{"text_format":"3","workbook":"xls","n_sheets":16,"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","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","部门政府采购预算表07","政府购买服务预算表08","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"],"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"]}
["附件2-3",null,null,"预算01-1表"]
["财务收支预算总表"]
["单位名称：师宗县公安局森林警察大队",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2025年预算数","项目（按功能分类）","2025年预算数"]
[]
["一、一般公共预算拨款收入",425.26,"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",355.72]
["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",31.52]
["（四）附属单位上缴收入",null,"九、卫生健康支出",14.38]
["（五）其他收入",11.8,"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",23.64]
[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",{"v":11.8,"d":"11.80"}]
["本年收入合计",437.06,"本年支出合计",437.06]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",437.06,"支 出 总 计",437.06]

{"sheet":"部门收入预算表01-2","index":1,"n_rows":9,"n_cols":20,"rows_kept":9,"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"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：师宗县公安局森林警察大队",{"$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]
[358001,"师宗县公安局森林警察大队",437.06,"",425.26,"","","","","","","","",11.8,"",""]
["合计",null,"","","","","","","","","","","","","",""]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":18,"n_cols":13,"rows_kept":18,"merged":[[1,0,1,12],[2,0,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,12],[17,0,17,1]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算01-3表"]
["部门支出预算表"]
["单位名称：师宗县公安局森林警察大队",{"$nulls":11},"单位:万元"]
["科目编码","科目名称","合计","基本支出","项目支出","政府性基金预算","财政专户管理的支出","单位资金"]
[{"$nulls":7},"小计","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
[2040201,"行政运行",264.35,264.35,"",null,"",null,"","","","",""]
[2040299,"其他公安支出",11.8,{"$nulls":4},11.8,{"$nulls":4},11.8]
[2080501,"行政单位离退休",15.23,15.23]
[2080505,"机关事业单位基本养老保险缴费支出",31.52,31.52]
[2101101,"行政单位医疗",14.38,14.38]
[2101103,"公务员医疗补助",8.53,8.53]
[2101199,"其他行政事业单位医疗支出",0.61,0.61]
[2210201,"住房公积金",23.64,23.64]
[]
[]
[]
["合  计","合  计","","","",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：师宗县公安局森林警察大队",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2025年预算数","支出功能分类科目","2025年预算数"]
[]
["一、本年收入",425.26,"一、本年支出",425.26]
["（一）一般公共预算拨款",425.26,"（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",355.72]
["（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",31.52]
[null,null,"（九）卫生健康支出",14.38]
[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",23.64]
[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",425.26,"支 出 总 计",425.26]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,3,5],[3,6,4,6],[17,0,17,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：师宗县公安局森林警察大队",{"$nulls":5},"单位:万元"]
["部门预算支出功能分类科目",null,"基本支出",{"$nulls":3},"项目支出"]
["科目编码","2025年预算数","合计","2025年预算数","人员经费","公用经费"]
["1","2","3","4","5","6","7"]
[2040201,"行政运行",null,330.65,296.69,33.96,""]
[2040299,"公安其他支出"]
[2080501,"行政单位离退休",null,15.23,15,0.23]
[2080505,"  机关事业单位基本养老保险缴费支出",null,31.53,31.53]
[2101101,"行政单位医疗",null,14.38,14.38]
[2101103,"公务员医疗补助",null,8.53,8.53]
[2101199,"其他行政事业单位医疗支出",null,{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"}]
[2210201," 住房公积金",null,23.64,23.64]
[]
[]
[]
["合  计","合  计","",425.26,391.07,34.19]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":5,"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"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：师宗县公安局森林警察大队",{"$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","2025年预算数","公务用车运行费"]
[1,2,3,4,5,6]
[null,null,4.15,4.15,{"v":4,"d":"4.00"},0.15]

{"sheet":"基本支出预算表04","index":6,"n_rows":36,"n_cols":24,"rows_kept":36,"merged":[[1,0,1,23],[2,0,2,8],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,3,23],[4,7,6,7],[4,8,4,13],[4,14,4,16],[4,17,6,17],[4,18,4,23],[5,8,5,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[35,0,35,1]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：师宗县公安局森林警察大队",{"$nulls":22},"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"]
[{"$nulls":7},"总计","一般公共预算资金",{"$nulls":5},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":8},"全年数",null,"已提前安排","抵扣上年垫付资金","本次下达","另文下达","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$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","15","16","17","18","19","20","21","22","23","24"]
["","",null,20402,{"$nulls":3},"","",{"$nulls":14},""]
[{"$nulls":3},"2040201","行政人员支出工资","30101","基本工资",{"v":9.484128,"d":"9.48"},{"v":9.484128,"d":"9.48"},{"$nulls":4},{"v":9.484128,"d":"9.48"}]
[{"$nulls":3},"2040201","行政人员支出工资","30101","基本工资",{"v":79.0344,"d":"79.03"},{"v":79.0344,"d":"79.03"},{"$nulls":4},{"v":79.0344,"d":"79.03"}]
[{"$nulls":3},"2040201","行政人员支出工资","30102","津贴补贴",{"v":165.5892,"d":"165.59"},{"v":165.5892,"d":"165.59"},{"$nulls":4},{"v":165.5892,"d":"165.59"}]
[{"$nulls":3},"2040201","行政人员支出工资","30102","津贴补贴",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"$nulls":4},{"v":3.6,"d":"3.60"}]
[{"$nulls":3},"2040201","行政人员支出工资","30103","奖金",{"v":6.5862,"d":"6.59"},{"v":6.5862,"d":"6.59"},{"$nulls":4},{"v":6.5862,"d":"6.59"}]
[{"$nulls":3},"2040201","其他公用支出","30206","电费",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"$nulls":4},{"v":1.1,"d":"1.10"}]
[{"$nulls":3},"2040201","其他公用支出","30205","水费",0.45,0.45,{"$nulls":4},0.45]
[{"$nulls":3},"2040201","公车购置及运维费","30231","公务用车运行维护费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":4},{"v":4,"d":"4.00"}]
[{"$nulls":3},"2040201","公务接待费","30217","公务接待费",0.15,0.15,{"$nulls":4},0.15]
[{"$nulls":3},"2040201","其他公用支出","30207","邮电费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":4},{"v":4,"d":"4.00"}]
[{"$nulls":3},"2040201","其他公用支出","30201","办公费",{"v":4.3,"d":"4.30"},{"v":4.3,"d":"4.30"},{"$nulls":4},{"v":4.3,"d":"4.30"}]
[{"$nulls":3},"2040201","其他公用支出","30211","差旅费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":4},{"v":2,"d":"2.00"}]
[{"$nulls":3},"2040201","工会经费","30228","工会经费",{"v":1.580688,"d":"1.58"},{"v":1.580688,"d":"1.58"},{"$nulls":4},{"v":1.580688,"d":"1.58"}]
[{"$nulls":3},"2040201","其他公用支出","30229","福利费",{"v":1.97586,"d":"1.98"},{"v":1.97586,"d":"1.98"},{"$nulls":4},{"v":1.97586,"d":"1.98"}]
[{"$nulls":3},"2040201","行政人员公务交通补贴","30239","其他交通费用",{"v":14.4,"d":"14.40"},{"v":14.4,"d":"14.40"},{"$nulls":4},{"v":14.4,"d":"14.40"}]
[{"$nulls":3},2040201,"其他人员支出","30199","退休费",{"v":32.4,"d":"32.40"},{"v":32.4,"d":"32.40"},{"$nulls":4},{"v":32.4,"d":"32.40"}]
[{"$nulls":3},20805]
[{"$nulls":3},2080501,"退休费","30302",null,{"v":15.00402,"d":"15.00"},{"v":15.00402,"d":"15.00"},{"$nulls":4},{"v":15.00402,"d":"15.00"}]
[{"$nulls":3},2080501,"其他公用支出","30108","行政单位离退休",0.23,0.23,{"$nulls":4},0.23]
[{"$nulls":3},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":31.525152,"d":"31.53"},{"v":31.525152,"d":"31.53"},{"$nulls":4},{"v":31.525152,"d":"31.53"}]
[{"$nulls":3},21001]
[{"$nulls":3},"2101101","社会保障缴费","30110","职工基本医疗保险缴费",{"v":14.383351,"d":"14.38"},{"v":14.383351,"d":"14.38"},{"$nulls":4},{"v":14.383351,"d":"14.38"}]
[{"$nulls":3},"2101103","社会保障缴费","30111","公务员医疗补助缴费",{"v":8.5323,"d":"8.53"},{"v":8.5323,"d":"8.53"},{"$nulls":4},{"v":8.5323,"d":"8.53"}]
[{"$nulls":3},"2101199","社会保障缴费","30112","其他社会保障缴费",{"v":0.682584,"d":"0.68"},{"v":0.682584,"d":"0.68"},{"$nulls":4},{"v":0.682584,"d":"0.68"}]
[{"$nulls":3},"2101199","社会保障缴费","30112","其他社会保障缴费",{"v":0.6118,"d":"0.61"},{"v":0.6118,"d":"0.61"},{"$nulls":4},{"v":0.6118,"d":"0.61"}]
[{"$nulls":3},22102,"住房公积金","30113","住房公积金",{"v":23.643864,"d":"23.64"},{"v":23.643864,"d":"23.64"},{"$nulls":4},{"v":23.643864,"d":"23.64"}]
["合  计","合  计",{"$nulls":5},425.26,425.26,{"$nulls":4},425.26,{"$nulls":9},""]

{"sheet":"项目支出预算表05-1","index":7,"n_rows":14,"n_cols":23,"rows_kept":14,"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],[13,0,13,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：师宗县公安局森林警察大队",{"$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"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["",null,"","","","","","",{"v":11.797618,"d":"11.80"},"",null,"","","",null,null,"",{"v":11.797618,"d":"11.80"},"","",null,"",{"v":11.797618,"d":"11.80"}]
["专项业务类",null,"（单位自有资金）烟草秩序维护资金及其他结余资金",null,"2040299","其他公安支出","30201","办公费",{"v":2.765358,"d":"2.77"},{"$nulls":8},{"v":2.765358,"d":"2.77"},{"$nulls":4},{"v":2.765358,"d":"2.77"}]
["专项业务类",null,"（单位自有资金）烟草秩序维护资金及其他结余资金",null,"2040299","其他公安支出","30211","差旅费",{"v":8,"d":"8.00"},{"$nulls":8},{"v":8,"d":"8.00"},{"$nulls":4},{"v":8,"d":"8.00"}]
["专项业务类",null,"（单位自有资金）烟草秩序维护资金及其他结余资金",null,"2040299","其他公安支出","30228","工会经费",{"v":0.743,"d":"0.74"},{"$nulls":8},{"v":0.743,"d":"0.74"},{"$nulls":4},{"v":0.743,"d":"0.74"}]
["专项业务类",null,"（单位自有资金）烟草秩序维护资金及其他结余资金",null,"2040299","其他公安支出","30229","福利费",{"v":0.28926,"d":"0.29"},{"$nulls":8},{"v":0.28926,"d":"0.29"},{"$nulls":4},{"v":0.28926,"d":"0.29"}]
[]
["合  计",{"$nulls":7},{"v":11.797618,"d":"11.80"},"",null,"","","",null,null,"",{"v":11.797618,"d":"11.80"},"","",null,"",{"v":11.797618,"d":"11.80"}]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":8,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[1,0,1,9],[2,0,2,7]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05-2表"]
["项目支出绩效目标表（本级下达）"]
["单位名称：师宗县公安局森林警察大队"]
["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]
["（单位自有资金）烟草秩序维护资金及其他结余资金",null,"产出指标","数量指标","办理案件",">=","35","件","定量指标","根据本县打处方案"]
["（单位自有资金）烟草秩序维护资金及其他结余资金",null,"效益指标","社会效益","部门运转","=","正常运转","是/否","定性指标","反映部门（单位）正常运转情况。"]
["（单位自有资金）烟草秩序维护资金及其他结余资金",null,"满意度指标","服务对象满意度","服务对象满意度指标",">=","95","%","定量指标","反映社会公众对部门（单位）履职情况的满意程度。"]
["其他人员支出","做好本部门人员、公用经费保障，按规定落实干部职工各项待遇，支持部门正常履职。","产出指标","数量指标","经费保障","=","23","人","定量指标","反映公用经费保障部门（单位）正常运转的在职人数情况。\n在职人数主要指办公、会议、培训、差旅、水费、电费等执法经费中服务保障的人数。"]
["其他人员支出","做好本部门人员、公用经费保障，按规定落实干部职工各项待遇，支持部门正常履职。","效益指标","经济效益","部门运转","=","正常运转","元","定量指标","反映部门（单位）正常运转情况。"]
["其他人员支出","做好本部门人员、公用经费保障，按规定落实干部职工各项待遇，支持部门正常履职。","满意度指标","服务对象满意度","单位人员满意度",">=","90","%","定性指标","反映部门（单位）人员对执法经费保障的满意程度。"]

{"sheet":"项目支出绩效目标表（另文下达）05-3","index":9,"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：师宗县公安局森林警察大队"]
["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：师宗县公安局森林警察大队无项目支出绩效目标表（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":10,"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：师宗县公安局森林警察大队",{"$nulls":4},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$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：师宗县公安局森林警察大队无政府性基金预算支出，故此表为空表。"]

{"sheet":"部门政府采购预算表07","index":11,"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"]}
[{"$nulls":16},"预算07表"]
["部门政府采购预算表"]
["单位名称：师宗县公安局森林警察大队",{"$nulls":15},"单位：万元"]
["预算项目","采购项目","采购品目","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]
["公车购置及运维费","车辆加油服务费","服务类","元",1,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},"","","","","","",null,"",""]
["公车购置及运维费","车辆维修服务费","服务类","元",1,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["公车购置及运维费","车辆保险费","服务类","元",1,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["","","","","","","","","",0,"","","","",null,"",""]
["合  计",{"$nulls":4},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},"","","","","","",null,"",""]

{"sheet":"政府购买服务预算表08","index":12,"n_rows":11,"n_cols":18,"rows_kept":11,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算08表"]
["政府购买服务预算表"]
["单位名称：师宗县公安局森林警察大队",{"$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"]

{"sheet":"县对下转移支付预算表09-1","index":13,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,12]],"flags":["formulas_cached_only"]}
[]
["县对下转移支付预算表"]
["单位名称：师宗县公安局森林警察大队"]
["单位名称（项目）","资金来源",null,null,"地区"]
[null,"合计","一般公共预算","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]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["说明：师宗县公安局森林警察大队无县对下转移支付，故此表为空表。"]

{"sheet":"县对下转移支付绩效目标表09-2","index":14,"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：部门名称"]
["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,null,"说明：师宗县公安局森林警察大队无县对下转移支付，故此表为空表。"]

{"sheet":"新增资产配置表10","index":15,"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"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：XX部门"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
["部门"]
["  单位1"]
["  单位2"]