算支出预算表02-2","财政拨款支出明细表（按经济科目分类）02-3","一般公共预算“三公”经费支出预算表03","基本支出预算表04","项目支出预算表05-1","项目支出绩效目标表（本次下达）05-2","项目支出绩效目标表（另文下达）05-3","政府性基金预算支出预算表06"," 国有资本经营预算支出表07","部门政府采购预算表08","部门政府购买服务预算表09","县对下转移支付预算表10-1","县对下转移支付绩效目标表10-2","新增资产配置表11"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财务收支预算总表01-1","index":0,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01-1表"]
["财务收支预算总表"]
["单位名称：中国共产党师宗县委员会办公室 ",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2022年预算数","项目（按功能分类）","2022年预算数"]
[]
["一、一般公共预算拨款收入",{"v":728.178316,"d":"728.18"},"一、一般公共服务支出",{"v":555.729526,"d":"555.73"}]
["二、政府性基金预算拨款收入",null,"二、外交支出"]
["三、国有资本经营预算拨款收入",null,"三、国防支出"]
["四、财政专户管理资金收入",null,"四、公共安全支出"]
["五、单位资金收入",null,"五、教育支出"]
["（一）事业收入",null,"六、科学技术支出"]
["（二）事业单位经营收入",null,"七、文化旅游体育与传媒支出"]
["（三）上级补助收入",null,"八、社会保障和就业支出",{"v":94.129432,"d":"94.13"}]
["（四）附属单位上缴收入",null,"九、卫生健康支出",{"v":36.917054,"d":"36.92"}]
["（五）其他收入",null,"十、节能环保支出"]
[null,null,"十一、城乡社区支出"]
[null,null,"十二、农林水支出"]
[null,null,"十三、交通运输支出"]
[null,null,"十四、资源勘探工业信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、自然资源海洋气象等支出"]
[null,null,"十九、住房保障支出",{"v":41.402304,"d":"41.40"}]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、灾害防治及应急管理支出"]
[null,null,"二十二、预备费"]
[null,null,"二十三、其他支出"]
["本年收入合计",{"v":728.178316,"d":"728.18"},"本年支出合计",{"v":728.178316,"d":"728.18"}]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",{"v":728.178316,"d":"728.18"},"支 出 总 计",{"v":728.178316,"d":"728.18"}]

{"sheet":"部门收入预算表01-2","index":1,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,3],[2,18,2,19],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,13],[3,14,3,19],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[9,0,9,1]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称： 中国共产党师宗县委员会办公室",{"$nulls":17},"单位:万元","单位:万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":10},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金",{"$nulls":5},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[{"$nulls":8},"小计","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["301","中共师宗县委办公室",{"v":728.178316,"d":"728.18"},{"v":728.178316,"d":"728.18"},{"v":728.178316,"d":"728.18"},{"$nulls":12},""]
["301001","  中共师宗县委办公室",{"v":728.178316,"d":"728.18"},{"v":728.178316,"d":"728.18"},{"v":728.178316,"d":"728.18"}]
["合计",null,{"v":728.178316,"d":"728.18"},{"v":728.178316,"d":"728.18"},{"v":728.178316,"d":"728.18"},{"$nulls":12},""]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":21,"n_cols":17,"rows_kept":21,"merged":[[0,15,0,16],[1,0,1,16],[2,0,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6],[3,7,3,9],[3,10,4,10],[3,11,3,16],[20,0,20,1]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算01-3表"]
[" 部门支出预算表"]
["单位名称：中国共产党师宗县委员会办公室",{"$nulls":15},"单位:万元"]
["功能科目编码","功能科目名称","合计","基本支出",null,"项目支出",null,"财政拨款",null,null,"财政专户管理的支出","单位资金"]
[{"$nulls":3},"合计","其中：财政拨款","合计","其中：财政拨款","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["201","一般公共服务支出",{"v":555.729526,"d":"555.73"},{"v":529.729526,"d":"529.73"},{"v":529.729526,"d":"529.73"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":555.729526,"d":"555.73"}]
["20131","  党委办公厅（室）及相关机构事务",{"v":555.729526,"d":"555.73"},{"v":529.729526,"d":"529.73"},{"v":529.729526,"d":"529.73"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":555.729526,"d":"555.73"}]
["2013101","    行政运行",{"v":555.729526,"d":"555.73"},{"v":529.729526,"d":"529.73"},{"v":529.729526,"d":"529.73"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":555.729526,"d":"555.73"}]
["208","社会保障和就业支出",{"v":94.129432,"d":"94.13"},{"v":94.129432,"d":"94.13"},{"v":94.129432,"d":"94.13"},null,null,{"v":94.129432,"d":"94.13"}]
["20805","  行政事业单位养老支出",{"v":94.129432,"d":"94.13"},{"v":94.129432,"d":"94.13"},{"v":94.129432,"d":"94.13"},null,null,{"v":94.129432,"d":"94.13"}]
["2080501","    行政单位离退休",{"v":36.96036,"d":"36.96"},{"v":36.96036,"d":"36.96"},{"v":36.96036,"d":"36.96"},null,null,{"v":36.96036,"d":"36.96"}]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":57.169072,"d":"57.17"},{"v":57.169072,"d":"57.17"},{"v":57.169072,"d":"57.17"},null,null,{"v":57.169072,"d":"57.17"}]
["210","卫生健康支出",{"v":36.917054,"d":"36.92"},{"v":36.917054,"d":"36.92"},{"v":36.917054,"d":"36.92"},null,null,{"v":36.917054,"d":"36.92"}]
["21011","  行政事业单位医疗",{"v":36.917054,"d":"36.92"},{"v":36.917054,"d":"36.92"},{"v":36.917054,"d":"36.92"},null,null,{"v":36.917054,"d":"36.92"}]
["2101101","    行政单位医疗",{"v":36.227016,"d":"36.23"},{"v":36.227016,"d":"36.23"},{"v":36.227016,"d":"36.23"},null,null,{"v":36.227016,"d":"36.23"}]
["2101199","    其他行政事业单位医疗支出",{"v":0.690038,"d":"0.69"},{"v":0.690038,"d":"0.69"},{"v":0.690038,"d":"0.69"},null,null,{"v":0.690038,"d":"0.69"}]
["221","住房保障支出",{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},null,null,{"v":41.402304,"d":"41.40"}]
["22102","  住房改革支出",{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},null,null,{"v":41.402304,"d":"41.40"}]
["2210201","    住房公积金",{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},null,null,{"v":41.402304,"d":"41.40"}]
["合  计",null,{"v":728.178316,"d":"728.18"},{"v":702.178316,"d":"702.18"},{"v":702.178316,"d":"702.18"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":728.178316,"d":"728.18"}]

{"sheet":"财政拨款收支预算总表02-1","index":3,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算02-1表"]
["财政拨款收支预算总表"]
["单位名称： 中国共产党师宗县委员会办公室",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2022年预算数","支出功能分类科目","2022年预算数"]
[]
["一、本年收入",{"v":728.178316,"d":"728.18"},"一、本年支出",{"v":728.178316,"d":"728.18"}]
["（一）一般公共预算拨款",{"v":728.178316,"d":"728.18"},"（一）一般公共服务支出",{"v":555.729526,"d":"555.73"}]
["（二）政府性基金预算拨款",null,"（二）外交支出"]
["（三）国有资本经营预算拨款",null,"（三）国防支出"]
["二、上年结转",null,"（四）公共安全支出"]
["（一）一般公共预算拨款",null,"（五）教育支出"]
["（二）政府性基金预算拨款",null,"（六）科学技术支出"]
["（三）国有资本经营预算拨款",null,"（七）文化旅游体育与传媒支出"]
[null,null,"（八）社会保障和就业支出",{"v":94.129432,"d":"94.13"}]
[null,null,"（九）卫生健康支出",{"v":36.917054,"d":"36.92"}]
[null,null,"（十）节能环保支出"]
[null,null,"（十一）城乡社区支出"]
[null,null,"（十二）农林水支出"]
[null,null,"（十三）交通运输支出"]
[null,null,"（十四）资源勘探工业信息等支出"]
[null,null,"（十五）商业服务业等支出"]
[null,null,"（十六）金融支出"]
[null,null,"（十七）援助其他地区支出"]
[null,null,"（十八）自然资源海洋气象等支出"]
[null,null,"（十九）住房保障支出",{"v":41.402304,"d":"41.40"}]
[null,null,"（二十）粮油物资储备支出"]
[null,null,"（二十一）灾害防治及应急管理支出"]
[null,null,"（二十二）预备费"]
[null,null,"（二十三）其他支出"]
[null,null,"二、年终结转结余"]
["收 入 总 计",{"v":728.178316,"d":"728.18"},"支 出 总 计",{"v":728.178316,"d":"728.18"}]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[20,0,20,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：中国共产党师宗县委员会办公室",{"$nulls":5},"单位:万元"]
["部门预算支出功能分类科目",null,"合计","基本支出",null,null,"项目支出"]
["科目编码","科目名称",null,"小计","人员经费","公用经费"]
["1","2","3","4","5","6","7"]
["201","一般公共服务支出",{"v":555.729526,"d":"555.73"},{"v":529.729526,"d":"529.73"},{"v":457.594276,"d":"457.59"},{"v":72.13525,"d":"72.14"},{"v":26,"d":"26.00"}]
["20131","  党委办公厅（室）及相关机构事务",{"v":555.729526,"d":"555.73"},{"v":529.729526,"d":"529.73"},{"v":457.594276,"d":"457.59"},{"v":72.13525,"d":"72.14"},{"v":26,"d":"26.00"}]
["2013101","    行政运行",{"v":555.729526,"d":"555.73"},{"v":529.729526,"d":"529.73"},{"v":457.594276,"d":"457.59"},{"v":72.13525,"d":"72.14"},{"v":26,"d":"26.00"}]
["208","社会保障和就业支出",{"v":94.129432,"d":"94.13"},{"v":94.129432,"d":"94.13"},{"v":93.769432,"d":"93.77"},0.36]
["20805","  行政事业单位养老支出",{"v":94.129432,"d":"94.13"},{"v":94.129432,"d":"94.13"},{"v":93.769432,"d":"93.77"},0.36]
["2080501","    行政单位离退休",{"v":36.96036,"d":"36.96"},{"v":36.96036,"d":"36.96"},{"v":36.60036,"d":"36.60"},0.36]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":57.169072,"d":"57.17"},{"v":57.169072,"d":"57.17"},{"v":57.169072,"d":"57.17"}]
["210","卫生健康支出",{"v":36.917054,"d":"36.92"},{"v":36.917054,"d":"36.92"},{"v":36.917054,"d":"36.92"}]
["21011","  行政事业单位医疗",{"v":36.917054,"d":"36.92"},{"v":36.917054,"d":"36.92"},{"v":36.917054,"d":"36.92"}]
["2101101","    行政单位医疗",{"v":36.227016,"d":"36.23"},{"v":36.227016,"d":"36.23"},{"v":36.227016,"d":"36.23"}]
["2101199","    其他行政事业单位医疗支出",{"v":0.690038,"d":"0.69"},{"v":0.690038,"d":"0.69"},{"v":0.690038,"d":"0.69"}]
["221","住房保障支出",{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"}]
["22102","  住房改革支出",{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"}]
["2210201","    住房公积金",{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"}]
["合  计",null,{"v":728.178316,"d":"728.18"},{"v":702.178316,"d":"702.18"},{"v":629.683066,"d":"629.68"},{"v":72.49525,"d":"72.50"},{"v":26,"d":"26.00"}]

{"sheet":"财政拨款支出明细表（按经济科目分类）02-3","index":5,"n_rows":153,"n_cols":26,"rows_kept":153,"merged":[[1,0,1,22],[2,1,2,2],[3,0,3,12],[3,13,3,25],[4,0,4,2],[4,3,5,3],[4,4,4,6],[4,7,4,9],[4,10,4,12],[4,13,4,15],[4,16,5,16],[4,17,4,19],[4,20,4,22],[4,23,4,25],[152,0,152,2],[152,13,152,15]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算02-3表"]
["财政拨款支出明细表（按经济科目分类）"]
["单位名称：","中国共产党师宗县委员会办公室",{"$nulls":23},"单位:万元"]
["支        出",{"$nulls":12},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26"]
["501","","机关工资福利支出",589.84,589.84,589.84,{"$nulls":7},"301","","工资福利支出","589.84",589.84,589.84]
["","01","  工资奖金津补贴",395.88,395.88,395.88,{"$nulls":7},"","01","  基本工资","147.45",147.45,147.45]
["","02","  社会保障缴费",94.09,94.09,94.09,{"$nulls":7},"","02","  津贴补贴",{"v":224.7,"d":"224.70"},{"v":224.7,"d":"224.70"},{"v":224.7,"d":"224.70"}]
["","03","  住房公积金",{"v":41.4,"d":"41.40"},{"v":41.4,"d":"41.40"},{"v":41.4,"d":"41.40"},{"$nulls":7},"","03","  奖金",12.29,12.29,12.29]
["","99","  其他工资福利支出",58.47,58.47,58.47,{"$nulls":7},"","06","  伙食补助费"]
["502","","机关商品和服务支出",{"v":92.5,"d":"92.50"},{"v":92.5,"d":"92.50"},{"v":72.5,"d":"72.50"},{"v":20,"d":"20.00"},{"$nulls":6},"","07","  绩效工资",11.44,11.44,11.44]
["","01","  办公经费",{"v":59,"d":"59.00"},{"v":59,"d":"59.00"},{"v":50,"d":"50.00"},{"v":9,"d":"9.00"},{"$nulls":6},"","08","  机关事业单位基本养老保险缴费",57.17,57.17,57.17]
["","02","  会议费",{"$nulls":10},"","09","  职业年金缴费"]
["","03","  培训费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":7},"","10","  职工基本医疗保险缴费",36.23,36.23,36.23]
["","04","  专用材料购置费",{"$nulls":10},"","11","  公务员医疗补助缴费"]
["","05","  委托业务费",{"$nulls":10},"","12","  其他社会保障缴费",0.69,0.69,0.69]
["","06","  公务接待费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":7},"","13","  住房公积金",{"v":41.4,"d":"41.40"},{"v":41.4,"d":"41.40"},{"v":41.4,"d":"41.40"}]
["","07","  因公出国（境）费用",{"$nulls":10},"","14","  医疗费"]
["","08","  公务用车运行维护费",{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"$nulls":7},"","99","  其他工资福利支出",58.47,58.47,58.47]
["","09","  维修（护）费",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},null,{"v":11,"d":"11.00"},{"$nulls":6},"302","","商品和服务支出",{"v":92.5,"d":"92.50"},{"v":92.5,"d":"92.50"},{"v":72.5,"d":"72.50"},{"v":20,"d":"20.00"}]
["","99","  其他商品和服务支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":7},"","01","  办公费",5.36,5.36,5.36]
["503","","机关资本性支出（一）",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"$nulls":7},"","02","  印刷费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["","01","  房屋建筑物购建",{"$nulls":10},"","03","  咨询费"]
["","02","  基础设施建设",{"$nulls":10},"","04","  手续费"]
["","03","  公务用车购置",{"$nulls":10},"","05","  水费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["","05","  土地征迁补偿和安置支出",{"$nulls":10},"","06","  电费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["","06","  设备购置",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"$nulls":6},"","07","  邮电费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["","07","  大型修缮",{"$nulls":10},"","08","  取暖费"]
["","99","  其他资本性支出",{"$nulls":10},"","09","  物业管理费"]
["504","","机关资本性支出（二）",{"$nulls":10},"","11","  差旅费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["","01","  房屋建筑物购建",{"$nulls":10},"","12","  因公出国（境）费用"]
["","02","  基础设施建设",{"$nulls":10},"","13","  维修（护）费",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":2,"d":"2.00"},{"v":9,"d":"9.00"}]
["","03","  公务用车购置",{"$nulls":10},"","14","  租赁费",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},null,{"v":11,"d":"11.00"}]
["","04","  设备购置",{"$nulls":10},"","15","  会议费"]
["","05","  大型修缮",{"$nulls":10},"","16","  培训费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["","99","  其他资本性支出",{"$nulls":10},"","17","  公务接待费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["505","","对事业单位经常性补助",{"$nulls":10},"","18","  专用材料费"]
["","01","  工资福利支出",{"$nulls":10},"","24","  被装购置费"]
["","02","  商品和服务支出",{"$nulls":10},"","25","  专用燃料费"]
["","99","  其他对事业单位补助",{"$nulls":10},"","26","  劳务费"]
["506","","对事业单位资本性补助",{"$nulls":10},"","27","  委托业务费"]
["","01","  资本性支出（一）",{"$nulls":10},"","28","  工会经费",2.95,2.95,2.95]
["","02","  资本性支出（二）",{"$nulls":10},"","29","  福利费",3.69,3.69,3.69]
["507","","对企业补助",{"$nulls":10},"","31","  公务用车运行维护费",{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
["","01","  费用补贴",{"$nulls":10},"","39","  其他交通费用",{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":24,"d":"24.00"}]
["","02","  利息补贴",{"$nulls":10},"","40","  税金及附加费用"]
["","99","  其他对企业补助",{"$nulls":10},"","99","  其他商品和服务支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["508","","对企业资本性支出",{"$nulls":10},"303","","对个人和家庭的补助",39.84,39.84,39.84]
["","03","  资本金注入（一）",{"$nulls":10},"","01","  离休费"]
["","04","  资本金注入（二）",{"$nulls":10},"","02","  退休费",{"v":36.6,"d":"36.60"},{"v":36.6,"d":"36.60"},{"v":36.6,"d":"36.60"}]
["","05","  政府投资基金股权投资",{"$nulls":10},"","03","  退职（役）费"]
["","99","  其他对企业资本性支出",{"$nulls":10},"","04","  抚恤金"]
["509","","对个人和家庭的补助",39.84,39.84,39.84,{"$nulls":7},"","05","  生活补助",3.24,3.24,3.24]
["","01","  社会福利和救助",3.24,3.24,3.24,{"$nulls":7},"","06","  救济费"]
["","02","  助学金",{"$nulls":10},"","07","  医疗费补助"]
["","03","  个人农业生产补贴",{"$nulls":10},"","08","  助学金"]
["","05","  离退休费",{"v":36.6,"d":"36.60"},{"v":36.6,"d":"36.60"},{"v":36.6,"d":"36.60"},{"$nulls":7},"","09","  奖励金"]
["","99","  其他对个人和家庭补助",{"$nulls":10},"","10","  个人农业生产补贴"]
["510","","对社会保障基金补助",{"$nulls":10},"","11","  代缴社会保险费"]
["","02","  对社会保险基金补助",{"$nulls":10},"","99","  其他对个人和家庭的补助"]
["","03","  补充全国社会保障基金",{"$nulls":10},"307","","债务利息及费用支出"]
["","04","  对机关事业单位职业年金的补助",{"$nulls":10},"","01","  国内债务付息"]
["511","","债务利息及费用支出",{"$nulls":10},"","02","  国外债务付息"]
["","01","  国内债务付息",{"$nulls":10},"","03","  国内债务发行费用"]
["","02","  国外债务付息",{"$nulls":10},"","04","  国外债务发行费用"]
["","03","  国内债务发行费用",{"$nulls":10},"309","","资本性支出（基本建设）"]
["","04","  国外债务发行费用",{"$nulls":10},"","01","  房屋建筑物购建"]
["512","","债务还本支出",{"$nulls":10},"","02","  办公设备购置"]
["","01","  国内债务还本",{"$nulls":10},"","03","  专用设备购置"]
["","02","  国外债务还本",{"$nulls":10},"","05","  基础设施建设"]
["513","","转移性支出",{"$nulls":10},"","06","  大型修缮"]
["","01","  上下级政府间转移性支出",{"$nulls":10},"","07","  信息网络及软件购置更新"]
["","02","  援助其他地区支出",{"$nulls":10},"","08","  物资储备"]
["","03","  债务转贷",{"$nulls":10},"","13","  公务用车购置"]
["","04","  调出资金",{"$nulls":10},"","19","  其他交通工具购置"]
["","05","  安排预算稳定调节基金",{"$nulls":10},"","21","  文物和陈列品购置"]
["","06","  补充预算周转金",{"$nulls":10},"","22","  无形资产购置"]
["514","","预备费及预留",{"$nulls":10},"","99","  其他基本建设支出"]
["","01","  预备费",{"$nulls":10},"310","","资本性支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["","02","  预留",{"$nulls":10},"","01","  房屋建筑物购建"]
["599","","其他支出",{"$nulls":10},"","02","  办公设备购置",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["","07","  国家赔偿费用支出",{"$nulls":10},"","03","  专用设备购置"]
["","08","  对民间非营利组织和群众性自治组织补贴",{"$nulls":10},"","05","  基础设施建设"]
["","09","  经常性赠与",{"$nulls":10},"","06","  大型修缮"]
["","10","  资本性赠与",{"$nulls":10},"","07","  信息网络及软件购置更新"]
["","99","  其他支出",{"$nulls":10},"","08","  物资储备"]
[{"$nulls":13},"","09","  土地补偿"]
[{"$nulls":13},"","10","  安置补助"]
[{"$nulls":13},"","11","  地上附着物和青苗补偿"]
[{"$nulls":13},"","12","  拆迁补偿"]
[{"$nulls":13},"","13","  公务用车购置"]
[{"$nulls":13},"","19","  其他交通工具购置"]
[{"$nulls":13},"","21","  文物和陈列品购置"]
[{"$nulls":13},"","22","  无形资产购置"]
[{"$nulls":13},"","99","  其他资本性支出"]
[{"$nulls":13},"311","","对企业补助（基本建设）"]
[{"$nulls":13},"","01","  资本金注入"]
[{"$nulls":13},"","99","  其他对企业补助"]
[{"$nulls":13},"312","","对企业补助"]
[{"$nulls":13},"","01","  资本金注入"]
[{"$nulls":13},"","03","  政府投资基金股权投资"]
[{"$nulls":13},"","04","  费用补贴"]
[{"$nulls":13},"","05","  利息补贴"]
[{"$nulls":13},"","99","  其他对企业补助"]
[{"$nulls":13},"313","","对社会保障基金补助"]
[{"$nulls":13},"","02","  对社会保险基金补助"]
[{"$nulls":13},"","03","  补充全国社会保障基金"]
[{"$nulls":13},"","04","  对机关事业单位职业年金的补助"]
[{"$nulls":13},"399","","其他支出"]
[{"$nulls":13},"","07","  国家赔偿费用支出"]
[{"$nulls":13},"","08","  对民间非营利组织和群众性自治组织补贴"]
[{"$nulls":13},"","09","  经常性赠与"]
[{"$nulls":13},"","10","  资本性赠与"]
[{"$nulls":13},"","99","  其他支出"]
{"$rows_empty":36}
["支 出 总 计",null,null,728.18,728.18,708.18,{"v":20,"d":"20.00"},{"$nulls":6},"支 出 总 计",null,null,728.18,728.18,702.18,{"v":26,"d":"26.00"}]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":6,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：中国共产党师宗县委员会办公室",{"$nulls":4},"单位：万元"]
["“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置费","公务用车运行费"]
[1,2,3,4,5,6]
[{"v":20.5,"d":"20.50"},null,{"v":17.5,"d":"17.50"},null,{"v":17.5,"d":"17.50"},{"v":3,"d":"3.00"}]

{"sheet":"基本支出预算表04","index":7,"n_rows":43,"n_cols":26,"rows_kept":43,"merged":[[1,0,1,25],[2,0,2,8],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,3,25],[4,7,7,7],[4,8,4,15],[4,16,5,18],[4,19,7,19],[4,20,5,25],[5,8,5,13],[5,14,7,14],[5,15,7,15],[6,8,6,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,20,7,20],[6,21,7,21],[6,22,7,22],[6,23,7,23],[6,24,7,24],[6,25,7,25],[42,0,42,6]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：中共师宗县委办公室",{"$nulls":24},"单位:万元"]
["单位名称","项目代码","项目名称","功能科目编码","功能科目名称","部门经济科目编码","部门经济科目名称","资金来源"]
[{"$nulls":7},"总计","财政拨款",{"$nulls":7},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":8},"一般公共预算资金",{"$nulls":5},"政府性基金预算","国有资本经营预算"]
[{"$nulls":8},"全年数",null,"已提前安排","抵扣上年垫付资金","本次下达","另文下达",null,null,"一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":8},"小计","其中：转隶人员公用经费"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14",null,null,"15","16","17","18","19","20","21","22","23","24"]
["    中共师宗县委办公室","530323210000000001345","行政人员支出工资","2013101","行政运行","30101","基本工资",{"v":103.7748,"d":"103.77"},{"v":103.7748,"d":"103.77"},{"$nulls":3},{"v":103.7748,"d":"103.77"}]
["    中共师宗县委办公室","530323210000000001346","事业人员支出工资","2013101","行政运行","30101","基本工资",{"v":43.6752,"d":"43.68"},{"v":43.6752,"d":"43.68"},{"$nulls":3},{"v":43.6752,"d":"43.68"}]
["    中共师宗县委办公室","530323210000000001345","行政人员支出工资","2013101","行政运行","30102","津贴补贴",{"v":175.1751,"d":"175.18"},{"v":175.1751,"d":"175.18"},{"$nulls":3},{"v":175.1751,"d":"175.18"},{"$nulls":12},""]
["    中共师宗县委办公室","530323210000000001346","事业人员支出工资","2013101","行政运行","30102","津贴补贴",{"v":49.524684,"d":"49.52"},{"v":49.524684,"d":"49.52"},{"$nulls":3},{"v":49.524684,"d":"49.52"}]
["    中共师宗县委办公室","530323210000000001345","行政人员支出工资","2013101","行政运行","30103","奖金",{"v":8.6479,"d":"8.65"},{"v":8.6479,"d":"8.65"},{"$nulls":3},{"v":8.6479,"d":"8.65"}]
["    中共师宗县委办公室","530323210000000001346","事业人员支出工资","2013101","行政运行","30103","奖金",{"v":3.6396,"d":"3.64"},{"v":3.6396,"d":"3.64"},{"$nulls":3},{"v":3.6396,"d":"3.64"}]
["    中共师宗县委办公室","530323210000000001346","事业人员支出工资","2013101","行政运行","30107","绩效工资",{"v":11.442,"d":"11.44"},{"v":11.442,"d":"11.44"},{"$nulls":3},{"v":11.442,"d":"11.44"}]
["    中共师宗县委办公室","530323210000000001348","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",{"v":57.169072,"d":"57.17"},{"v":57.169072,"d":"57.17"},{"$nulls":3},{"v":57.169072,"d":"57.17"}]
["    中共师宗县委办公室","530323210000000001348","社会保障缴费","2101101","行政单位医疗","30110","职工基本医疗保险缴费",{"v":36.227016,"d":"36.23"},{"v":36.227016,"d":"36.23"},{"$nulls":3},{"v":36.227016,"d":"36.23"}]
["    中共师宗县委办公室","530323210000000001348","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":0.690038,"d":"0.69"},{"v":0.690038,"d":"0.69"},{"$nulls":3},{"v":0.690038,"d":"0.69"}]
["    中共师宗县委办公室","530323210000000001349","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":41.402304,"d":"41.40"},{"v":41.402304,"d":"41.40"},{"$nulls":3},{"v":41.402304,"d":"41.40"}]
["    中共师宗县委办公室","530323210000000001351","其他工资福利支出","2013101","行政运行","30199","其他工资福利支出",{"v":14.641236,"d":"14.64"},{"v":14.641236,"d":"14.64"},{"$nulls":3},{"v":14.641236,"d":"14.64"}]
["    中共师宗县委办公室","530323210000000001351","其他工资福利支出","2013101","行政运行","30199","其他工资福利支出",{"v":26.600076,"d":"26.60"},{"v":26.600076,"d":"26.60"},{"$nulls":3},{"v":26.600076,"d":"26.60"}]
["    中共师宗县委办公室","530323210000000001351","其他工资福利支出","2013101","行政运行","30199","其他工资福利支出",{"v":0.552,"d":"0.55"},{"v":0.552,"d":"0.55"},{"$nulls":3},{"v":0.552,"d":"0.55"}]
["    中共师宗县委办公室","530323210000000001351","其他工资福利支出","2013101","行政运行","30199","其他工资福利支出",{"v":10.8,"d":"10.80"},{"v":10.8,"d":"10.80"},{"$nulls":3},{"v":10.8,"d":"10.80"}]
["    中共师宗县委办公室","530323210000000001351","其他工资福利支出","2013101","行政运行","30199","其他工资福利支出",5.88,5.88,{"$nulls":3},5.88]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30202","印刷费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30205","水费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":1.5,"d":"1.50"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30206","电费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":1.5,"d":"1.50"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30201","办公费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":3},{"v":5,"d":"5.00"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30207","邮电费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30211","差旅费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30299","其他商品和服务支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30213","维修（护）费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":2,"d":"2.00"}]
["    中共师宗县委办公室","530323210000000005164","公务接待费","2013101","行政运行","30217","公务接待费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30216","培训费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2080501","行政单位离退休","30201","办公费",0.36,0.36,{"$nulls":3},0.36]
["    中共师宗县委办公室","530323210000000001354","工会经费","2013101","行政运行","30228","工会经费",{"v":2.949,"d":"2.95"},{"v":2.949,"d":"2.95"},{"$nulls":3},{"v":2.949,"d":"2.95"}]
["    中共师宗县委办公室","530323210000000001355","其他公用支出","2013101","行政运行","30229","福利费",{"v":3.68625,"d":"3.69"},{"v":3.68625,"d":"3.69"},{"$nulls":3},{"v":3.68625,"d":"3.69"}]
["    中共师宗县委办公室","530323210000000005414","公务用车运行维护费","2013101","行政运行","30231","公务用车运行维护费",{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"$nulls":3},{"v":17.5,"d":"17.50"}]
["    中共师宗县委办公室","530323210000000001352","行政人员公务交通补贴","2013101","行政运行","30239","其他交通费用",{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"$nulls":3},{"v":24,"d":"24.00"}]
["    中共师宗县委办公室","530323210000000001350","对个人和家庭的补助","2080501","行政单位离退休","30302","退休费",{"v":36.60036,"d":"36.60"},{"v":36.60036,"d":"36.60"},{"$nulls":3},{"v":36.60036,"d":"36.60"}]
["    中共师宗县委办公室","530323210000000001350","对个人和家庭的补助","2013101","行政运行","30305","生活补助",{"v":3.24168,"d":"3.24"},{"v":3.24168,"d":"3.24"},{"$nulls":3},{"v":3.24168,"d":"3.24"}]
["合  计",{"$nulls":6},{"v":702.178316,"d":"702.18"},{"v":702.178316,"d":"702.18"},{"$nulls":3},{"v":702.178316,"d":"702.18"}]

{"sheet":"项目支出预算表05-1","index":8,"n_rows":11,"n_cols":23,"rows_kept":11,"merged":[[1,0,1,22],[2,0,2,7],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,13,3,15],[3,16,5,16],[3,17,3,22],[4,9,4,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[10,0,10,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：中共师宗县委办公室",{"$nulls":21},"单位：万元"]
["项目分类","项目代码","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","本年拨款",{"$nulls":3},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算",null,"政府性基金预算","国有资本经营预算","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["事业发展类","530323200000000000018","档案馆档案装具购置经费","中共师宗县委办公室","2013101","行政运行","31002","办公设备购置",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["事业发展类","530323200000000000428","档案馆馆库运行维护经费","中共师宗县委办公室","2013101","行政运行","30213","维修（护）费",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"}]
["专项业务类","530323200000000000195","县委办公楼租金经费","中共师宗县委办公室","2013101","行政运行","30214","租赁费",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
["合  计",{"$nulls":7},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"},{"v":26,"d":"26.00"}]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":9,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[1,0,1,10],[2,0,2,8],[7,0,11,0],[7,1,11,1],[7,2,11,2],[12,0,18,0],[12,1,18,1],[12,2,18,2],[19,0,23,0],[19,1,23,1],[19,2,23,2]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算05-2表"]
["项目支出绩效目标表（本级下达）"]
["单位名称：中共师宗县委办公室"]
["单位名称、项目名称","项目代码","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11]
["中共师宗县委办公室"]
["  中共师宗县委办公室","","","","","","","","","",""]
["    档案馆馆库运行维护经费","530323200000000000428","维护好实体档案安全和4.25TB档案数据安全，做到专人负责、定期检查、定期放药,对档案库房的灭火器、防虫剂、除湿机、温湿度计、防火、防潮、防霉等设备进行有效维护,确保了馆藏档案安全。","      产出指标","数量指标","档案馆藏档案数量",">=","9.67","万卷","定量指标","反映档案馆档案管理安全情况"]
[{"$nulls":3},"      产出指标","成本指标","档案馆运行维护费用","=","9","万元","定量指标","反映档案馆数据维护安全保管情况及库房档案“八”防情况。"]
[{"$nulls":3},"      效益指标","社会效益指标","档案管理条件明显改善","=","100","%","定量指标","反映部门（单位）保障档案管理安全情况。"]
[{"$nulls":3},"      效益指标","可持续影响指标","档案使用年限",">=","50","年","定量指标","反映部门（单位）保障档案管理安全和使用年限情况。"]
[{"$nulls":3},"      满意度指标","服务对象满意度指标","社会公众满意度",">=","90","%","定量指标","反映社会公众对部门（单位）档案保管条件和服务满意程度。"]
["    档案馆档案装具购置经费","530323200000000000018","安装档案密集架50m3，采购除湿机1台，满足2022年新接受进馆5000余卷档案保管条件，确保进馆档案管理安全，","      产出指标","数量指标","购买装置数量",">=","50","立方米","定量指标","反映购置档案管理所需的装具或者其他档案保管设备的情况。"]
[{"$nulls":3},"      产出指标","质量指标","档案装具合格率","=","100","%","定性指标","反映设备购置的产品质量情况。"]
[{"$nulls":3},"      产出指标","成本指标","购买档案设施设备成本",">=","6","万元","定量指标","反映购置档案管理所需的装具或者其他档案保管设备的成本。"]
[{"$nulls":3},"      效益指标","社会效益指标","档案工作有序推进",">=","90","%","定性指标","反映部门（单位）档案管理持续有效推进情况。"]
[{"$nulls":3},"      效益指标","可持续影响指标","档案装具使用年限",">=","30","年","定量指标","反映所购置档案设备使用年限情况。"]
[{"$nulls":3},"      满意度指标","服务对象满意度指标","单位人员满意度",">=","90","%","定量指标","反映单位（部门）对安全保管档案设施设备的满意度情况。"]
[{"$nulls":3},"      满意度指标","服务对象满意度指标","社会公众满意度",">=","90","%","定量指标","反映社会公众对部门（单位）履职情况的满意程度。"]
["    县委办公楼租金经费","530323200000000000195","完成对办公场所的租金支付11万元，满足单位（部门）办公条件，提高社会满意度。","      产出指标","数量指标","办公楼栋数","=","1","栋","定量指标","租用的办公楼正常使用"]
[{"$nulls":3},"      产出指标","成本指标","租用办公楼费用","=","11","万元","定量指标","反映中共师宗县委办公室和中共师宗县委组织部单位（部门）履行职能职责所需的办公场所成本情况。"]
[{"$nulls":3},"      效益指标","社会效益指标","方便部门和市民办理业务",">=","90","%","定性指标","反映部门（单位）正常运转和履行职责情况。"]
[{"$nulls":3},"      满意度指标","服务对象满意度指标","单位人员满意度",">=","90","%","定量指标","反映部门（单位）人员对公用经费保障的满意程度。"]
[{"$nulls":3},"      满意度指标","服务对象满意度指标","社会公众满意度","=","90","%","定量指标","反映社会公众对部门（单位）履职情况的满意程度。"]

{"sheet":"项目支出绩效目标表（另文下达）05-3","index":10,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05-3表"]
["项目支出绩效目标表（另文下达）"]
["单位名称：中国共产党师宗县委员会办公室"]
["单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10]
[]
[null,"","","","","","","","",""]
["本单位无项目支出（另文下达），空白列示。"]

{"sheet":"政府性基金预算支出预算表06","index":11,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[7,0,7,2]],"flags":["formulas_cached_only"]}
[0,0,1,null,null,"预算06表"]
["政府性基金预算支出预算表"]
["单位名称：中国共产党师宗县委员会办公室",{"$nulls":4},"单位:万元"]
["单位名称","功能科目编码","功能科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,"4","5",6]
[null,"","","","",""]
["合  计",null,"合  计","","",""]
["本单位无政府性基金预算支出项目，空白列示。"]

{"sheet":" 国有资本经营预算支出表07","index":12,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[7,0,7,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算07表"]
[" 国有资本经营预算支出表"]
["单位名称：中国共产党师宗县委员会办公室",{"$nulls":4},"单位：万元"]
["单位名称","功能科目编码","功能科目名称","本年国有资本经营预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[]
[]
["合计"]
["本单位无国有资本经营预算支出，空白列示。"]

{"sheet":"部门政府采购预算表08","index":13,"n_rows":12,"n_cols":17,"rows_kept":12,"merged":[[1,0,1,16],[2,0,2,5],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,16],[11,0,11,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算08表"]
["部门政府采购预算表"]
["单位名称：中国共产党师宗县委员会办公室",{"$nulls":15},"单位：万元"]
["预算项目","采购项目","采购目录","计量\n单位","数量","面向中小企业预留资金","资金来源"]
[{"$nulls":6},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位资金"]
[{"$nulls":11},"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["    档案馆档案装具购置经费","密集架","A02040101 固定架、密集架","元",1,null,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["    公务用车运行维护费","车辆维修和保养服务","C050301 车辆维修和保养服务","元",1,null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["    公务用车运行维护费","车辆加油服务","C050302 车辆加油服务","元",1,null,{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["    公务用车运行维护费","机动车保险服务","C15040201 机动车保险服务","元",1,null,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["合  计",{"$nulls":5},{"v":20.5,"d":"20.50"},{"v":20.5,"d":"20.50"}]

{"sheet":"部门政府购买服务预算表09","index":14,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[1,0,1,17],[2,0,2,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,17],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,17],[10,0,10,2]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算09表"]
["部门政府购买服务预算表"]
["单位名称：中国共产党师宗县委员会办公室",{"$nulls":16},"单位：万元"]
["预算项目","政府购买服务项目","政府购买服务指导性目录代码","基本支出/项目支出","所属服务类别","所属服务领域","购买内容简述","资金来源"]
[{"$nulls":7},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位资金"]
[{"$nulls":12},"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[]
[]
[]
["合  计"]
["本单位无政府购买服务预算，空白列示。"]

{"sheet":"县对下转移支付预算表10-1","index":15,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算10-1表"]
["县对下转移支付预算表"]
["单位名称：中国共产党师宗县委员会办公室",{"$nulls":12},"单位：万元"]
["单位名称（项目）","资金来源",null,null,"地区"]
[null,"合计","一般公共预算","政府性基金","大同街道","丹凤街道","漾月街道","竹基镇","葵山镇","雄壁镇","彩云镇","龙庆乡","五龙乡","高良乡"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
["注：中共师宗县委办公室无县对下转移支付，故此表为空表。"]

{"sheet":"县对下转移支付绩效目标表10-2","index":16,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算10-2表"]
["县对下转移支付绩效目标表"]
["单位名称：中国共产党师宗县委员会办公室"]
["单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10]
["（此表为空，空白列示。）"]
["","","","","","","","","",""]
["注：中共师宗县委办公室无县对下转移支付，故此表为空表。"]

{"sheet":"新增资产配置表11","index":17,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算11表"]
["新增资产配置表"]
["单位名称：中国共产党师宗县委员会办公室"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
[]
[]
["本单位无新增资产配置，空白列示。"]