{"text_format":"3","workbook":"xls","n_sheets":20,"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（按功能科目分类）02-2","一般公共预算支出预算明细表（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（人员类、运转类公用经费项目）04","项目支出预算表（其他运转类、特定目标类项目）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预算表07","部门政府采购预算表08-1","政府购买服务预算表08-2表","县对下转移支付预算表09-1","县对下转移支付绩效目标表09-2","新增资产配置表10","上级补助项目支出预算表11","部门项目中期规划预算表12"],"not_rendered":{"external_links":1,"defined_names":4,"comments":2},"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：中共师宗县委党校",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2024年预算数","项目（按功能分类）","2024年预算数"]
[]
["一、一般公共预算拨款收入",{"v":254,"d":"254.00"},"一、一般公共服务支出"]
["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",{"v":175.9,"d":"175.90"}]
["（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":48,"d":"48.00"}]
["（四）附属单位上缴收入",null,"九、卫生健康支出",{"v":12,"d":"12.00"}]
["（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":18.1,"d":"18.10"}]
[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":254,"d":"254.00"},"本年支出合计",{"v":254,"d":"254.00"}]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",{"v":254,"d":"254.00"},"支 出 总 计",{"v":254,"d":"254.00"}]

{"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"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：中共师宗县委党校 ",{"$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]
["197","中共师宗县委党校",{"v":254,"d":"254.00"},{"v":254,"d":"254.00"},{"v":254,"d":"254.00"},"","","","","","","","","","",""]
["197001","中共师宗县委党校",{"v":254,"d":"254.00"},{"v":254,"d":"254.00"},{"v":254,"d":"254.00"},"","","","","","","","","","",""]
["合计",null,{"v":254,"d":"254.00"},{"v":254,"d":"254.00"},{"v":254,"d":"254.00"}]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":23,"n_cols":17,"rows_kept":23,"merged":[[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],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,3,16],[22,0,22,1]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算01-3表"]
["部门支出预算表"]
["单位名称：中共师宗县委党校",{"$nulls":15},"单位:万元"]
["科目编码","科目名称","合计","基本支出",null,"项目支出",null,"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"]
[{"$nulls":3},"合计","其中：财政拨款","合计","其中：财政拨款",{"$nulls":4},"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]
["205","教育支出",{"v":175.9,"d":"175.90"},{"v":175.9,"d":"175.90"},{"v":175.9,"d":"175.90"},"",null,{"v":175.9,"d":"175.90"},null,null,"",null,"","","","",""]
["20508","进修及培训",{"v":175.9,"d":"175.90"},{"v":175.9,"d":"175.90"},{"v":175.9,"d":"175.90"},"",null,{"v":175.9,"d":"175.90"},null,null,"",null,"","","","",""]
["2050802","干部教育",{"v":175.9,"d":"175.90"},{"v":175.9,"d":"175.90"},{"v":175.9,"d":"175.90"},null,null,{"v":175.9,"d":"175.90"}]
["208","社会保障和就业支出",{"v":480030.48,"d":"48.00"},{"v":472181.28,"d":"47.20"},{"v":472181.28,"d":"47.20"},{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},{"v":480030.48,"d":"48.00"}]
["20805","行政事业单位养老支出",{"v":472181.28,"d":"47.20"},{"v":472181.28,"d":"47.20"},{"v":472181.28,"d":"47.20"},null,null,{"v":472181.28,"d":"47.20"}]
["2080502","事业单位离退休",{"v":221218.4,"d":"22.10"},{"v":221218.4,"d":"22.10"},{"v":221218.4,"d":"22.10"},null,null,{"v":221218.4,"d":"22.10"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":250962.88,"d":"25.10"},{"v":250962.88,"d":"25.10"},{"v":250962.88,"d":"25.10"},null,null,{"v":250962.88,"d":"25.10"}]
["20808","抚恤",{"v":7849.2,"d":"0.80"},null,null,{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"}]
["2080801","死亡抚恤",{"v":7849.2,"d":"0.80"},null,null,{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"}]
["210","卫生健康支出",{"v":119672,"d":"12.00"},{"v":119672,"d":"12.00"},{"v":119672,"d":"12.00"},null,null,{"v":119672,"d":"12.00"}]
["21011","行政事业单位医疗",{"v":119672,"d":"12.00"},{"v":119672,"d":"12.00"},{"v":119672,"d":"12.00"},null,null,{"v":119672,"d":"12.00"}]
["2101102","事业单位医疗",{"v":110008.08,"d":"11.00"},{"v":110008.08,"d":"11.00"},{"v":110008.08,"d":"11.00"},null,null,{"v":110008.08,"d":"11.00"}]
["2101199","其他行政事业单位医疗支出",{"v":9663.92,"d":"1.00"},{"v":9663.92,"d":"1.00"},{"v":9663.92,"d":"1.00"},null,null,{"v":9663.92,"d":"1.00"}]
["221","住房保障支出",{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},null,null,{"v":180835.2,"d":"18.10"}]
["22102","住房改革支出",{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},null,null,{"v":180835.2,"d":"18.10"}]
["2210201","住房公积金",{"v":18.1,"d":"18.10"},{"v":18.1,"d":"18.10"},{"v":18.1,"d":"18.10"},null,null,{"v":18.1,"d":"18.10"}]
["合  计",null,{"v":254,"d":"254.00"},{"v":253.2,"d":"253.20"},{"v":253.2,"d":"253.20"},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":254,"d":"254.00"}]

{"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：中共师宗县委党校",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2024年预算数","支出功能分类科目","2024年预算数"]
[]
["一、本年收入",{"v":254,"d":"254.00"},"一、本年支出",{"v":254,"d":"254.00"}]
["（一）一般公共预算拨款",{"v":254,"d":"254.00"},"（一）一般公共服务支出"]
["（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",{"v":175.9,"d":"175.90"}]
["（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":48,"d":"48.00"}]
[null,null,"（九）卫生健康支出",{"v":12,"d":"12.00"}]
[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":18.1,"d":"18.10"}]
[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":254,"d":"254.00"},"支 出 总 计",{"v":254,"d":"254.00"}]

{"sheet":"一般公共预算支出预算表（按功能科目分类）02-2","index":4,"n_rows":23,"n_cols":7,"rows_kept":23,"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],[22,0,22,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：中共师宗县委党校",{"$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"]
["205","教育支出","175.9","175.9","164.2","11.7"]
["20508","进修及培训","175.9","175.9","164.2","11.7"]
["2050802","干部教育","175.9","175.9","164.2","11.7"]
["208","社会保障和就业支出",{"v":480030.48,"d":"48.00"},{"v":472181.28,"d":"47.20"},{"v":470181.28,"d":"47.00"},{"v":2000,"d":"0.20"},{"v":7849.2,"d":"0.80"}]
["20805","行政事业单位养老支出",{"v":472181.28,"d":"47.20"},{"v":472181.28,"d":"47.20"},{"v":470181.28,"d":"47.00"},{"v":2000,"d":"0.20"}]
["2080502","事业单位离退休",{"v":221218.4,"d":"22.10"},{"v":221218.4,"d":"22.10"},{"v":219218.4,"d":"21.90"},{"v":2000,"d":"0.20"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":250962.88,"d":"25.10"},{"v":250962.88,"d":"25.10"},{"v":250962.88,"d":"25.10"}]
["20808","抚恤",{"v":7849.2,"d":"0.80"},{"$nulls":3},{"v":7849.2,"d":"0.80"}]
["2080801","死亡抚恤",{"v":7849.2,"d":"0.80"},{"$nulls":3},{"v":7849.2,"d":"0.80"}]
["210","卫生健康支出",{"v":119672,"d":"12.00"},{"v":119672,"d":"12.00"},{"v":119672,"d":"12.00"}]
["21011","行政事业单位医疗",{"v":119672,"d":"12.00"},{"v":119672,"d":"12.00"},{"v":119672,"d":"12.00"}]
["2101102","事业单位医疗",{"v":110008.08,"d":"11.00"},{"v":110008.08,"d":"11.00"},{"v":110008.08,"d":"11.00"}]
["2101199","其他行政事业单位医疗支出",{"v":9663.92,"d":"1.00"},{"v":9663.92,"d":"1.00"},{"v":9663.92,"d":"1.00"}]
["221","住房保障支出",{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"}]
["22102","住房改革支出",{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"}]
["2210201","住房公积金",{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"}]
["合  计","合  计",{"v":254,"d":"254.00"},{"v":253.2,"d":"253.20"},{"v":241.3,"d":"241.30"},{"v":11.9,"d":"11.90"},{"v":0.8,"d":"0.80"}]

{"sheet":"一般公共预算支出预算明细表（按经济科目分类）02-3","index":5,"n_rows":39,"n_cols":26,"rows_kept":39,"merged":[[1,0,1,22],[2,0,2,4],[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],[38,0,38,2]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算02-3表"]
["一般公共预算支出预算明细表（按经济科目分类）"]
["单位名称：中共师宗县委党校",{"$nulls":24},"单位:万元"]
["支        出",{"$nulls":12},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26"]
["501",null,"机关工资福利支出",{"v":704873,"d":"70.50"},{"v":704873,"d":"70.50"},{"v":704873,"d":"70.50"},{"$nulls":7},"301",null,"工资福利支出",{"v":2193488.08,"d":"219.30"},{"v":2193488.08,"d":"219.30"},{"v":2193488.08,"d":"219.30"}]
[null,"01","工资奖金津补贴",{"v":704873,"d":"70.50"},{"v":704873,"d":"70.50"},{"v":704873,"d":"70.50"},{"$nulls":8},"01","基本工资",{"v":738696,"d":"73.90"},{"v":738696,"d":"73.90"},{"v":738696,"d":"73.90"}]
["502",null,"机关商品和服务支出",{"v":54000,"d":"5.40"},{"v":54000,"d":"5.40"},{"v":54000,"d":"5.40"},{"$nulls":8},"02","津贴补贴",{"v":443664,"d":"44.40"},{"v":443664,"d":"44.40"},{"v":443664,"d":"44.40"}]
[null,"01","办公经费",{"v":54000,"d":"5.40"},{"v":54000,"d":"5.40"},{"v":54000,"d":"5.40"},{"$nulls":8},"03","奖金",{"v":23873,"d":"2.40"},{"v":23873,"d":"2.40"},{"v":23873,"d":"2.40"}]
["505",null,"对事业单位经常性补助",{"v":1551996.4,"d":"155.20"},{"v":1551996.4,"d":"155.20"},{"v":1551996.4,"d":"155.20"},{"$nulls":8},"07","绩效工资",{"v":435785,"d":"43.60"},{"v":435785,"d":"43.60"},{"v":435785,"d":"43.60"}]
[null,"01","工资福利支出",{"v":1488615.08,"d":"148.90"},{"v":1488615.08,"d":"148.90"},{"v":1488615.08,"d":"148.90"},{"$nulls":8},"08","机关事业单位基本养老保险缴费",{"v":250962.88,"d":"25.10"},{"v":250962.88,"d":"25.10"},{"v":250962.88,"d":"25.10"}]
[null,"02","商品和服务支出","4.80","4.80","4.80",{"$nulls":8},"09","职业年金缴费"]
["506",null,"对事业单位资本性补助",{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"$nulls":8},"10","职工基本医疗保险缴费",{"v":110008.08,"d":"11.00"},{"v":110008.08,"d":"11.00"},{"v":110008.08,"d":"11.00"}]
[null,"01","资本性支出（一）",{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"$nulls":8},"12","其他社会保障缴费",{"v":9663.92,"d":"1.00"},{"v":9663.92,"d":"1.00"},{"v":9663.92,"d":"1.00"}]
["509",null,"对个人和家庭的补助",{"v":227067.6,"d":"22.70"},{"v":227067.6,"d":"22.70"},{"v":219218.4,"d":"21.90"},{"v":7849.2,"d":"0.80"},{"$nulls":7},"13","住房公积金",{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"}]
[null,"01","社会福利和救助",{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},null,{"v":7849.2,"d":"0.80"},{"$nulls":6},"302",null,"商品和服务支出",{"v":117381.32,"d":"11.70"},{"v":117381.32,"d":"11.70"},{"v":117381.32,"d":"11.70"}]
[null,"05","离退休费",{"v":219218.4,"d":"21.90"},{"v":219218.4,"d":"21.90"},{"v":219218.4,"d":"21.90"},{"$nulls":8},"01","办公费",{"v":22000,"d":"2.20"},{"v":22000,"d":"2.20"},{"v":22000,"d":"2.20"}]
[{"$nulls":14},"05","水费",{"v":1540,"d":"0.20"},{"v":1540,"d":"0.20"},{"v":1540,"d":"0.20"}]
[{"$nulls":14},"06","电费",{"v":3600,"d":"0.40"},{"v":3600,"d":"0.40"},{"v":3600,"d":"0.40"}]
[{"$nulls":14},"07","邮电费",{"v":3000,"d":"0.30"},{"v":3000,"d":"0.30"},{"v":3000,"d":"0.30"}]
[{"$nulls":14},"15","会议费"]
[{"$nulls":14},"29","福利费",{"v":18467.4,"d":"1.80"},{"v":18467.4,"d":"1.80"},{"v":18467.4,"d":"1.80"}]
[{"$nulls":14},"31","公务用车运行维护费"]
[{"$nulls":14},"39","其他交通费用",{"v":54000,"d":"5.40"},{"v":54000,"d":"5.40"},{"v":54000,"d":"5.40"}]
[{"$nulls":13},"303",null,"对个人和家庭的补助",{"v":227067.6,"d":"22.70"},{"v":227067.6,"d":"22.70"},{"v":219218.4,"d":"21.90"},{"v":7849.2,"d":"0.80"}]
[{"$nulls":14},"02","退休费",{"v":219218.4,"d":"21.90"},{"v":219218.4,"d":"21.90"},{"v":219218.4,"d":"21.90"}]
[{"$nulls":14},"05","生活补助",{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},null,{"v":7849.2,"d":"0.80"}]
[{"$nulls":14},"07","医疗费补助"]
[{"$nulls":13},"310",null,"资本性支出",{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"}]
[{"$nulls":14},"02","办公设备购置",{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"}]
[]
[]
[]
[]
[]
[]
["支 出 总 计",null,null,{"v":254,"d":"254.00"},{"v":254,"d":"254.00"},{"v":253.2,"d":"253.20"},{"v":0.8,"d":"0.80"},{"$nulls":9},{"v":254,"d":"254.00"},{"v":254,"d":"254.00"},{"v":253.2,"d":"253.20"},{"v":0.8,"d":"0.80"}]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":6,"n_rows":8,"n_cols":6,"rows_kept":8,"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],[7,0,7,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：中共师宗县委党校",{"$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]
[]
["说明：中共师宗县委党校2024年无一般公共预算“三公”经费支出，故此表为空。"]

{"sheet":"基本支出预算表（人员类、运转类公用经费项目）04","index":7,"n_rows":35,"n_cols":26,"rows_kept":35,"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],[4,16,4,18],[4,19,7,19],[4,20,4,25],[5,8,5,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[5,18,7,18],[5,20,7,20],[5,21,7,21],[5,22,7,22],[5,23,7,23],[5,24,7,24],[5,25,7,25],[6,8,6,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[34,0,34,1]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：中共师宗县委党校",{"$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","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","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":8},"全年数",null,"已提前安排","抵扣上年垫付资金","本次下达","另文下达"]
[{"$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","15","16","17","18","19","20","21","22","23","24","25","26"]
["中共师宗县委党校",{"$nulls":6},"253.20","253.20",{"$nulls":3},"253.20"]
["中共师宗县委党校",{"$nulls":6},"253.20","253.20",{"$nulls":3},"253.20"]
["中共师宗县委党校","530323210000000001604","行政人员支出工资","2050802","干部教育","30101","基本工资",{"v":286476,"d":"28.60"},{"v":286476,"d":"28.60"},{"$nulls":3},{"v":286476,"d":"28.60"}]
["中共师宗县委党校","530323210000000001605","事业人员支出工资","2050802","干部教育","30101","基本工资",{"v":452220,"d":"45.20"},{"v":452220,"d":"45.20"},{"$nulls":3},{"v":452220,"d":"45.20"}]
["中共师宗县委党校","530323210000000001604","行政人员支出工资","2050802","干部教育","30102","津贴补贴",{"v":394524,"d":"39.50"},{"v":394524,"d":"39.50"},{"$nulls":3},{"v":394524,"d":"39.50"}]
["中共师宗县委党校","530323210000000001605","事业人员支出工资","2050802","干部教育","30102","津贴补贴",{"v":49140,"d":"4.90"},{"v":49140,"d":"4.90"},{"$nulls":3},{"v":49140,"d":"4.90"}]
["中共师宗县委党校","530323210000000001604","行政人员支出工资","2050802","干部教育","30103","奖金",{"v":23873,"d":"2.40"},{"v":23873,"d":"2.40"},{"$nulls":3},{"v":23873,"d":"2.40"}]
["中共师宗县委党校","530323210000000001605","事业人员支出工资","2050802","干部教育","30107","绩效工资",{"v":37685,"d":"3.80"},{"v":37685,"d":"3.80"},{"$nulls":3},{"v":37685,"d":"3.80"}]
["中共师宗县委党校","530323210000000001605","事业人员支出工资","2050802","干部教育","30107","绩效工资",{"v":151920,"d":"15.20"},{"v":151920,"d":"15.20"},{"$nulls":3},{"v":151920,"d":"15.20"}]
["中共师宗县委党校","530323210000000001605","事业人员支出工资","2050802","干部教育","30107","绩效工资",{"v":89640,"d":"9.00"},{"v":89640,"d":"9.00"},{"$nulls":3},{"v":89640,"d":"9.00"}]
["中共师宗县委党校","530323210000000001605","事业人员支出工资","2050802","干部教育","30107","绩效工资",{"v":156540,"d":"15.70"},{"v":156540,"d":"15.70"},{"$nulls":3},{"v":156540,"d":"15.70"}]
["中共师宗县委党校","530323210000000001607","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",{"v":250962.88,"d":"25.10"},{"v":250962.88,"d":"25.10"},{"$nulls":3},{"v":250962.88,"d":"25.10"}]
["中共师宗县委党校","530323210000000001607","社会保障缴费","2101102","事业单位医疗","30110","职工基本医疗保险缴费",{"v":110008.08,"d":"11.00"},{"v":110008.08,"d":"11.00"},{"$nulls":3},{"v":110008.08,"d":"11.00"}]
["中共师宗县委党校","530323210000000001607","社会保障缴费","2101199","其他行政事业单位医疗支出",null,"其他社会保障缴费",{"v":3013.92,"d":"0.30"},{"v":3013.92,"d":"0.30"},{"$nulls":3},{"v":3013.92,"d":"0.30"}]
["中共师宗县委党校","530323210000000001607","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":6650,"d":"0.70"},{"v":6650,"d":"0.70"},{"$nulls":3},{"v":6650,"d":"0.70"}]
["中共师宗县委党校","530323210000000001608","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":180835.2,"d":"18.10"},{"v":180835.2,"d":"18.10"},{"$nulls":3},{"v":180835.2,"d":"18.10"}]
["中共师宗县委党校","530323210000000001613","其他公用支出","2080502","事业单位离退休","30201","办公费",{"v":2000,"d":"0.20"},{"v":2000,"d":"0.20"},{"$nulls":3},{"v":2000,"d":"0.20"}]
["中共师宗县委党校","530323210000000001613","其他公用支出","2050802","干部教育","31002","办公设备购置",{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"$nulls":3},{"v":16860,"d":"1.70"}]
["中共师宗县委党校","530323210000000001613","其他公用支出","2050802","干部教育","30201","办公费",{"v":20000,"d":"2.00"},{"v":20000,"d":"2.00"},{"$nulls":3},{"v":20000,"d":"2.00"}]
["中共师宗县委党校","530323210000000001613","其他公用支出","2050802","干部教育","30206","电费",{"v":3600,"d":"0.40"},{"v":3600,"d":"0.40"},{"$nulls":3},{"v":3600,"d":"0.40"}]
["中共师宗县委党校","530323210000000001613","其他公用支出","2050802","干部教育","30207","邮电费",{"v":3000,"d":"0.30"},{"v":3000,"d":"0.30"},{"$nulls":3},{"v":3000,"d":"0.30"}]
["中共师宗县委党校","530323210000000001613","其他公用支出","2050802","干部教育","30205","水费",{"v":1540,"d":"0.20"},{"v":1540,"d":"0.20"},{"$nulls":3},{"v":1540,"d":"0.20"}]
["中共师宗县委党校","530323210000000001613","其他公用支出","2050802","干部教育","30229","福利费",{"v":18467.4,"d":"1.80"},{"v":18467.4,"d":"1.80"},{"$nulls":3},{"v":18467.4,"d":"1.80"}]
["中共师宗县委党校","530323210000000001610","行政人员公务交通补贴","2050802","干部教育","30239","其他交通费用",{"v":54000,"d":"5.40"},{"v":54000,"d":"5.40"},{"$nulls":3},{"v":54000,"d":"5.40"}]
["中共师宗县委党校","530323231100001256341","退休费","2080502","事业单位离退休","30302","退休费",{"v":219218.4,"d":"21.90"},{"v":219218.4,"d":"21.90"},{"$nulls":3},{"v":219218.4,"d":"21.90"}]
["合  计","合  计",{"$nulls":5},253.2,253.2,{"$nulls":3},253.2,{"$nulls":12},""]

{"sheet":"项目支出预算表（其他运转类、特定目标类项目）05-1","index":8,"n_rows":10,"n_cols":23,"rows_kept":10,"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],[9,0,9,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：中共师宗县委党校",{"$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"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"遗属补助经费",{"$nulls":5},{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"}]
["民生类","530323241100002281353","遗属补助经费","中共师宗县委党校","2080801","死亡抚恤","30305","生活补助",{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"}]
["合  计",{"$nulls":7},{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},{"v":7849.2,"d":"0.80"},{"$nulls":5},"","","","",null,"",""]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":9,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,0,1,9],[2,0,2,7],[7,0,9,0],[7,1,9,1]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05-2表"]
["项目支出绩效目标表（本次下达）"]
["单位名称：中共师宗县委党校"]
["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]
["中共师宗县委党校"]
["中共师宗县委党校"]
["遗属补助经费","用于支付退休死亡职工配偶困难生活补助","产出指标","数量指标","救助对象人数（人次）","=","1","人/人次","定量指标","反映应保尽保、应救尽救对象的人数（人次）情况。"]
[null,"用于支付退休死亡职工配偶困难生活补助","效益指标","社会效益指标","生活状况改善",">","60","%","定量指标","反映救助促进受助对象生活状况的改善情况。"]
[null,"用于支付退休死亡职工配偶困难生活补助","满意度指标","服务对象满意度指标","救助对象满意度",">","85","%","定量指标","反映获救助对象的满意程度。\n救助对象满意度=调查中满意和较满意的获救助人员数/调查总人数*100%"]

{"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：中共师宗县委党校"]
["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]
[""]
["","","","","","","","","",""]
["说明：中共师宗县委党校2024年无项目支出（另文下达），故此表为空。"]

{"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],[8,0,8,2]],"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：中共师宗县委党校",{"$nulls":4},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,"4","5",6]
["","","","","",""]
["合  计",null,"合  计","","",""]
["说明：中共师宗县委党校2024年无政府性基金预算支出，故此表为空。"]

{"sheet":"国有资本经营预算支出预算表07","index":12,"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],[8,0,8,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算07表"]
["国有资本经营预算支出预算表"]
["单位名称：中共师宗县委党校",{"$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"]
[1,"2",3,4,"5",6]
[]
["合计"]
["说明：中共师宗县委党校2024年无国有资本经营预算支出，故此表为空。"]

{"sheet":"部门政府采购预算表08-1","index":13,"n_rows":11,"n_cols":17,"rows_kept":11,"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],[10,0,10,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算08-1表"]
["部门政府采购预算表"]
["单位名称：中共师宗县委党校",{"$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]
["80480075",{"$nulls":4},{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},"","","","","","",null,"",""]
["其他公用支出","采购台式电脑","A02010105 台式计算机","台","2",{"v":14940,"d":"1.50"},{"v":14940,"d":"1.50"},{"v":14940,"d":"1.50"},"","","","","","",null,"",""]
["其他公用支出","打印纸","A02021003 A4黑白打印机","台","1",{"v":1920,"d":"0.20"},{"v":1920,"d":"0.20"},{"v":1920,"d":"0.20"},"","","","","","",null,"",""]
["合  计",{"$nulls":4},{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"},{"v":16860,"d":"1.70"}]

{"sheet":"政府购买服务预算表08-2表","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],[10,0,10,6],[11,0,11,10]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算08-2表"]
["政府购买服务预算表"]
["单位名称：中共师宗县委党校",{"$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]
[{"$nulls":7},"","","","","","","","",null,"",""]
[{"$nulls":7},"","","","","","","","",null,"",""]
[{"$nulls":7},"","","","","","","","",null,"",""]
["合  计"]
["说明：中共师宗县委党校2024年无政府购买服务预算，故此表为空。"]

{"sheet":"县对下转移支付预算表09-1","index":15,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,13],[8,0,8,2]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算09-1表"]
["县对下转移支付预算表"]
["单位名称：中共师宗县委党校",{"$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","丹凤","漾月","大同","竹基","龙庆","五龙","雄壁","彩云","葵山","高良"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["说明：中共师宗县委党校2024年无县对下转移支付，故此表为空。"]

{"sheet":"县对下转移支付绩效目标表09-2","index":16,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7],[7,0,7,1]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算09-2表"]
["县对下转移支付绩效目标表"]
["单位名称：中共师宗县委党校"]
["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]
[""]
["","","","","","","","","",""]
["说明：中共师宗县委党校2024年无县对下转移支付，故此表为空。"]

{"sheet":"新增资产配置表10","index":17,"n_rows":9,"n_cols":8,"rows_kept":9,"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"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：中共师宗县委党校"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（万元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
[]
["说明：中共师宗县委党校2024年无新增资产配置，故此表为空。"]

{"sheet":"上级补助项目支出预算表11","index":18,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[1,0,1,10],[2,0,2,6],[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],[3,8,3,10],[4,8,5,8],[4,9,5,9],[4,10,5,10],[9,0,9,6],[10,0,10,3]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：中共师宗县委党校",{"$nulls":9},"单位：万元"]
["项目分类","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","上级补助"]
[{"$nulls":8},"一般公共预算","政府性基金预算","国有资本经营预算"]
[]
[1,2,3,4,5,6,7,8,9,10,11]
[null,"",{"$nulls":5},"","",""]
["","","","","","","","","",""]
["合  计",{"$nulls":6},"","",""]
["说明：中共师宗县委党校2024年无上级补助项目支出预算，故此表为空。"]

{"sheet":"部门项目中期规划预算表12","index":19,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[1,0,1,6],[2,0,2,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,6],[4,4,5,4],[4,5,5,5],[4,6,5,6],[9,0,9,3],[10,0,10,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：中共师宗县委党校",{"$nulls":5},"单位：万元"]
["项目单位","项目分类","项目名称","项目级次","一般公共预算"]
[{"$nulls":4},"2024年","2025年","2026年"]
[]
[1,2,3,4,5,6,7]
[]
[]
["合计",{"$nulls":4},"",""]
["说明：中共师宗县委党校2024年无部门项目中期规划预算，故此表为空。"]