{"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：师宗县政务服务管理局",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":700.402716,"d":"700.40"},"一、一般公共服务支出",{"v":547.88265,"d":"547.88"}]
["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",{"v":10.9021,"d":"10.90"},"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":73.867972,"d":"73.87"}]
["（四）附属单位上缴收入",null,"九、卫生健康支出",{"v":31.00379,"d":"31.00"}]
["（五）其他收入",{"v":10.9021,"d":"10.90"},"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":47.648304,"d":"47.65"}]
[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":10.9021,"d":"10.90"}]
["本年收入合计",{"v":711.3048160000001,"d":"711.30"},"本年支出合计",711.3]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",{"v":711.3,"d":"711.30"},"支 出 总 计",711.3]

{"sheet":"部门收入预算表01-2","index":1,"n_rows":11,"n_cols":20,"rows_kept":11,"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"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：师宗县政务服务管理局",{"$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]
["360","师宗县政务服务管理局",{"v":711.3048160000001,"d":"711.30"},{"v":700.402716,"d":"700.40"},{"v":700.402716,"d":"700.40"},{"$nulls":3},{"v":10.9021,"d":"10.90"},{"$nulls":4},{"v":10.9021,"d":"10.90"}]
["360001","师宗县政务服务管理局",{"v":711.3048160000001,"d":"711.30"},{"v":700.402716,"d":"700.40"},{"v":700.402716,"d":"700.40"},{"$nulls":3},{"v":10.9021,"d":"10.90"},{"$nulls":4},{"v":10.9021,"d":"10.90"}]
[null,null,{"v":711.3048160000001,"d":"711.30"},{"v":700.402716,"d":"700.40"},{"v":700.402716,"d":"700.40"},{"$nulls":3},{"v":10.9021,"d":"10.90"},{"$nulls":4},{"v":10.9021,"d":"10.90"}]
["合计",null,{"v":711.3048160000001,"d":"711.30"},{"v":700.402716,"d":"700.40"},{"v":700.402716,"d":"700.40"},"","","",{"v":10.9021,"d":"10.90"},"","","","",{"v":10.9021,"d":"10.90"},"",""]

{"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],[24,0,24,1]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算01-3表"]
["部门支出预算表"]
["单位名称：师宗县政务服务管理局",{"$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",{"v":558.78475,"d":"558.78"},{"v":467.88265,"d":"467.88"},{"v":467.88265,"d":"467.88"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":547.88265,"d":"547.88"},{"$nulls":3},{"v":10.9021,"d":"10.90"},{"$nulls":4},{"v":10.9021,"d":"10.90"}]
["20103","政府办公厅（室）及相关机构事务",{"v":558.78475,"d":"558.78"},{"v":467.88265,"d":"467.88"},{"v":467.88265,"d":"467.88"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":547.88265,"d":"547.88"},{"$nulls":3},{"v":10.9021,"d":"10.90"},{"$nulls":4},{"v":10.9021,"d":"10.90"}]
["2010301","行政运行",{"v":467.88265,"d":"467.88"},{"v":467.88265,"d":"467.88"},{"v":467.88265,"d":"467.88"},null,null,{"v":467.88265,"d":"467.88"}]
["2010302","一般行政管理事务",{"v":90.9,"d":"90.90"},null,null,{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"$nulls":3},{"v":10.9021,"d":"10.90"},{"$nulls":4},{"v":10.9021,"d":"10.90"}]
["208","社会保障和就业支出",{"v":73.867972,"d":"73.87"},{"v":70.460932,"d":"70.46"},{"v":70.460932,"d":"70.46"},{"v":3.40704,"d":"3.41"},{"v":3.40704,"d":"3.41"},{"v":73.867972,"d":"73.87"}]
["20805","行政事业单位养老支出",{"v":70.460932,"d":"70.46"},{"v":70.460932,"d":"70.46"},{"v":70.460932,"d":"70.46"},null,null,{"v":70.460932,"d":"70.46"}]
["2080502","事业单位离退休",{"v":4.4533,"d":"4.45"},{"v":4.4533,"d":"4.45"},{"v":4.4533,"d":"4.45"},null,null,{"v":4.4533,"d":"4.45"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":66.007632,"d":"66.01"},{"v":66.007632,"d":"66.01"},{"v":66.007632,"d":"66.01"},null,null,{"v":66.007632,"d":"66.01"}]
["20808","抚恤",{"v":3.40704,"d":"3.41"},null,null,{"v":3.40704,"d":"3.41"},{"v":3.40704,"d":"3.41"},{"v":3.40704,"d":"3.41"}]
["2080801","死亡抚恤",{"v":3.40704,"d":"3.41"},null,null,{"v":3.40704,"d":"3.41"},{"v":3.40704,"d":"3.41"},{"v":3.40704,"d":"3.41"}]
["210","卫生健康支出",{"v":31.00379,"d":"31.00"},{"v":31.00379,"d":"31.00"},{"v":31.00379,"d":"31.00"},null,null,{"v":31.00379,"d":"31.00"}]
["21011","行政事业单位医疗",{"v":31.00379,"d":"31.00"},{"v":31.00379,"d":"31.00"},{"v":31.00379,"d":"31.00"},null,null,{"v":31.00379,"d":"31.00"}]
["2101101","行政单位医疗",{"v":28.986052,"d":"28.99"},{"v":28.986052,"d":"28.99"},{"v":28.986052,"d":"28.99"},null,null,{"v":28.986052,"d":"28.99"}]
["2101199","其他行政事业单位医疗支出",{"v":2.017738,"d":"2.02"},{"v":2.017738,"d":"2.02"},{"v":2.017738,"d":"2.02"},null,null,{"v":2.017738,"d":"2.02"}]
["221","住房保障支出",{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},null,null,{"v":47.648304,"d":"47.65"}]
["22102","住房改革支出",{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},null,null,{"v":47.648304,"d":"47.65"}]
["2210201","住房公积金",{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},null,null,{"v":47.648304,"d":"47.65"}]
[]
["合  计","合  计",{"v":711.3048160000001,"d":"711.30"},{"v":616.995676,"d":"617.00"},{"v":616.995676,"d":"617.00"},{"v":83.40704,"d":"83.41"},{"v":83.40704,"d":"83.41"},{"v":700.402716,"d":"700.40"},null,null,"",10.9,"","","","",10.9]

{"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：师宗县政务服务管理局",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":700.402716,"d":"700.40"},"一、本年支出",{"v":700.402716,"d":"700.40"}]
["（一）一般公共预算拨款",{"v":700.402716,"d":"700.40"},"（一）一般公共服务支出",{"v":547.88265,"d":"547.88"}]
["（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":73.867972,"d":"73.87"}]
[null,null,"（九）卫生健康支出",{"v":31.00379,"d":"31.00"}]
[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":47.648304,"d":"47.65"}]
[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":700.402716,"d":"700.40"},"支 出 总 计",{"v":700.402716,"d":"700.40"}]

{"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":24,"n_cols":7,"rows_kept":24,"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],[23,0,23,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：师宗县政务服务管理局",{"$nulls":5},"单位:万元"]
["部门预算支出功能分类科目",null,"合计","基本支出",null,null,"项目支出"]
["科目编码","科目名称",null,"小计","人员经费","公用经费"]
["1","2","3","4","5","6","7"]
["201","一般公共服务支出",{"v":547.88265,"d":"547.88"},{"v":467.88265,"d":"467.88"},{"v":441.2391,"d":"441.24"},{"v":26.64355,"d":"26.64"},{"v":80,"d":"80.00"}]
["20103","政府办公厅（室）及相关机构事务",{"v":547.88265,"d":"547.88"},{"v":467.88265,"d":"467.88"},{"v":441.2391,"d":"441.24"},{"v":26.64355,"d":"26.64"},{"v":80,"d":"80.00"}]
["2010301","行政运行",{"v":467.88265,"d":"467.88"},{"v":467.88265,"d":"467.88"},{"v":441.2391,"d":"441.24"},{"v":26.64355,"d":"26.64"}]
["2010302","一般行政管理事务",{"v":80,"d":"80.00"},{"$nulls":3},{"v":80,"d":"80.00"}]
["208","社会保障和就业支出",{"v":73.867972,"d":"73.87"},{"v":70.460932,"d":"70.46"},{"v":70.420932,"d":"70.42"},0.04,{"v":3.40704,"d":"3.41"}]
["20805","行政事业单位养老支出",{"v":70.460932,"d":"70.46"},{"v":70.460932,"d":"70.46"},{"v":70.420932,"d":"70.42"},0.04]
["2080502","事业单位离退休",{"v":4.4533,"d":"4.45"},{"v":4.4533,"d":"4.45"},{"v":4.4133,"d":"4.41"},0.04]
["2080505","机关事业单位基本养老保险缴费支出",{"v":66.007632,"d":"66.01"},{"v":66.007632,"d":"66.01"},{"v":66.007632,"d":"66.01"}]
["20808","抚恤",{"v":3.40704,"d":"3.41"},{"$nulls":3},{"v":3.40704,"d":"3.41"}]
["2080801","死亡抚恤",{"v":3.40704,"d":"3.41"},{"$nulls":3},{"v":3.40704,"d":"3.41"}]
["210","卫生健康支出",{"v":31.00379,"d":"31.00"},{"v":31.00379,"d":"31.00"},{"v":31.00379,"d":"31.00"}]
["21011","行政事业单位医疗",{"v":31.00379,"d":"31.00"},{"v":31.00379,"d":"31.00"},{"v":31.00379,"d":"31.00"}]
["2101101","行政单位医疗",{"v":28.986052,"d":"28.99"},{"v":28.986052,"d":"28.99"},{"v":28.986052,"d":"28.99"}]
["2101199","其他行政事业单位医疗支出",{"v":2.017738,"d":"2.02"},{"v":2.017738,"d":"2.02"},{"v":2.017738,"d":"2.02"}]
["221","住房保障支出",{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"}]
["22102","住房改革支出",{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"}]
["2210201","住房公积金",{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"}]
["合  计","合  计",{"v":700.402716,"d":"700.40"},{"v":616.995676,"d":"617.00"},{"v":590.312126,"d":"590.31"},{"v":26.68355,"d":"26.68"},{"v":83.40704,"d":"83.41"}]

{"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":43,"n_cols":26,"rows_kept":43,"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],[42,0,42,2]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算02-3表"]
["一般公共预算支出预算明细表（按经济科目分类）"]
["单位名称：师宗县政务服务管理局",{"$nulls":24},"单位:万元"]
["支        出",{"$nulls":12},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26"]
[501,null,"机关工资福利支出",{"v":242.848926,"d":"242.85"},{"v":242.848926,"d":"242.85"},{"v":242.848926,"d":"242.85"},{"$nulls":9},"工资福利支出",{"v":585.898826,"d":"585.90"},{"v":585.898826,"d":"585.90"},{"v":585.898826,"d":"585.90"}]
[null,1,"工资奖金津补贴",{"v":77.6074,"d":"77.61"},{"v":77.6074,"d":"77.61"},{"v":77.6074,"d":"77.61"},{"$nulls":9},"基本工资",{"v":185.742,"d":"185.74"},{"v":185.742,"d":"185.74"},{"v":185.742,"d":"185.74"}]
[null,2,"社会保障缴费",{"v":97.011422,"d":"97.01"},{"v":97.011422,"d":"97.01"},{"v":97.011422,"d":"97.01"},{"$nulls":9},"津贴补贴",{"v":63.2652,"d":"63.27"},{"v":63.2652,"d":"63.27"},{"v":63.2652,"d":"63.27"}]
[null,3,"住房公积金",{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"$nulls":9},"奖金",{"v":2.5426,"d":"2.54"},{"v":2.5426,"d":"2.54"},{"v":2.5426,"d":"2.54"}]
[null,99,"其他工资福利支出",{"v":20.5818,"d":"20.58"},{"v":20.5818,"d":"20.58"},{"v":20.5818,"d":"20.58"},{"$nulls":9},"绩效工资",{"v":169.1075,"d":"169.11"},{"v":169.1075,"d":"169.11"},{"v":169.1075,"d":"169.11"}]
[502,null,"机关商品和服务支出",{"v":106.68355,"d":"106.68"},{"v":106.68355,"d":"106.68"},{"v":26.68355,"d":"26.68"},{"v":80,"d":"80.00"},{"$nulls":8},"机关事业单位基本养老保险缴费",{"v":66.007632,"d":"66.01"},{"v":66.007632,"d":"66.01"},{"v":66.007632,"d":"66.01"}]
[null,1,"办公经费",{"v":51.22355,"d":"51.22"},{"v":51.22355,"d":"51.22"},{"v":21.22355,"d":"21.22"},{"v":30,"d":"30.00"},{"$nulls":8},"职业年金缴费"]
[null,2,"会议费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":9},"职工基本医疗保险缴费",{"v":28.986052,"d":"28.99"},{"v":28.986052,"d":"28.99"},{"v":28.986052,"d":"28.99"}]
[null,3,"培训费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":9},"其他社会保障缴费",{"v":2.017738,"d":"2.02"},{"v":2.017738,"d":"2.02"},{"v":2.017738,"d":"2.02"}]
[null,5,"委托业务费",50.96,50.96,0.96,{"v":50,"d":"50.00"},{"$nulls":8},"住房公积金",{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"},{"v":47.648304,"d":"47.65"}]
[null,6,"公务接待费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":9},"其他工资福利支出",{"v":20.5818,"d":"20.58"},{"v":20.5818,"d":"20.58"},{"v":20.5818,"d":"20.58"}]
[null,8,"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"},{"$nulls":9},"商品和服务支出",{"v":106.68355,"d":"106.68"},{"v":106.68355,"d":"106.68"},{"v":26.68355,"d":"26.68"},"80"]
[505,null,"对事业单位经常性补助",{"v":343.0499,"d":"343.05"},{"v":343.0499,"d":"343.05"},{"v":343.0499,"d":"343.05"},{"$nulls":9},"办公费",6.59,6.59,6.59]
[null,1,"工资福利支出",{"v":343.0499,"d":"343.05"},{"v":343.0499,"d":"343.05"},{"v":343.0499,"d":"343.05"},{"$nulls":9},"水费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"}]
[null,2,"商品和服务支出",{"$nulls":12},"电费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
[509,null,"对个人和家庭的补助",{"v":7.82034,"d":"7.82"},{"v":7.82034,"d":"7.82"},{"v":4.4133,"d":"4.41"},{"v":3.40704,"d":"3.41"},{"$nulls":8},"邮电费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[null,1,"社会福利和救助",{"v":3.40704,"d":"3.41"},{"v":3.40704,"d":"3.41"},null,{"v":3.40704,"d":"3.41"},{"$nulls":8},"物业管理费",0.09,0.09,0.09]
[null,5,"离退休费",{"v":4.4133,"d":"4.41"},{"v":4.4133,"d":"4.41"},{"v":4.4133,"d":"4.41"},{"$nulls":9},"差旅费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[{"$nulls":15},"租赁费",{"v":30,"d":"30.00"},null,null,"30"]
[{"$nulls":15},"会议费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
[{"$nulls":15},"培训费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
[{"$nulls":15},"公务接待费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":15},"劳务费",0.96,0.96,0.96]
[{"$nulls":15},"委托业务费",{"v":50,"d":"50.00"},null,null,"50"]
[{"$nulls":15},"福利费",{"v":4.64355,"d":"4.64"},{"v":4.64355,"d":"4.64"},{"v":4.64355,"d":"4.64"}]
[{"$nulls":15},"公务用车运行维护费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"}]
[{"$nulls":15},"其他交通费用",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
[{"$nulls":15},"对个人和家庭的补助",{"v":7.82034,"d":"7.82"},{"v":7.82034,"d":"7.82"},{"v":4.4133,"d":"4.41"},{"v":3.40704,"d":"3.41"}]
[{"$nulls":15},"退休费",{"v":4.4133,"d":"4.41"},{"v":4.4133,"d":"4.41"},{"v":4.4133,"d":"4.41"}]
[{"$nulls":15},"生活补助",{"v":3.40704,"d":"3.41"},{"v":3.40704,"d":"3.41"},null,{"v":3.40704,"d":"3.41"}]
[]
[]
[]
[]
[]
["支 出 总 计",null,null,{"v":700.4027159999999,"d":"700.40"},{"v":700.4027159999999,"d":"700.40"},{"v":616.9956760000001,"d":"617.00"},{"v":83.40704,"d":"83.41"},{"$nulls":9},{"v":700.4027159999999,"d":"700.40"},{"v":700.4027159999999,"d":"700.40"},{"v":616.995676,"d":"617.00"},{"v":83.40704,"d":"83.41"}]

{"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"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：师宗县政务服务管理局",{"$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":3.5,"d":"3.50"},{"$nulls":3},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"}]

{"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":42,"n_cols":26,"rows_kept":42,"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],[41,0,41,1]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：师宗县政务服务管理局",{"$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"]
["师宗县政务服务管理局",{"$nulls":6},616.99,616.99,{"$nulls":3},616.99,{"$nulls":12},""]
["师宗县政务服务管理局",{"$nulls":6},616.99,616.99,{"$nulls":3},616.99]
["师宗县政务服务管理局","530323210000000002507","行政人员支出工资","2010301","行政运行","30101","基本工资",30.51,30.51,{"$nulls":3},30.51]
["师宗县政务服务管理局","530323210000000002508","事业人员支出工资","2010301","行政运行","30101","基本工资",155.23,155.23,{"$nulls":3},155.23]
["师宗县政务服务管理局","530323210000000002507","行政人员支出工资","2010301","行政运行","30102","津贴补贴",44.55,44.55,{"$nulls":3},44.55]
["师宗县政务服务管理局","530323210000000002508","事业人员支出工资","2010301","行政运行","30102","津贴补贴",18.71,18.71,{"$nulls":3},18.71]
["师宗县政务服务管理局","530323210000000002507","行政人员支出工资","2010301","行政运行","30103","奖金",2.54,2.54,{"$nulls":3},2.54]
["师宗县政务服务管理局","530323210000000002508","事业人员支出工资","2010301","行政运行","30107","绩效工资",12.94,12.94,{"$nulls":3},12.94]
["师宗县政务服务管理局","530323210000000002508","事业人员支出工资","2010301","行政运行","30107","绩效工资",59.27,59.27,{"$nulls":3},59.27]
["师宗县政务服务管理局","530323210000000002508","事业人员支出工资","2010301","行政运行","30107","绩效工资",34.18,34.18,{"$nulls":3},34.18]
["师宗县政务服务管理局","530323210000000002508","事业人员支出工资","2010301","行政运行","30107","绩效工资",62.72,62.72,{"$nulls":3},62.72]
["师宗县政务服务管理局","530323210000000002509","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",66.01,66.01,{"$nulls":3},66.01]
["师宗县政务服务管理局","530323210000000002509","社会保障缴费","2101101","行政单位医疗","30110","职工基本医疗保险缴费",28.99,28.99,{"$nulls":3},28.99]
["师宗县政务服务管理局","530323210000000002509","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",2.02,2.02,{"$nulls":3},2.02]
["师宗县政务服务管理局","530323210000000002510","住房公积金","2210201","住房公积金","30113","住房公积金",47.65,47.65,{"$nulls":3},47.65]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2080502","事业单位离退休","30201","办公费",0.04,0.04,{"$nulls":3},0.04]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30205","水费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":3},{"v":0.1,"d":"0.10"}]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30206","电费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0.5,"d":"0.50"}]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30207","邮电费",{"v":1,"d":"1.00"},{"v":239,"d":"239.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30209","物业管理费",0.09,0.09,{"$nulls":3},0.09]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30211","差旅费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":3},{"v":2,"d":"2.00"}]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30215","会议费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0.5,"d":"0.50"}]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30216","培训费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0.5,"d":"0.50"}]
["师宗县政务服务管理局","530323231100001265787","公务接待费","2010301","行政运行","30217","公务接待费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30226","劳务费",0.96,0.96,{"$nulls":3},0.96]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30201","办公费",6.55,6.55,{"$nulls":3},6.55]
["师宗县政务服务管理局","530323210000000002515","其他公用支出","2010301","行政运行","30229","福利费",4.64,4.64,{"$nulls":3},4.64]
["师宗县政务服务管理局","530323221100000489906","公务用车运行维护费","2010301","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"},{"$nulls":3},{"v":2.5,"d":"2.50"}]
["师宗县政务服务管理局","530323210000000002512","行政人员公务交通补贴","2010301","行政运行","30239","其他交通费用",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"},{"$nulls":3},{"v":6.3,"d":"6.30"}]
["师宗县政务服务管理局","530323231100001263273","退休费","2080502","事业单位离退休","30302","退休费",4.41,4.41,{"$nulls":3},4.41]
[null,"530323241100002289239","其他人员支出","2010301","行政运行","30199","其他工资福利支出",{"v":20.5818,"d":"20.58"},{"v":20.5818,"d":"20.58"},{"$nulls":3},{"v":20.5818,"d":"20.58"}]
[]
["合  计","合  计",{"$nulls":5},616.99,616.99,{"$nulls":3},616.99,{"$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":21,"n_cols":23,"rows_kept":21,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：师宗县政务服务管理局",{"$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"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"(单位自有资金)师丘高速行政审批外调及审核审批工作经费",{"$nulls":5},{"v":0.9,"d":"0.90"},null,null,"","","",null,null,"",{"v":0.9,"d":"0.90"},"","",null,"",{"v":0.9,"d":"0.90"}]
["专项业务类","530323241100002427393","(单位自有资金)师丘高速行政审批外调及审核审批工作经费","师宗县政务服务管理局","2010302","一般行政管理事务","30239","其他交通费用",{"v":0.9,"d":"0.90"},{"$nulls":8},{"v":0.9,"d":"0.90"},{"$nulls":4},{"v":0.9,"d":"0.90"}]
[null,null,"(单位自有资金）师丘高速行政审批工作经费",{"$nulls":5},{"v":10,"d":"10.00"},{"$nulls":8},{"v":10,"d":"10.00"},{"$nulls":4},{"v":10,"d":"10.00"}]
["专项业务类","530323241100002492909","(单位自有资金）师丘高速行政审批工作经费","师宗县政务服务管理局","2010302","一般行政管理事务","30201","办公费",{"v":3,"d":"3.00"},{"$nulls":8},{"v":3,"d":"3.00"},{"$nulls":4},{"v":3,"d":"3.00"}]
["专项业务类","530323241100002492909","(单位自有资金）师丘高速行政审批工作经费","师宗县政务服务管理局","2010302","一般行政管理事务","30207","邮电费",{"v":5,"d":"5.00"},{"$nulls":8},{"v":5,"d":"5.00"},{"$nulls":4},{"v":5,"d":"5.00"}]
["专项业务类","530323241100002492909","(单位自有资金）师丘高速行政审批工作经费","师宗县政务服务管理局","2010302","一般行政管理事务","30211","差旅费",{"v":0.1,"d":"0.10"},{"$nulls":8},{"v":0.1,"d":"0.10"},{"$nulls":4},{"v":0.1,"d":"0.10"}]
["专项业务类","530323241100002492909","(单位自有资金）师丘高速行政审批工作经费","师宗县政务服务管理局","2010302","一般行政管理事务","30226","劳务费",{"v":1.9,"d":"1.90"},{"$nulls":8},{"v":1.9,"d":"1.90"},{"$nulls":4},{"v":1.9,"d":"1.90"}]
[null,null,"办公用房经费",{"$nulls":5},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["专项业务类","530323241100002410476","办公用房经费","师宗县政务服务管理局","2010302","一般行政管理事务","30214","租赁费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[null,null,"新开办企业公章制作经费",{"$nulls":5},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
["专项业务类","530323241100002411016","新开办企业公章制作经费","师宗县政务服务管理局","2010302","一般行政管理事务","30227","委托业务费",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,null,"遗属补助经费",{"$nulls":5},3.41,3.41,3.41]
["民生类","530323241100002286532","遗属补助经费","师宗县政务服务管理局","2080801","死亡抚恤","30305","生活补助",3.41,3.41,3.41]
["合  计",{"$nulls":7},93.41,83.41,83.41,"","",{"$nulls":3},"",10.9,"","",null,"",10.9]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":9,"n_rows":13,"n_cols":10,"rows_kept":13,"merged":[[1,0,1,9],[2,0,2,7],[7,0,9,0],[7,1,9,1],[10,0,12,0],[10,1,12,1]],"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：师宗县政务服务管理局"]
["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]
["师宗县政务服务管理局"]
["师宗县政务服务管理局"]
["新开办企业公章制作经费","优化营商环境","产出指标","数量指标","优化营商环境","=","100","%","定性指标","为新开办企业免费制作印章"]
[null,null,"效益指标","社会效益指标","正常开展工作","=","100","%","定性指标","制作印章"]
[null,null,"满意度指标","服务对象满意度指标","服务对象满意",">","90","%","定性指标","服务对象"]
["办公用房经费","及时缴纳房屋租金，为窗口工作人员提供必要的办公条件，为群众提供更好服务环境。群众满意度达90%以上。","产出指标","时效指标","按时交付租金","=","30","万元","定量指标","根据协议支付租金"]
[null,null,"效益指标","社会效益指标","固定办公场所便民",">","90","%","定性指标","方便群众办理业务"]
[null,null,"满意度指标","服务对象满意度指标","公众满意度",">","90","%","定性指标","公众满意度情况"]

{"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：师宗县政务服务管理局"]
["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：曲靖市师宗县政务服务管理局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：师宗县政务服务管理局",{"$nulls":4},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$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：曲靖市师宗县政务服务管理局2024年无政府性基金预算，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],[8,0,8,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算07表"]
["国有资本经营预算支出预算表"]
["单位名称：师宗县政务服务管理局",{"$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：曲靖市师宗县政务服务管理局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":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"]}
[{"$nulls":16},"预算08-1表"]
["部门政府采购预算表"]
["单位名称：师宗县政务服务管理局",{"$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]
["80480156",{"$nulls":4},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},"","","","","","",null,"",""]
["公务用车运行维护费","公务用车保险服务","C1804010201 机动车保险服务","批",1,{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["公务用车运行维护费","公务用车维修费","C23120301 车辆维修和保养服务","批",1,{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"}]
["公务用车运行维护费","公务用车加油服务","C23120302 车辆加油、添加燃料服务","批",1,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["合  计",{"$nulls":4},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},"","","","","","",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"]}
[{"$nulls":17},"预算08-2表"]
["政府购买服务预算表"]
["单位名称：师宗县政务服务管理局",{"$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：曲靖市师宗县政务服务管理局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"]}
[{"$nulls":13},"预算09-1表"]
["县对下转移支付预算表"]
["单位名称：师宗县政务服务管理局",{"$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：曲靖市师宗县政务服务管理局2024年无县对下转移支付预算，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：师宗县政务服务管理局"]
["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：曲靖市师宗县政务服务管理局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"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：师宗县政务服务管理局"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（万元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
[]
[]
["说明：曲靖市师宗县政务服务管理局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"]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：师宗县政务服务管理局",{"$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：曲靖市师宗县政务服务管理局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":13,"n_cols":7,"rows_kept":13,"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],[12,0,12,3]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：师宗县政务服务管理局",{"$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"]
[{"$nulls":4},"2024年","2025年","2026年"]
[]
[1,2,3,4,5,6,7]
["师宗县政务服务管理局",{"$nulls":3},103.99]
[null,"116 其他人员支出","其他人员支出","本级",20.58]
[null,"311 专项业务类","办公用房经费","本级",{"v":30,"d":"30.00"}]
[null,"311 专项业务类","新开办企业公章制作经费","本级",{"v":50,"d":"50.00"}]
[null,"312 民生类","遗属补助经费","本级",3.41]
["合计",{"$nulls":3},103.99,"",""]