{"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：云南省师宗县红十字会",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",93.55,"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"]
["（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":84,"d":"84.00"}]
["（四）附属单位上缴收入",null,"九、卫生健康支出",3.77]
["（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",5.78]
[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",93.55,"本年支出合计",93.55]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",93.55,"支 出 总 计",93.55]

{"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"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：云南省师宗县红十字会",{"$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]
["265","云南省师宗县红十字会",93.55,93.55,93.55,"","","","","","","","","","",""]
["265001","云南省师宗县红十字会",93.55,93.55,93.55]
["合计",null,93.55,93.55,93.55,"","","","","","","","","","",""]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":20,"n_cols":17,"rows_kept":20,"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],[19,0,19,1]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算01-3表"]
["部门支出预算表"]
["单位名称：云南省师宗县红十字会",{"$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]
["208","社会保障和就业支出",{"v":84,"d":"84.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":84,"d":"84.00"}]
["20805","行政事业单位养老支出",10.21,10.21,10.21,null,null,10.21]
["2080501","行政单位离退休",2.22,2.22,2.22,null,null,2.22]
["2080505","机关事业单位基本养老保险缴费支出",7.99,7.99,7.99,null,null,7.99]
["20816","红十字事业",73.79,64.79,64.79,{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},73.79]
["2081601","行政运行",73.79,64.79,64.79,{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},73.79]
["210","卫生健康支出",3.77,3.77,3.77,null,null,3.77]
["21011","行政事业单位医疗",3.77,3.77,3.77,null,null,3.77]
["2101101","行政单位医疗",3.52,3.52,3.52,null,null,3.52]
["2101199","其他行政事业单位医疗支出",0.25,0.25,0.25,null,null,0.25]
["221","住房保障支出",5.78,5.77,5.77,null,null,5.78]
["22102","住房改革支出",5.78,5.77,5.77,null,null,5.78]
["2210201","住房公积金",5.78,5.77,5.77,null,null,5.78]
["合  计","合  计",93.55,84.55,84.55,{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},93.55,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：云南省师宗县红十字会",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",93.55,"一、本年支出",93.55]
["（一）一般公共预算拨款",93.55,"（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"]
["（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":84,"d":"84.00"}]
[null,null,"（九）卫生健康支出",3.77]
[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",5.78]
[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",93.55,"支 出 总 计",93.55]

{"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":20,"n_cols":7,"rows_kept":20,"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],[19,0,19,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：云南省师宗县红十字会",{"$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"]
["208","社会保障和就业支出",{"v":84,"d":"84.00"},{"v":75.433156,"d":"75.43"},65.94,9.06,{"v":9,"d":"9.00"}]
["20805","行政事业单位养老支出",10.21,{"v":10.213192,"d":"10.21"},10.19,0.02]
["2080501","行政单位离退休",2.22,{"v":2.22116,"d":"2.22"},{"v":2.2,"d":"2.20"},0.02]
["2080505","机关事业单位基本养老保险缴费支出",7.99,{"v":7.992032,"d":"7.99"},7.99]
["20816","红十字事业",73.79,64.79,55.75,9.04,{"v":9,"d":"9.00"}]
["2081601","行政运行",73.79,64.79,55.75,9.04,{"v":9,"d":"9.00"}]
["210","卫生健康支出",3.77,{"v":3.77112,"d":"3.77"},3.77]
["21011","行政事业单位医疗",3.77,{"v":3.77112,"d":"3.77"},3.77]
["2101101","行政单位医疗",3.52,{"v":3.515213,"d":"3.52"},3.52]
["2101199","其他行政事业单位医疗支出",0.25,0.25,0.25]
["221","住房保障支出",5.78,{"v":5.778432,"d":"5.78"},5.78]
["22102","住房改革支出",5.78,{"v":5.778432,"d":"5.78"},5.78]
["2210201","住房公积金",5.78,{"v":5.778432,"d":"5.78"},5.78]
["合  计","合  计",93.55,84.55,75.49,9.06,{"v":9,"d":"9.00"}]

{"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":36,"n_cols":26,"rows_kept":36,"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],[35,0,35,2]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算02-3表"]
["一般公共预算支出预算明细表（按经济科目分类）"]
["单位名称：云南省师宗县红十字会",{"$nulls":24},"单位:万元"]
["支        出",{"$nulls":12},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26"]
["501",null,"机关工资福利支出",73.29,73.29,73.29,{"$nulls":7},"301",null,"工资福利支出",73.29,73.29,73.29]
[null,"01","工资奖金津补贴",55.75,55.75,55.75,{"$nulls":8},"01","基本工资",21.56,21.56,21.56]
[null,"02","社会保障缴费",11.76,11.76,11.76,{"$nulls":8},"02","津贴补贴",32.39,32.39,32.39]
[null,"03","住房公积金",5.78,5.78,5.78,{"$nulls":8},"03","奖金",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"}]
["502",null,"机关商品和服务支出",18.06,18.06,9.06,{"v":9,"d":"9.00"},{"$nulls":7},"07","绩效工资"]
[null,"01","办公经费",6.75,6.75,6.45,{"v":0.3,"d":"0.30"},{"$nulls":7},"08","机关事业单位基本养老保险缴费",7.99,7.99,7.99]
[null,"02","会议费",5.01,5.01,0.01,{"v":5,"d":"5.00"},{"$nulls":7},"09","职业年金缴费"]
[null,"03","培训费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},{"$nulls":7},"10","职工基本医疗保险缴费",3.52,3.52,3.52]
[null,"04","专用材料购置费",{"$nulls":11},"12","其他社会保障缴费",0.25,0.25,0.25]
[null,"05","委托业务费",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},null,{"v":0.7,"d":"0.70"},{"$nulls":7},"13","住房公积金",5.78,5.78,5.78]
[null,"06","公务接待费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":7},"302",null,"商品和服务支出",18.06,18.06,9.06,{"v":9,"d":"9.00"}]
[null,"08","公务用车运行维护费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"$nulls":8},"01","办公费",0.91,0.91,0.91]
["505",null,"对事业单位经常性补助",{"$nulls":11},"02","印刷费",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
[null,"01","工资福利支出",{"$nulls":11},"06","电费",0.07,0.07,0.07]
[null,"02","商品和服务支出",{"$nulls":11},"07","邮电费",0.25,0.25,0.25]
["509",null,"对个人和家庭的补助",{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"$nulls":8},"11","差旅费",0.18,0.18,0.18]
[null,"01","社会福利和救助",{"$nulls":11},"15","会议费",5.01,5.01,0.01,{"v":5,"d":"5.00"}]
[null,"05","离退休费",{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"$nulls":8},"16","培训费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
[{"$nulls":14},"17","公务接待费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"}]
[{"$nulls":14},"18","专用材料费"]
[{"$nulls":14},"27","委托业务费",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},null,{"v":0.7,"d":"0.70"}]
[{"$nulls":14},"28","工会经费"]
[{"$nulls":14},"29","福利费",0.54,0.54,0.54]
[{"$nulls":14},"31","公务用车运行维护费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"}]
[{"$nulls":14},"39","其他交通费用",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"}]
[{"$nulls":13},"303",null,"对个人和家庭的补助",{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"}]
[{"$nulls":14},"02","退休费",{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"}]
[{"$nulls":14},"07","医疗费补助"]
["支 出 总 计",null,null,93.55,93.55,84.55,{"v":9,"d":"9.00"},{"$nulls":9},93.55,93.55,84.55,{"v":9,"d":"9.00"}]

{"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"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：云南省师宗县红十字会",{"$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":2.6,"d":"2.60"},null,{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"},{"v":0.1,"d":"0.10"}]

{"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":33,"n_cols":26,"rows_kept":33,"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],[32,0,32,1]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：云南省师宗县红十字会",{"$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"]
["云南省师宗县红十字会",{"$nulls":6},84.98,{"v":84.982708,"d":"84.98"},{"$nulls":3},{"v":84.982708,"d":"84.98"}]
["云南省师宗县红十字会",{"$nulls":6},84.98,{"v":84.982708,"d":"84.98"},{"$nulls":3},{"v":84.982708,"d":"84.98"}]
["云南省师宗县红十字会","530323210000000001984","行政人员支出工资","2081601","行政运行","30101","基本工资",21.56,21.56,{"$nulls":3},21.56]
["云南省师宗县红十字会","530323210000000001984","行政人员支出工资","2081601","行政运行","30102","津贴补贴",32.39,32.39,{"$nulls":3},32.39]
["云南省师宗县红十字会","530323210000000001984","行政人员支出工资","2081601","行政运行","30103","奖金",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"$nulls":3},{"v":1.8,"d":"1.80"}]
["云南省师宗县红十字会","530323210000000001987","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",7.99,7.99,{"$nulls":3},7.99]
["云南省师宗县红十字会","530323210000000001987","社会保障缴费","2101101","行政单位医疗","30110","职工基本医疗保险缴费",3.52,3.52,{"$nulls":3},3.52]
["云南省师宗县红十字会","530323210000000001987","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":3},{"v":0.1,"d":"0.10"}]
["云南省师宗县红十字会","530323210000000001987","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",0.15,0.15,{"$nulls":3},0.15]
["云南省师宗县红十字会","530323210000000001988","住房公积金","2210201","住房公积金","30113","住房公积金",5.78,5.78,{"$nulls":3},5.78]
["云南省师宗县红十字会","530323210000000001993","其他公用支出","2080501","行政单位离退休","30201","办公费",0.02,0.02,{"$nulls":3},0.02]
["云南省师宗县红十字会","530323210000000001993","其他公用支出","2081601","行政运行","30201","办公费",0.42,0.42,{"$nulls":3},0.42]
["云南省师宗县红十字会","530323210000000001993","其他公用支出","2081601","行政运行","30201","办公费",0.47,0.47,{"$nulls":3},0.47]
["云南省师宗县红十字会","530323210000000001993","其他公用支出","2081601","行政运行","30206","电费",0.07,0.07,{"$nulls":3},0.07]
["云南省师宗县红十字会","530323210000000005271","公务接待费","2081601","行政运行","30217","公务接待费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":3},{"v":0.1,"d":"0.10"}]
["云南省师宗县红十字会","530323210000000001993","其他公用支出","2081601","行政运行","30215","会议费",0.01,0.01,{"$nulls":3},0.01]
["云南省师宗县红十字会","530323210000000001993","其他公用支出","2081601","行政运行","30207","邮电费",0.25,0.25,{"$nulls":3},0.25]
["云南省师宗县红十字会","530323210000000001993","其他公用支出","2081601","行政运行","30211","差旅费",0.18,0.18,{"$nulls":3},0.18]
["云南省师宗县红十字会","530323210000000001992","工会经费","2081601","行政运行","30228","工会经费"]
["云南省师宗县红十字会","530323210000000001993","其他公用支出","2081601","行政运行","30229","福利费",0.54,0.54,{"$nulls":3},0.54]
["云南省师宗县红十字会","530323210000000005270","公务用车运行维护费","2081601","行政运行","30231","公务用车运行维护费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"$nulls":3},{"v":2.5,"d":"2.50"}]
["云南省师宗县红十字会","530323210000000001990","行政人员公务交通补贴","2081601","行政运行","30239","其他交通费用",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"$nulls":3},{"v":4.5,"d":"4.50"}]
["云南省师宗县红十字会","530323231100001261192","退休费","2080501","行政单位离退休","30302","退休费",{"v":2.2,"d":"2.20"},{"v":2.2,"d":"2.20"},{"$nulls":3},{"v":2.2,"d":"2.20"}]
["合  计","合  计",{"$nulls":5},84.55,84.55,{"$nulls":3},84.55,{"$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":15,"n_cols":23,"rows_kept":15,"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],[14,0,14,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：云南省师宗县红十字会",{"$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"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"财务报告审计经费",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,{"v":1,"d":"1.00"}]
["专项业务类","530323241100002410117","财务报告审计经费","云南省师宗县红十字会","2081601","行政运行","30202","印刷费",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},null,null,{"v":0.3,"d":"0.30"}]
["专项业务类","530323241100002410117","财务报告审计经费","云南省师宗县红十字会","2081601","行政运行","30227","委托业务费",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},null,null,{"v":0.7,"d":"0.70"}]
[null,null,"会员代表大会会议经费",{"$nulls":5},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},null,null,{"v":5,"d":"5.00"}]
["专项业务类","530323241100002409398","会员代表大会会议经费","云南省师宗县红十字会","2081601","行政运行","30215","会议费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},null,null,{"v":5,"d":"5.00"}]
[null,null,"应急救护培训经费",{"$nulls":5},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,null,{"v":3,"d":"3.00"}]
["专项业务类","530323241100002410167","应急救护培训经费","云南省师宗县红十字会","2081601","行政运行","30216","培训费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,null,{"v":3,"d":"3.00"},null,null,"","","","",null,"",""]
["合  计",{"$nulls":7},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},null,null,{"v":9,"d":"9.00"},null,null,"","","","",null,"",""]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":9,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[1,0,1,10],[2,0,2,8]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算05-2表"]
["项目支出绩效目标表（本次下达）"]
["单位名称：云南省师宗县红十字会"]
["项目名称","单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10,11]
[null,"云南省师宗县红十字会"]
[null,"云南省师宗县红十字会"]
["530323241100002410117","财务报告审计经费","开展募捐收入支出年度审计，并公开年度审计报告","产出指标","数量指标","完成审计报告数量","=","1","个","定量指标","反映审计形成的报告（总结）个数。"]
[null,null,"召开第四次会员代表大会，圆满完成会议相关议程","产出指标","质量指标","审计任务完成率","=","100","%","定量指标","反映审计形成的报告（总结）个数。"]
["",null,"","效益指标","社会效益指标","审计结果公开率","=","100","%","定量指标","反映相关审计结果依法公开情况。\n"]
[{"$nulls":3},"满意度指标","服务对象满意度指标","被审计单位满意度",">=","90","次","定量指标","反映服务对象对审计工作的整体满意情况。"]
["530323241100002409398","会员代表大会会议经费","召开第四次会员代表大会，圆满完成会议相关议程","产出指标","数量指标","会议次数","=","1","次","定量指标","反映计划完成召开会员代表大会的次数。"]
[{"$nulls":3},"产出指标","数量指标","会议人次",">=","100","人次","定量指标","反映计划召开会员代表大会的参会人数。"]
[{"$nulls":3},"效益指标","社会效益指标","选举任务完成率","=","100","%","定量指标","反映会员代表大会有效完成理事、常务理事、监事选举任务情况。\n"]
[{"$nulls":3},"满意度指标","服务对象满意度指标","参会人员满意度",">=","90","%","定量指标","反映参会人员对会议开展的满意度。参会人员满意度=（参会满意人数/问卷调查人数）*100%"]
["530323241100002410167","应急救护培训经费","完成应急救护知识普及培训15000人次。","产出指标","数量指标","培训参加人次",">=","15000","人次","定量指标","反映计划开展应急救护培训参与人次。"]
[{"$nulls":3},"效益指标","社会效益指标","应急救护知识知晓率",">=","90","%","定量指标","反映参与培训人员对应急救护知识知的理解、掌握情况。"]
[{"$nulls":3},"满意度指标","服务对象满意度指标","参训人员满意度",">=","90","%","定量指标","反映参训人员对培训内容、讲师授课、课程设置和培训效果等的满意度。\n参训人员满意度=（对培训整体满意的参训人数/参训总人数）*100%"]

{"sheet":"项目支出绩效目标表（另文下达）05-3","index":10,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[1,0,1,10],[2,0,2,8]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算05-3表"]
["项目支出绩效目标表（另文下达）"]
["单位名称：云南省师宗县红十字会"]
["项目代码","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"]
[1,2,3,4,5,6,7,8,9,10,11]
[""]
["",null,null,"","","","","","","",""]
["明：曲靖市师宗县红十字会2024年无项目预算支出绩效（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：云南省师宗县红十字会",{"$nulls":4},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$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：曲靖市师宗县红十字会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"]}
[{"$nulls":5},"预算07表"]
["国有资本经营预算支出预算表"]
["单位名称：云南省师宗县红十字会",{"$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：曲靖市师宗县红十字会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":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"]}
[{"$nulls":16},"预算08-1表"]
["部门政府采购预算表"]
["单位名称：云南省师宗县红十字会",{"$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]
["其他公用支出","复印纸","A05040101 复印纸","件",26,0.42,0.42,0.42,"","","","","","",null,"",""]
["公务用车运行维护费","车辆保险服务","C1804010201 机动车保险服务","辆",1,0.45,0.45,0.45]
["公务用车运行维护费","车辆维修和保养服务","C23120301 车辆维修和保养服务","辆",1,0.85,0.85,0.85]
["公务用车运行维护费","车辆加油","C23120302 车辆加油、添加燃料服务","辆",1,0.6,0.6,0.6,"","","","","","",null,"",""]
["合  计",{"$nulls":4},2.32,2.32,2.32,"","","","","","",null,"",""]

{"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]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算08-2表"]
["政府购买服务预算表"]
["单位名称：云南省师宗县红十字会",{"$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]
[{"$nulls":7},"","","","","","","","",null,"",""]
[{"$nulls":7},"","","","","","","","",null,"",""]
[{"$nulls":7},"","","","","","","","",null,"",""]
["合  计"]
["说明：曲靖市师宗县红十字会2024年无政府购买服务预算支出，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"]}
[{"$nulls":13},"预算09-1表"]
["县对下转移支付预算表"]
["单位名称：云南省师宗县红十字会",{"$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：曲靖市师宗县红十字会2024年无县对下转移支付预算支出，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":7,"n_cols":10,"rows_kept":7,"merged":[[0,0,0,9],[1,0,1,7]],"flags":["formulas_cached_only"]}
["县对下转移支付绩效目标表"]
["单位名称：云南省师宗县红十字会"]
["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：曲靖市师宗县红十字会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"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：云南省师宗县红十字会"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（万元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
[]
[]
["说明：曲靖市师宗县红十字会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"]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：云南省师宗县红十字会",{"$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：曲靖市师宗县红十字会2024年无上级补助项目支出预算，故此表为空表。"]

{"sheet":"部门项目中期规划预算表12","index":19,"n_rows":12,"n_cols":8,"rows_kept":12,"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],[11,0,11,3]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：云南省师宗县红十字会",{"$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"]
[{"$nulls":4},"2024年","2025年","2026年"]
[]
[1,2,3,4,5,6,7]
["云南省师宗县红十字会",{"$nulls":3},{"v":9,"d":"9.00"}]
[null,"311 专项业务类","会员代表大会会议经费","本级",{"v":5,"d":"5.00"}]
[null,"311 专项业务类","财务报告审计经费","本级",{"v":1,"d":"1.00"}]
[null,"311 专项业务类","应急救护培训经费","本级",{"v":3,"d":"3.00"}]
["合计",{"$nulls":3},{"v":9,"d":"9.00"},"",""]