{"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：中国人民政治协商会议云南省师宗县委员会",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",829.05,"一、一般公共服务支出",638.39]
["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",112.56]
["（四）附属单位上缴收入",null,"九、卫生健康支出",30.99]
["（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",47.11]
[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",829.05,"本年支出合计",829.05]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",829.05,"支 出 总 计",829.05]

{"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]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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]
[200,"中国人民政治协商会议云南省师宗县委员会",829.05,829.05,829.05,"","","","","","","","","","",""]
[200001,"中国人民政治协商会议云南省师宗县委员会",829.05,829.05,829.05]
["合计",null,829.05,829.05,829.05,"","","","","","","","","","",""]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":25,"n_cols":17,"rows_kept":25,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算01-3表"]
["部门支出预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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]
["201","一般公共服务支出",638.39,531.51,531.51,106.88,106.88,638.39,null,null,"",null,"","","","",""]
["20102","  政协事务",638.39,531.51,531.51,106.88,106.88,638.39]
["2010201","    行政运行",554.39,531.51,531.51,22.88,22.88,554.39]
["2010202","    一般行政管理事务",{"v":54,"d":"54.00"},null,null,{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},{"v":54,"d":"54.00"}]
[2010204,"政协会议",{"v":30,"d":"30.00"},null,null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["208","社会保障和就业支出",112.56,111.43,112.56,1.13,1.13,112.56]
["20805","  行政事业单位养老支出",111.43,111.43,111.43,null,null,111.43]
["2080501","    行政单位离退休",46.13,46.13,46.13,null,null,46.13]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":65.3,"d":"65.30"},{"v":65.3,"d":"65.30"},{"v":65.3,"d":"65.30"},null,null,{"v":65.3,"d":"65.30"}]
["20808","  抚恤",1.13,null,null,1.13,1.13,1.13]
["2080801","    死亡抚恤",1.13,null,null,1.13,1.13,1.13]
["210","卫生健康支出",30.99,30.99,{"$nulls":3},30.99]
["21011","  行政事业单位医疗",30.99,30.99,{"$nulls":3},30.99]
["2101101","    行政单位医疗",28.66,28.66,{"$nulls":3},28.66]
["2101199","    其他行政事业单位医疗支出",2.33,2.33,{"$nulls":3},2.33]
["221","住房保障支出",47.11,47.11,{"$nulls":3},47.11]
["22102","  住房改革支出",47.11,47.11,{"$nulls":3},47.11]
["2210201","    住房公积金",47.11,47.11,{"$nulls":3},47.11]
[null,"合  计",829.05,721.04,644.0699999999999,108.00999999999999,108.00999999999999,829.05,null,null,"",null,"","","","",""]

{"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：中国人民政治协商会议云南省师宗县委员会",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",829.05,"一、本年支出",829.05]
["（一）一般公共预算拨款",829.05,"（一）一般公共服务支出",638.39]
["（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",112.56]
[null,null,"（九）卫生健康支出",30.99]
[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",47.11]
[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",829.05,"支 出 总 计",829.05]

{"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":25,"n_cols":7,"rows_kept":25,"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],[24,0,24,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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",638.39,531.51,"478.81","52.7",106.88]
["20102","  政协事务",638.39,531.51,"478.81","52.7",106.88]
["2010201","    行政运行",554.39,531.51,"478.81","52.7",22.88]
["2010202","    一般行政管理事务",{"v":54,"d":"54.00"},{"$nulls":3},54]
[2010204,"政协会议",{"v":30,"d":"30.00"},{"$nulls":3},30]
["208","社会保障和就业支出",112.56,"111.43","110.94","0.49",1.13]
["20805","  行政事业单位养老支出",111.43,111.43,"110.94","0.49"]
["2080501","    行政单位离退休",46.13,46.13,"45.64","0.49"]
["2080505","    机关事业单位基本养老保险缴费支出",{"v":65.3,"d":"65.30"},{"v":65.3,"d":"65.30"}]
["20808","  抚恤",1.13,{"$nulls":3},1.13]
["2080801","    死亡抚恤",1.13,{"$nulls":3},1.13]
["210","卫生健康支出",30.99,30.99,30.99]
["21011","  行政事业单位医疗",30.99,30.99,30.99]
["2101101","    行政单位医疗",28.66,28.66,28.66]
["2101199","    其他行政事业单位医疗支出",2.33,2.33,2.33]
["221","住房保障支出",47.11,47.11,47.11]
["22102","  住房改革支出",47.11,47.11,47.11]
["2210201","    住房公积金",47.11,47.11,47.11]
["合  计","合  计",829.05,721.0400000000001,667.85,53.190000000000005,108.01]

{"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":117,"n_cols":26,"rows_kept":117,"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],[116,0,116,2],[116,13,116,15]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算02-3表"]
["一般公共预算支出预算明细表（按经济科目分类）"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$nulls":24},"单位:万元"]
["支        出",{"$nulls":12},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26"]
["501","","机关工资福利支出",622.22,622.22,599.34,22.88,{"$nulls":6},"301","","工资福利支出",{"v":622.2199999999999,"d":"622.22"},{"v":622.2199999999999,"d":"622.22"},{"v":599.3399999999999,"d":"599.34"},22.88]
["","01","  工资奖金津补贴",599.34,599.34,599.34,{"$nulls":7},"","01","  基本工资",186.23,186.23,186.23]
["","02","  社会保障缴费",96.29,96.29,96.29,{"$nulls":7},"","02","  津贴补贴",254.19,254.19,254.19]
["","03","  住房公积金",47.11,47.11,47.11,{"$nulls":7},"","03","  奖金",15.52,15.52,15.52]
["","99","  其他工资福利支出",22.88,22.88,null,22.88,{"$nulls":6},"","06","  伙食补助费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["502","","机关商品和服务支出",160.06,160.06,76.06,{"v":84,"d":"84.00"},{"$nulls":6},"","07","  绩效工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","01","  办公经费",105.06,105.06,64.06,{"v":41,"d":"41.00"},{"$nulls":6},"","08","  机关事业单位基本养老保险缴费",{"v":65.3,"d":"65.30"},{"v":65.3,"d":"65.30"},{"v":65.3,"d":"65.30"}]
["","02","  会议费",{"v":34,"d":"34.00"},{"v":34,"d":"34.00"},null,{"v":34,"d":"34.00"},{"$nulls":6},"","09","  职业年金缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","03","  培训费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"$nulls":3},"",null,null,"","10","  职工基本医疗保险缴费",28.66,28.66,28.66]
["","04","  专用材料购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},"",null,null,"","11","  公务员医疗补助缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","05","  委托业务费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":8},"","12","  其他社会保障缴费",2.33,2.33,2.33]
["","06","  公务接待费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},{"$nulls":6},"","13","  住房公积金",47.11,47.11,47.11]
["","07","  因公出国（境）费用",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},"",null,null,"","14","  医疗费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","08","  公务用车运行维护费",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},{"$nulls":7},"","99","  其他工资福利支出",22.88,22.88,null,22.88]
["","09","  维修（护）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},"",null,null,"302","","商品和服务支出",160.06,160.06,76.06,{"v":84,"d":"84.00"}]
["","99","  其他商品和服务支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},"",null,null,"",null,null,"","01","  办公费",{"v":27.990000000000002,"d":"27.99"},{"v":27.990000000000002,"d":"27.99"},4.99,{"v":23,"d":"23.00"}]
["503","","机关资本性支出（一）",null,"",null,null,"",null,null,"",null,null,"","02","  印刷费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["","01","  房屋建筑物购建",null,"",null,null,"",null,null,"",null,null,"","03","  咨询费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","02","  基础设施建设",null,"",null,null,"",null,null,"",null,null,"","04","  手续费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","03","  公务用车购置",null,"",null,null,"",null,null,"",null,null,"","05","  水费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"}]
["","05","  土地征迁补偿和安置支出",null,"",null,null,"",null,null,"",null,null,"","06","  电费",{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"}]
["","06","  设备购置",null,"",null,null,"",null,null,"",null,null,"","07","  邮电费",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"}]
["","07","  大型修缮",null,"",null,null,"",null,null,"",null,null,"","08","  取暖费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","99","  其他资本性支出",null,"",null,null,"",null,null,"",null,null,"","09","  物业管理费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["504","","机关资本性支出（二）",null,"",null,null,"",null,null,"",null,null,"","11","  差旅费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"}]
["","01","  房屋建筑物购建",null,"",null,null,"",null,null,"",null,null,"","12","  因公出国（境）费用",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","02","  基础设施建设",null,"",null,null,"",null,null,"",null,null,"","13","  维修（护）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","03","  公务用车购置",null,"",null,null,"",null,null,"",null,null,"","14","  租赁费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","04","  设备购置",null,"",null,null,"",null,null,"",null,null,"","15","  会议费",{"v":34,"d":"34.00"},{"v":34,"d":"34.00"},null,{"v":34,"d":"34.00"}]
["","05","  大型修缮",null,"",null,null,"",null,null,"",null,null,"","16","  培训费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"$nulls":3},""]
["","99","  其他资本性支出",null,"",null,null,"",null,null,"",null,null,"","17","  公务接待费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"}]
["505","","对事业单位经常性补助",{"$nulls":10},"","18","  专用材料费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","01","  工资福利支出",{"$nulls":10},"","24","  被装购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","02","  商品和服务支出",{"$nulls":10},"","25","  专用燃料费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","99","  其他对事业单位补助",null,"",null,null,"",null,null,"",null,null,"","26","  劳务费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["506","","对事业单位资本性补助",null,"",null,null,"",null,null,"",null,null,"","27","  委托业务费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},""]
["","01","  资本性支出（一）",null,"",null,null,"",null,null,"",null,null,"","28","  工会经费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","02","  资本性支出（二）",null,"",null,null,"",null,null,"",null,null,"","29","  福利费",12.65,12.65,12.65]
["507","","对企业补助",null,"",null,null,"",null,null,"",null,null,"","31","  公务用车运行维护费",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
["","01","  费用补贴",null,"",null,null,"",null,null,"",null,null,"","39","  其他交通费用",38.22,38.22,38.22]
["","02","  利息补贴",null,"",null,null,"",null,null,"",null,null,"","40","  税金及附加费用",{"$nulls":7},""]
["","99","  其他对企业补助",null,"",null,null,"",null,null,"",null,null,"","99","  其他商品和服务支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"$nulls":3},""]
["508","","对企业资本性支出",null,"",null,null,"",null,null,"",null,null,"303","","对个人和家庭的补助",46.77,46.77,45.64,1.13]
["","03","  资本金注入（一）",null,"",null,null,"",null,null,"",null,null,"","01","  离休费",{"v":0,"d":"0.00"},{"$nulls":6},""]
["","04","  资本金注入（二）",null,"",null,null,"",null,null,"",null,null,"","02","  退休费",45.64,45.64,45.64]
["","05","  政府投资基金股权投资",null,"",null,null,"",null,null,"",null,null,"","03","  退职（役）费",{"$nulls":7},""]
["","99","  其他对企业资本性支出",null,"",null,null,"",null,null,"",null,null,"","04","  抚恤金",1.13,1.13,null,1.13,{"$nulls":3},""]
["509","","对个人和家庭的补助",46.77,46.77,45.64,1.13,{"$nulls":6},"","05","  生活补助"]
["","01","  社会福利和救助",1.13,1.13,null,1.13,{"$nulls":6},"","06","  救济费",{"$nulls":7},""]
["","02","  助学金",null,"",null,null,"",null,null,"",null,null,"","07","  医疗费补助"]
["","03","  个人农业生产补贴",null,"",null,null,"",null,null,"",null,null,"","08","  助学金",{"$nulls":7},""]
["","05","  离退休费",45.64,45.64,45.64,{"$nulls":7},"","09","  奖励金",{"$nulls":7},""]
["","99","  其他对个人和家庭补助",null,"",null,null,"",null,null,"",null,null,"","10","  个人农业生产补贴",{"$nulls":7},""]
["510","","对社会保障基金补助",null,"",null,null,"",null,null,"",null,null,"","11","  代缴社会保险费",{"$nulls":7},""]
["","02","  对社会保险基金补助",null,"",null,null,"",null,null,"",null,null,"","99","  其他对个人和家庭的补助",{"$nulls":7},""]
["","03","  补充全国社会保障基金",null,"",null,null,"",null,null,"",null,null,"307","","债务利息及费用支出",{"$nulls":7},""]
["","04","  对机关事业单位职业年金的补助",null,"",null,null,"",null,null,"",null,null,"","01","  国内债务付息",null,"",null,null,"",null,null,""]
["511","","债务利息及费用支出",null,"",null,null,"",null,null,"",null,null,"","02","  国外债务付息",null,"",null,null,"",null,null,""]
["","01","  国内债务付息",null,"",null,null,"",null,null,"",null,null,"","03","  国内债务发行费用",null,"",null,null,"",null,null,""]
["","02","  国外债务付息",null,"",null,null,"",null,null,"",null,null,"","04","  国外债务发行费用",null,"",null,null,"",null,null,""]
["","03","  国内债务发行费用",null,"",null,null,"",null,null,"",null,null,"309","","资本性支出（基本建设）",null,"",null,null,"",null,null,""]
["","04","  国外债务发行费用",null,"",null,null,"",null,null,"",null,null,"","01","  房屋建筑物购建",null,"",null,null,"",null,null,""]
["512","","债务还本支出",null,"",null,null,"",null,null,"",null,null,"","02","  办公设备购置",null,"",null,null,"",null,null,""]
["","01","  国内债务还本",null,"",null,null,"",null,null,"",null,null,"","03","  专用设备购置",null,"",null,null,"",null,null,""]
["","02","  国外债务还本",null,"",null,null,"",null,null,"",null,null,"","05","  基础设施建设",null,"",null,null,"",null,null,""]
["513","","转移性支出",null,"",null,null,"",null,null,"",null,null,"","06","  大型修缮",null,"",null,null,"",null,null,""]
["","01","  上下级政府间转移性支出",null,"",null,null,"",null,null,"",null,null,"","07","  信息网络及软件购置更新",null,"",null,null,"",null,null,""]
["","02","  援助其他地区支出",null,"",null,null,"",null,null,"",null,null,"","08","  物资储备",null,"",null,null,"",null,null,""]
["","03","  债务转贷",null,"",null,null,"",null,null,"",null,null,"","13","  公务用车购置",null,"",null,null,"",null,null,""]
["","04","  调出资金",null,"",null,null,"",null,null,"",null,null,"","19","  其他交通工具购置",null,"",null,null,"",null,null,""]
["","05","  安排预算稳定调节基金",null,"",null,null,"",null,null,"",null,null,"","21","  文物和陈列品购置",null,"",null,null,"",null,null,""]
["","06","  补充预算周转金",null,"",null,null,"",null,null,"",null,null,"","22","  无形资产购置",null,"",null,null,"",null,null,""]
["","07","  区域间转移性支出",null,"",null,null,"",null,null,"",null,null,"","99","  其他基本建设支出",null,"",null,null,"",null,null,""]
["514","","预备费及预留",null,"",null,null,"",null,null,"",null,null,"310","","资本性支出",null,"",null,null,"",null,null,""]
["","01","  预备费",null,"",null,null,"",null,null,"",null,null,"","01","  房屋建筑物购建",null,"",null,null,"",null,null,""]
["","02","  预留",null,"",null,null,"",null,null,"",null,null,"","02","  办公设备购置",null,"",null,null,"",null,null,""]
["599","","其他支出",null,"",null,null,"",null,null,"",null,null,"","03","  专用设备购置",null,"",null,null,"",null,null,""]
["","07","  国家赔偿费用支出",null,"",null,null,"",null,null,"",null,null,"","05","  基础设施建设",null,"",null,null,"",null,null,""]
["","08","  对民间非营利组织和群众性自治组织补贴",null,"",null,null,"",null,null,"",null,null,"","06","  大型修缮",null,"",null,null,"",null,null,""]
["","09","  经常性赠与",null,"",null,null,"",null,null,"",null,null,"","07","  信息网络及软件购置更新",null,"",null,null,"",null,null,""]
["","10","  资本性赠与",null,"",null,null,"",null,null,"",null,null,"","08","  物资储备",null,"",null,null,"",null,null,""]
["","99","  其他支出",null,"",null,null,"",null,null,"",null,null,"","09","  土地补偿",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","10","  安置补助",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","11","  地上附着物和青苗补偿",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","12","  拆迁补偿",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","13","  公务用车购置",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","19","  其他交通工具购置",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","21","  文物和陈列品购置",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","22","  无形资产购置",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","99","  其他资本性支出",null,"",null,null,"",null,null,""]
[{"$nulls":13},"311","","对企业补助（基本建设）",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","01","  资本金注入",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","99","  其他对企业补助",null,"",null,null,"",null,null,""]
[{"$nulls":13},"312","","对企业补助",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","01","  资本金注入",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","03","  政府投资基金股权投资",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","04","  费用补贴",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","05","  利息补贴",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","99","  其他对企业补助",null,"",null,null,"",null,null,""]
[{"$nulls":13},"313","","对社会保障基金补助",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","02","  对社会保险基金补助",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","03","  补充全国社会保障基金",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","04","  对机关事业单位职业年金的补助",null,"",null,null,"",null,null,""]
[{"$nulls":13},"399","","其他支出",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","07","  国家赔偿费用支出",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","08","  对民间非营利组织和群众性自治组织补贴",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","09","  经常性赠与",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","10","  资本性赠与",null,"",null,null,"",null,null,""]
[{"$nulls":13},"","99","  其他支出",null,"",null,null,"",null,null,""]
["支 出 总 计",null,null,{"v":829.0500000000001,"d":"829.05"},{"v":829.0500000000001,"d":"829.05"},{"v":721.0400000000001,"d":"721.04"},{"v":108.00999999999999,"d":"108.01"},{"$nulls":6},"支 出 总 计",null,null,829.05,829.05,721.04,{"v":108.00999999999999,"d":"108.01"}]

{"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"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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":13,"d":"13.00"},null,{"v":10.5,"d":"10.50"},null,{"v":10.5,"d":"10.50"},{"v":2.5,"d":"2.50"}]

{"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":32,"n_cols":26,"rows_kept":32,"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],[31,0,31,6]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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"]
["中国人民政治协商会议云南省师宗县委员会",{"$nulls":6},721.04,721.04,{"$nulls":3},721.04]
["  中国人民政治协商会议云南省师宗县委员会","","","","","","",721.04,721.04,{"$nulls":3},721.04]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001422","行政人员支出工资","2010201","行政运行","30101","基本工资",186.23,186.23,{"$nulls":3},186.23]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001422","行政人员支出工资","2010201","行政运行","30102","津贴补贴",254.19,254.19,{"$nulls":3},254.19]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001422","行政人员支出工资","2010201","行政运行","30103","奖金",15.52,15.52,{"$nulls":3},15.52]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001425","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":65.3,"d":"65.30"},{"v":65.3,"d":"65.30"},{"$nulls":3},{"v":65.3,"d":"65.30"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001425","社会保障缴费","2101101","行政单位医疗","30110","职工基本医疗保险缴费",28.66,28.66,{"$nulls":3},28.66]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001425","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",2.33,2.33,{"$nulls":3},2.33]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001426","住房公积金","2210201","住房公积金","30113","住房公积金",47.11,47.11,{"$nulls":3},47.11]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2080501","行政单位离退休","30201","办公费",0.49,0.49,{"$nulls":3},0.49]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2010201","行政运行","30211","差旅费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2010201","行政运行","30206","电费",{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"$nulls":3},{"v":0.8,"d":"0.80"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2010201","行政运行","30205","水费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"$nulls":3},{"v":0.2,"d":"0.20"}]
["    中国人民政治协商会议云南省师宗县委员会","530323231100001252596","公务接待费","2010201","行政运行","30217","公务接待费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":1.5,"d":"1.50"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2010201","行政运行",30236,"委托业务费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":3},{"v":5,"d":"5.00"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2010201","行政运行","30229","福利费",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"$nulls":3},{"v":8,"d":"8.00"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2010201","行政运行","30207","邮电费",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"$nulls":3},{"v":1.2,"d":"1.20"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2010201","行政运行","30201","办公费",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"$nulls":3},{"v":4.5,"d":"4.50"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001433","其他公用支出","2010201","行政运行","30229","福利费",4.65,4.65,{"$nulls":3},4.65]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000005390","公务用车运行维护费","2010201","行政运行","30231","公务用车运行维护费",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},{"$nulls":3},{"v":10.5,"d":"10.50"}]
["    中国人民政治协商会议云南省师宗县委员会","530323210000000001430","行政人员公务交通补贴","2010201","行政运行","30239","其他交通费用",38.22,38.22,{"$nulls":3},38.22]
["    中国人民政治协商会议云南省师宗县委员会","530323231100001252594","退休费","2080501","行政单位离退休","30302","退休费",45.64,45.64,{"$nulls":3},45.64]
["合  计",{"$nulls":6},721.04,721.04,{"$nulls":3},721.04,{"$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":48,"n_cols":23,"rows_kept":48,"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],[20,0,20,7],[47,0,47,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"政协委员履职及活动经费",{"$nulls":5},{"v":44,"d":"44.00"},{"v":44,"d":"44.00"},{"v":44,"d":"44.00"}]
["","530323241100002286633","政协委员履职及活动经费","中国人民政治协商会议云南省师宗县委员会",2010202,"一般行政管理事务","30201","办公费",{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"v":23,"d":"23.00"}]
[null,"530323241100002286633","政协委员履职及活动经费","中国人民政治协商会议云南省师宗县委员会",2010202,"一般行政管理事务",30211,"差旅费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["","530323241100002286633","政协委员履职及活动经费","中国人民政治协商会议云南省师宗县委员会",2010202,"一般行政管理事务","30215","会议费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[null,"530323241100002286633","政协委员履职及活动经费","中国人民政治协商会议云南省师宗县委员会",2010202,"一般行政管理事务",30216,"培训费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[null,"530323241100002286633","政协委员履职及活动经费","中国人民政治协商会议云南省师宗县委员会",2010202,"一般行政管理事务",30217,"公务接待费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["","530323241100002286633","政协委员履职及活动经费","中国人民政治协商会议云南省师宗县委员会",2010202,"一般行政管理事务","30226","劳务费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[null,"530323241100002286633","政协委员履职及活动经费","中国人民政治协商会议云南省师宗县委员会",2010202,"一般行政管理事务",30299,"其他商品和服务支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[null,null,"",{"$nulls":5},{"v":44,"d":"44.00"},{"v":44,"d":"44.00"},{"v":44,"d":"44.00"}]
["","530323241100002286564","办刊经费专项经费","中国人民政治协商会议云南省师宗县委员会","2010202","一般行政管理事务","30202","印刷费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[null,"530323241100002278901","十届三次全会会议费","中国人民政治协商会议云南省师宗县委员会",2010204,"政协会议",30215,"会议费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["","530323241100002278901","","中国人民政治协商会议云南省师宗县委员会","2080801","死亡抚恤","30305","生活补助",1.13,1.13,1.13]
["其他人员支出","530323241100002280742","","中国人民政治协商会议云南省师宗县委员会","2010201","行政运行","30199","其他工资福利支出",22.88,22.88,22.88]
["合  计",{"$nulls":7},108.00999999999999,108.00999999999999,108.00999999999999,"","","",null,null,"","","",""]
{"$rows_empty":25}
["",null,"","","","","","","","",null,"","","",null,null,"","","","",null,"",""]
["合  计",{"$nulls":7},"","",null,"","","",null,null,"","","","",null,"",""]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":9,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[1,0,1,9],[2,0,2,7],[7,0,12,0],[7,1,12,1],[7,2,12,2],[13,0,16,0],[13,1,16,1],[13,2,16,2],[17,0,20,0],[17,1,20,1],[17,2,20,2]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05-2表"]
["项目支出绩效目标表（本次下达）"]
["单位名称：中国人民政治协商会议云南省师宗县委员会"]
["项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10]
["中国人民政治协商会议云南省师宗县委员会"]
["中国人民政治协商会议云南省师宗县委员会","","","","","","","","","",""]
[" 政协委员履职及活动专项经费","530323241100002286633","2024年县政协委员履职及活动专项经费预算支出44万元，主要用于220人县政协委员活动经费，活动经费主要用于无固定收入委员履职补助人均1200元每人每年，安排师宗县政协委员活动组经费14万元，政协报刊征订等办公费用23万元。","      产出指标","数量指标","无固定收入代表履职补助人数","=",40,"人","定量指标","反映县政协委员无固定收入委员履职补助情况\n补助人数=实际补助人数（40人）"]
[{"$nulls":3},"      产出指标","数量指标","政协报刊发放人数","=",220,"人","定量指标","反映县政协委员报刊发行情况"]
[{"$nulls":3},"      产出指标","质量指标","政协委员履职补助准确率","=","100","%","定量指标","反映补助准确发放的情况。\n补助兑现准确率=补助兑付额/应付额*100%"]
[{"$nulls":3},"      产出指标","时效指标","政协委员履职补助发放及时率","=","100","%","定性指标","反映发放单位及时发放补助资金的情况。\n发放及时率=在时限内发放资金/应发放资金*100%"]
[{"$nulls":3},"      效益指标","社会效益指标","政协委员意见采纳率","=","95","%","定量指标","反映政协委员意见采纳情况\n意见采纳率=被采纳意见数/政协委员总的意见数"]
[{"$nulls":3},"      满意度指标","服务对象满意度指标","政协委员满意度",">=","90","%","定量指标","反映县政协委员满意度\n政协委员满意度=（政协委员满意人数/问卷调查人数）*100%"]
["办刊经费专项经费","530323241100002286564","2024年县政协办刊专项经费预算支出10万元，主要用于编纂及发行师宗历史资料及历史人物，2024年计划出版1份刊物，发行1000本。","      产出指标","数量指标","出版1份刊物，发行600本","=",600,"本","定量指标","反映政协委发行历史资料情况\n发行数量=实际发行数量（600本）"]
[{"$nulls":3},"      产出指标","时效指标","会议召开保障率","=","100","%","定性指标","反映师宗历史资料发行的情况。\n发行及时率=在时限内发行数量/应行数量*100%"]
[{"$nulls":3},"      效益指标","社会效益指标","政协委员意见采纳率","=","95","%","定量指标","反映政协委员意见采纳情况\n意见采纳率=被采纳意见数/政协委员总的意见数"]
[{"$nulls":3},"      满意度指标","服务对象满意度指标","政协委员满意度",">=","90","%","定量指标","反映县政协委员满意度\n政协委员满意度=（政协委员满意人数/问卷调查人数）*100%"]
["十届三次全会会议费","530323241100002278901","2024年县政协十届三次全会会议费预算支出30万元，主要用于政协十届三次全会会议支出。","      产出指标","数量指标","召开政协十届三次全会","=",1,"次","定量指标","反映政协十届三次全会召开情况\n召开数量=实际召开数量"]
[{"$nulls":3},"      产出指标","时效指标","刊物发行及时率","=","100","%","定性指标","反映师宗政协会议费用保障的情况。召开费用保障率=在时限内保障率*100%"]
[{"$nulls":3},"      效益指标","社会效益指标","政协委员意见采纳率","=","95","%","定量指标","反映政协委员意见采纳情况\n意见采纳率=被采纳意见数/政协委员总的意见数"]
[{"$nulls":3},"      满意度指标","服务对象满意度指标","政协委员满意度",">=","90","%","定量指标","反映县政协委员满意度\n政协委员满意度=（政协委员满意人数/问卷调查人数）*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：中国人民政治协商会议云南省师宗县委员会"]
["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：中国人民政治协商会议云南省师宗县委员会2024年无项目支出绩效目标（另文下达），故此表为空表。"]

{"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：中国人民政治协商会议云南省师宗县委员会",{"$nulls":4},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$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：中国人民政治协商会议云南省师宗县委员会2024年无政府性基金预算支出，故此表为空表。"]

{"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]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算07表"]
["国有资本经营预算支出预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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：中国人民政治协商会议云南省师宗县委员会2024年无国有资本经营预算支出，故此表为空表。"]

{"sheet":"部门政府采购预算表08-1","index":13,"n_rows":13,"n_cols":17,"rows_kept":13,"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],[12,0,12,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算08-1表"]
["部门政府采购预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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]
["中国人民政治协商会议云南省师宗县委员会",{"$nulls":4},{"v":8.9,"d":"8.90"},{"v":8.9,"d":"8.90"},{"v":8.9,"d":"8.90"},"","","","","","",null,"",""]
["  中国人民政治协商会议云南省师宗县委员会","","","","",{"v":8.9,"d":"8.90"},{"v":8.9,"d":"8.90"},{"v":8.9,"d":"8.90"}]
["    公务用车运行维护费","购买车辆保险","C18040102 财产保险服务","辆",3,{"v":1.4,"d":"1.40"},{"v":1.4,"d":"1.40"},{"v":1.4,"d":"1.40"}]
["    公务用车运行维护费","车辆维修","C23120301 车辆维修和保养服务","辆",3,{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"}]
["    公务用车运行维护费","购买汽油","C23120302 车辆加油、添加燃料服务","辆",3,{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["合  计",{"$nulls":4},8.9,8.9,8.9,"","","","","","",null,"",""]

{"sheet":"政府购买服务预算表08-2表","index":14,"n_rows":14,"n_cols":18,"rows_kept":14,"merged":[[1,0,1,17],[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],[12,0,12,6]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算08-2表"]
["政府购买服务预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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":9},"","","","","","",null,"",""]
["合  计"]
["说明：中国人民政治协商会议云南省师宗县委员会2024年无政府购买服务预算，故此表为空表。"]

{"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]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算09-1表"]
["县对下转移支付预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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：中国人民政治协商会议云南省师宗县委员会2024年无县对下转移支付，故此表为空表。"]

{"sheet":"县对下转移支付绩效目标表09-2","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09-2表"]
["县对下转移支付绩效目标表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会"]
["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：中国人民政治协商会议云南省师宗县委员会2024年无县对下转移支付绩效目标，故此表为空表。"]

{"sheet":"新增资产配置表10","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"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（万元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
[]
[]
["说明：中国人民政治协商会议云南省师宗县委员会2024年无新增资产配置，故此表为空表。"]

{"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]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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：中国人民政治协商会议云南省师宗县委员会2024年无上级补助项目支出，故此表为空表。"]

{"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]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：中国人民政治协商会议云南省师宗县委员会",{"$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：中国人民政治协商会议云南省师宗县委员会2024年无项目中期规划预算，故此表为空表。"]