{"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：师宗县地方公路管理段",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",712.03,"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",45.36]
["（四）附属单位上缴收入",null,"九、卫生健康支出",9.05]
["（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",{"v":644.2,"d":"644.20"}]
[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",13.42]
[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",712.03,"本年支出合计",712.03]
["上年结转结余","","年终结转结余"," "]
["收  入  总  计",712.03,"支 出 总 计",712.03]

{"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"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：师宗县地方公路管理段",{"$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]
[707001,"师宗县地方公路管理段",712.03,712.03,712.03,"","","","","","","","","","",""]
["合计",null,712.03,712.03,712.03,"","","","","","","","","","",""]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":23,"n_cols":17,"rows_kept":23,"merged":[[1,0,1,16],[2,0,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,3,16],[22,0,22,1]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算01-3表"]
["部门支出预算表"]
["单位名称：师宗县地方公路管理段",{"$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",45.36,45.36,45.36,null,null,45.36,null,null,"",null,"","","","",""]
["20805","行政事业单位养老支出",44.22,44.22,44.22,null,null,44.22]
[2080502,"事业单位离退休费",25.65,25.65,25.65,null,null,25.65]
[2080505,"关事业单位基本养老保险缴费",18.57,18.57,18.57,null,null,18.57]
[20808,"抚恤",1.14,1.14,1.14,null,null,1.14]
[2080801,"死亡抚恤",1.14,1.14,1.14,null,null,1.14]
[210,"卫生健康支出",9.05,9.05,9.05,null,null,9.05]
[21011,"行政事业单位医疗",9.05,9.05,9.05,null,null,9.05]
[2101102,"事业单位医疗",8.16,8.16,8.16,null,null,8.16]
[2101199,"其他行政事业单位医疗支出",0.89,0.89,0.89,null,null,0.89]
[214,"交通运输支出",644.2,121.2,121.2,523,523,644.2]
[21401,"公路水路运输",644.2,121.2,121.2,523,523,644.2]
[2140112,"公路运输管理",644.2,121.2,121.2,523,523,644.2]
[221,"住房保障支出",13.42,13.42,13.42,null,null,13.42]
[22102,"住房改革支出",13.42,13.42,13.42,null,null,13.42]
[2210201,"住房公积金",13.42,13.42,13.42,"","",13.42]
["合  计",null,712.03,189.03,189.03,523,523,712.03]

{"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：师宗县地方公路管理段",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",712.03,"一、本年支出",""]
["（一）一般公共预算拨款",712.03,"（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",45.36]
[null,null,"（九）卫生健康支出",9.05]
[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",{"v":644.2,"d":"644.20"}]
[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",13.42]
[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",712.03,"支 出 总 计",712.03]

{"sheet":"一般公共预算支出预算表（按功能科目分类）02-2","index":4,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[22,0,22,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：师宗县地方公路管理段",{"$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",45.36,45.36,45.12,0.24,""]
["20805","行政事业单位养老支出",44.22,44.22,43.98,0.24]
[2080502,"事业单位离退休费",25.65,25.65,25.41,0.24]
[2080505,"关事业单位基本养老保险缴费",18.57,18.57,18.57]
[20808,"抚恤",1.14,1.14,1.14]
[2080801,"死亡抚恤",1.14,1.14,1.14]
[210,"卫生健康支出",9.05,9.05,9.05]
[21011,"行政事业单位医疗",9.05,9.05,9.05]
[2101102,"事业单位医疗",8.16,8.16,8.16]
[2101199,"其他行政事业单位医疗支出",0.89,0.89,0.89]
[214,"交通运输支出",644.2,121.2,116.04,5.16,523]
[21401,"公路水路运输",644.2,121.2,116.04,5.16,523]
[2140112,"公路运输管理",644.2,121.2,116.04,5.16,523]
[221,"住房保障支出",13.42,13.42,13.42]
[22102,"住房改革支出",13.42,13.42,13.42]
[2210201,"住房公积金",13.42,13.42,13.42,7.01,""]
["合  计",null,712.03,189.03,183.63,5.4,523]

{"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"]}
[{"$nulls":25},"预算02-3表"]
["一般公共预算支出预算明细表（按经济科目分类）"]
["单位名称：师宗县地方公路管理段",{"$nulls":24},"单位:万元"]
["支        出",{"$nulls":12},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26"]
["501","","机关工资福利支出",{"$nulls":10},"301","","工资福利支出",157.08,157.08,157.08]
["","01","  工资奖金津补贴",{"$nulls":10},"","01","  基本工资",50.52,50.52,50.52]
["","02","  社会保障缴费","",null,null,"",{"$nulls":6},"","02","  津贴补贴",6.65,6.65,6.65]
["","03","  住房公积金","",null,null,"",{"$nulls":6},"","03","  奖金"]
["","99","  其他工资福利支出","",null,null,"",{"$nulls":6},"","06","  伙食补助费"]
["502","","机关商品和服务支出",{"$nulls":10},"","07","  绩效工资",58.87,58.87,58.87]
["","01","  办公经费",{"$nulls":10},"","08","  机关事业单位基本养老保险缴费",18.57,18.57,18.57]
["","02","  会议费","",null,null,"",{"$nulls":6},"","09","  职业年金缴费"]
["","03","  培训费","",null,null,"",{"$nulls":6},"","10","  职工基本医疗保险缴费",8.16,8.16,8.16]
["","04","  专用材料购置费","",null,null,"",{"$nulls":6},"","11","  公务员医疗补助缴费"]
["","05","  委托业务费","",null,null,"",{"$nulls":6},"","12","  其他社会保障缴费",0.89,0.89,0.89]
["","06","  公务接待费","",null,null,"",{"$nulls":6},"","13","  住房公积金",13.42,13.42,13.42]
["","07","  因公出国（境）费用","",null,null,"",{"$nulls":6},"","14","  医疗费"]
["","08","  公务用车运行维护费","",null,null,"",{"$nulls":6},"","99","  其他工资福利支出"]
["","09","  维修（护）费","",null,null,"",{"$nulls":6},"302","","商品和服务支出",{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"}]
["","99","  其他商品和服务支出","",null,null,"",{"$nulls":6},"","01","  办公费",2.98,2.98,2.98]
["503","","机关资本性支出（一）","",null,null,"",{"$nulls":6},"","02","  印刷费"]
["","01","  房屋建筑物购建","",null,null,"",{"$nulls":6},"","03","  咨询费"]
["","02","  基础设施建设","",null,null,"",{"$nulls":6},"","04","  手续费"]
["","03","  公务用车购置","",null,null,"",{"$nulls":6},"","05","  水费",0.15,0.15,0.15]
["","05","  土地征迁补偿和安置支出","",null,null,"",{"$nulls":6},"","06","  电费",0.15,0.15,0.15]
["","06","  设备购置","",null,null,"",{"$nulls":6},"","07","  邮电费",0.08,0.08,0.08]
["","07","  大型修缮","",null,null,"",{"$nulls":6},"","08","  取暖费"]
["","99","  其他资本性支出","",null,null,"",{"$nulls":6},"","09","  物业管理费",0.08,0.08,0.08]
["504","","机关资本性支出（二）","",null,null,"",{"$nulls":6},"","11","  差旅费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"}]
["","01","  房屋建筑物购建","",null,null,"",{"$nulls":6},"","12","  因公出国（境）费用"]
["","02","  基础设施建设","",null,null,"",{"$nulls":6},"","13","  维修（护）费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"}]
["","03","  公务用车购置","",null,null,"",{"$nulls":6},"","14","  租赁费"]
["","04","  设备购置","",null,null,"",{"$nulls":6},"","15","  会议费"]
["","05","  大型修缮","",null,null,"",{"$nulls":6},"","16","  培训费"]
["","99","  其他资本性支出","",null,null,"",{"$nulls":6},"","17","  公务接待费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
["505","","对事业单位经常性补助",162.48,162.48,162.48,{"$nulls":7},"","18","  专用材料费"]
["","01","  工资福利支出",157.08,157.08,157.08,{"$nulls":7},"","24","  被装购置费"]
["","02","  商品和服务支出",{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"},{"$nulls":7},"","25","  专用燃料费"]
["","99","  其他对事业单位补助","",null,null,"",{"$nulls":6},"","26","  劳务费"]
["506","","对事业单位资本性补助",{"v":523,"d":"523.00"},null,null,{"v":523,"d":"523.00"},{"$nulls":6},"","27","  委托业务费"]
["","01","  资本性支出（一）",{"v":523,"d":"523.00"},null,null,{"v":523,"d":"523.00"},{"$nulls":6},"","28","  工会经费"]
["","02","  资本性支出（二）","",null,null,"",{"$nulls":6},"","29","  福利费",1.26,1.26,1.26]
["507","","对企业补助","",null,null,"",{"$nulls":6},"","31","  公务用车运行维护费"]
["","01","  费用补贴","",null,null,"",{"$nulls":6},"","39","  其他交通费用"]
["","02","  利息补贴","",null,null,"",{"$nulls":6},"","40","  税金及附加费用"]
["","99","  其他对企业补助","",null,null,"",{"$nulls":6},"","99","  其他商品和服务支出"]
["508","","对企业资本性支出","",null,null,"",{"$nulls":6},"303","","对个人和家庭的补助",26.55,26.55,26.55]
["","03","  资本金注入（一）","",null,null,"",{"$nulls":6},"","01","  离休费"]
["","04","  资本金注入（二）","",null,null,"",{"$nulls":6},"","02","  退休费",25.41,25.41,25.41]
["","05","  政府投资基金股权投资","",null,null,"",{"$nulls":6},"","03","  退职（役）费"]
["","99","  其他对企业资本性支出","",null,null,"",{"$nulls":6},"","04","  抚恤金"]
["509","","对个人和家庭的补助",26.55,26.55,26.55,{"$nulls":7},"","05","  生活补助",1.14,1.14,1.14]
["","01","  社会福利和救助",{"$nulls":10},"","06","  救济费",""]
["","02","  助学金",{"$nulls":3},"",{"$nulls":6},"","07","  医疗费补助"]
["","03","  个人农业生产补贴",{"$nulls":3},"",{"$nulls":6},"","08","  助学金",""]
["","05","  离退休费",25.41,25.41,25.41,{"$nulls":7},"","09","  奖励金",""]
["","99","  其他对个人和家庭补助",1.14,1.14,1.14,"",{"$nulls":6},"","10","  个人农业生产补贴",""]
["510","","对社会保障基金补助","",null,null,"",{"$nulls":6},"","11","  代缴社会保险费",""]
["","02","  对社会保险基金补助","",null,null,"",{"$nulls":6},"","99","  其他对个人和家庭的补助",""]
["","03","  补充全国社会保障基金","",null,null,"",{"$nulls":6},"307","","债务利息及费用支出",""]
["","04","  对机关事业单位职业年金的补助","",null,null,"",{"$nulls":6},"","01","  国内债务付息",""]
["511","","债务利息及费用支出","",null,null,"",{"$nulls":6},"","02","  国外债务付息",""]
["","01","  国内债务付息","",null,null,"",{"$nulls":6},"","03","  国内债务发行费用",""]
["","02","  国外债务付息","",null,null,"",{"$nulls":6},"","04","  国外债务发行费用",""]
["","03","  国内债务发行费用","",null,null,"",{"$nulls":6},"309","","资本性支出（基本建设）",""]
["","04","  国外债务发行费用","",null,null,"",{"$nulls":6},"","01","  房屋建筑物购建",""]
["512","","债务还本支出","",null,null,"",{"$nulls":6},"","02","  办公设备购置",""]
["","01","  国内债务还本","",null,null,"",{"$nulls":6},"","03","  专用设备购置",""]
["","02","  国外债务还本","",null,null,"",{"$nulls":6},"","05","  基础设施建设",""]
["513","","转移性支出","",null,null,"",{"$nulls":6},"","06","  大型修缮",""]
["","01","  上下级政府间转移性支出","",null,null,"",{"$nulls":6},"","07","  信息网络及软件购置更新",""]
["","02","  援助其他地区支出","",null,null,"",{"$nulls":6},"","08","  物资储备",""]
["","03","  债务转贷","",null,null,"",{"$nulls":6},"","13","  公务用车购置",""]
["","04","  调出资金","",null,null,"",{"$nulls":6},"","19","  其他交通工具购置",""]
["","05","  安排预算稳定调节基金","",null,null,"",{"$nulls":6},"","21","  文物和陈列品购置",""]
["","06","  补充预算周转金","",null,null,"",{"$nulls":6},"","22","  无形资产购置",""]
["","07","  区域间转移性支出","",null,null,"",{"$nulls":6},"","99","  其他基本建设支出",""]
["514","","预备费及预留","",null,null,"",{"$nulls":6},"310","","资本性支出",{"v":523,"d":"523.00"},{"v":523,"d":"523.00"},null,{"v":523,"d":"523.00"}]
["","01","  预备费","",null,null,"",{"$nulls":6},"","01","  房屋建筑物购建",""]
["","02","  预留","",null,null,"",{"$nulls":6},"","02","  办公设备购置",""]
["599","","其他支出","",null,null,"",{"$nulls":6},"","03","  专用设备购置",""]
["","07","  国家赔偿费用支出","",null,null,"",{"$nulls":6},"","05","  基础设施建设",{"v":523,"d":"523.00"},{"v":523,"d":"523.00"},null,523]
["","08","  对民间非营利组织和群众性自治组织补贴","",null,null,"",{"$nulls":6},"","06","  大型修缮",""]
["","09","  经常性赠与","",null,null,"",{"$nulls":6},"","07","  信息网络及软件购置更新",""]
["","10","  资本性赠与","",null,null,"",{"$nulls":6},"","08","  物资储备",""]
["","99","  其他支出","",null,null,"",{"$nulls":6},"","09","  土地补偿",""]
[{"$nulls":13},"","10","  安置补助",""]
[{"$nulls":13},"","11","  地上附着物和青苗补偿",""]
[{"$nulls":13},"","12","  拆迁补偿",""]
[{"$nulls":13},"","13","  公务用车购置",""]
[{"$nulls":13},"","19","  其他交通工具购置",""]
[{"$nulls":13},"","21","  文物和陈列品购置",""]
[{"$nulls":13},"","22","  无形资产购置",""]
[{"$nulls":13},"","99","  其他资本性支出",""]
[{"$nulls":13},"311","","对企业补助（基本建设）",""]
[{"$nulls":13},"","01","  资本金注入",""]
[{"$nulls":13},"","99","  其他对企业补助",""]
[{"$nulls":13},"312","","对企业补助",""]
[{"$nulls":13},"","01","  资本金注入",""]
[{"$nulls":13},"","03","  政府投资基金股权投资",""]
[{"$nulls":13},"","04","  费用补贴",""]
[{"$nulls":13},"","05","  利息补贴",""]
[{"$nulls":13},"","99","  其他对企业补助",""]
[{"$nulls":13},"313","","对社会保障基金补助",""]
[{"$nulls":13},"","02","  对社会保险基金补助",""]
[{"$nulls":13},"","03","  补充全国社会保障基金",""]
[{"$nulls":13},"","04","  对机关事业单位职业年金的补助",""]
[{"$nulls":13},"399","","其他支出",""]
[{"$nulls":13},"","07","  国家赔偿费用支出",""]
[{"$nulls":13},"","08","  对民间非营利组织和群众性自治组织补贴",""]
[{"$nulls":13},"","09","  经常性赠与",""]
[{"$nulls":13},"","10","  资本性赠与",""]
[{"$nulls":13},"","99","  其他支出",""]
["合计",null,null,712.03,712.03,189.03,{"v":523,"d":"523.00"},{"$nulls":9},712.03,712.03,189.03,{"v":523,"d":"523.00"}]

{"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"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：师宗县地方公路管理段",{"$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":0.5,"d":"0.50"},{"$nulls":4},{"v":0.5,"d":"0.50"}]

{"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":29,"n_cols":26,"rows_kept":29,"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],[28,0,28,6]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：师宗县地方公路管理段",{"$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"]
["    师宗县地方公路管理段","530323210000000002381","事业人员支出工资","2140112","公路运输管理","30101","基本工资",50.52,50.52,{"$nulls":4},50.52]
["    师宗县地方公路管理段","530323210000000002381","事业人员支出工资","2140112","公路运输管理","30102","津贴补贴",6.65,6.65,{"$nulls":4},6.65]
["    师宗县地方公路管理段","530323210000000002381","事业人员支出工资","2140112","公路运输管理","30107","绩效工资",58.87,58.87,{"$nulls":4},58.87]
["    师宗县地方公路管理段","530323210000000002382","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",18.57,18.57,{"$nulls":4},18.57]
["    师宗县地方公路管理段","530323210000000002382","社会保障缴费","2101102","事业单位医疗","30110","职工基本医疗保险缴费",8.16,8.16,{"$nulls":4},8.16]
["    师宗县地方公路管理段","530323210000000002382","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",0.89,0.89,{"$nulls":4},0.89]
["    师宗县地方公路管理段","530323210000000002383","住房公积金","2210201","住房公积金","30113","住房公积金",13.42,13.42,{"$nulls":4},13.42]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2080502","事业单位离退休","30201","办公费",0.24,0.24,{"$nulls":4},0.24]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2140112","公路运输管理","30201","办公费",2.74,2.74,{"$nulls":4},2.74]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2140112","公路运输管理","30205","水费",0.15,0.15,{"$nulls":4},0.15]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2140112","公路运输管理","30206","电费",0.15,0.15,{"$nulls":4},0.15]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2140112","公路运输管理","30207","邮电费",0.08,0.08,{"$nulls":4},0.08]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2140112","公路运输管理","30209","物业管理费",0.08,0.08,{"$nulls":4},0.08]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2140112","公路运输管理","30211","差旅费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":4},{"v":0.1,"d":"0.10"}]
["    师宗县地方公路管理段","530323210000000002385","公务接待费","2140112","公路运输管理","30217","公务接待费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":4},{"v":0.5,"d":"0.50"}]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2140112","公路运输管理","30213","维修（护）费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":4},{"v":0.1,"d":"0.10"}]
["    师宗县地方公路管理段","530323210000000002389","其他公用支出","2140112","公路运输管理","30229","福利费",1.26,1.26,{"$nulls":4},1.26]
["    师宗县地方公路管理段","530323231100001246693","退休费","2080502","事业单位离退休","30302","退休费",25.41,25.41,{"$nulls":4},25.41]
["    师宗县地方公路管理段","530323231100001246693","退休费","2080502","事业单位离退休",30305,"生活补助",1.14,1.14,{"$nulls":4},1.14]
["合  计",{"$nulls":6},189.03,189.03,{"$nulls":4},189.03]

{"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":9,"n_cols":23,"rows_kept":9,"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],[8,0,8,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：师宗县地方公路管理段",{"$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"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["经常性项目","530323231100001295462","农村公路管理养护专项资金","师宗县地方公路管理段","2140112","公路运输管理","31005","基础设施建设",523,523,523,"","","",null,null,"","","","",null,"",""]
["合  计",{"$nulls":7},523,523,523,"","","",null,null,"","","","",null,"",""]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7],[5,0,7,0],[5,1,7,1]],"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：师宗县地方公路管理段"]
["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]
["师宗县地方公路管理段深化农村公路管理养护专项资金","确保全县农村道路错车道、窄路基路面局部加宽项目建设，保障人民群众和农村客运车辆便捷出行。","产出指标","数量指标","深化农村公路管理养护","=","523","元","定量指标","曲政办发〔2020〕53号曲靖市人民政府办公室关于印发曲靖市深化农村公路还礼养护体制改革实施方案的通知"]
[null,null,"效益指标","社会效益指标","深化农村公路管理养护","=","安全率高","万人次","定量指标","空曲政办发〔2020〕53号曲靖市人民政府办公室关于印发曲靖市深化农村公路还礼养护体制改革实施方案的通知"]
[null,null,"满意度指标","服务对象满意度指标","群众满意度","=","99%","%","定性指标","曲政办发〔2020〕53号曲靖市人民政府办公室关于印发曲靖市深化农村公路还礼养护体制改革实施方案的通知"]

{"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：师宗县地方公路管理段"]
["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：师宗县地方公路管理段2024年无项目支出绩效目标，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：师宗县地方公路管理段",{"$nulls":4},"单位:万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$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：师宗县地方公路管理段2024年无政府性基金预算支出预算，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]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算07表"]
["国有资本经营预算支出预算表"]
["单位名称：师宗县地方公路管理段",{"$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：师宗县地方公路管理段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":11,"n_cols":17,"rows_kept":11,"merged":[[1,0,1,16],[2,0,2,5],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,16],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算08-1表"]
["部门政府采购预算表"]
["单位名称：师宗县地方公路管理段",{"$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]
["",{"$nulls":4},"","","","","","","","","",null,"",""]
["","","","","","","","","","","","","","",null,"",""]
["合  计",{"$nulls":4},"","","","","","","","","",null,"",""]
["说明：师宗县地方公路管理段2024年无部门政府采购支出，故此表为空表。"]

{"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"]}
[{"$nulls":17},"预算08-2表"]
["政府购买服务预算表"]
["单位名称：师宗县地方公路管理段",{"$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：师宗县地方公路管理段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"]}
[{"$nulls":13},"预算09-1表"]
["县对下转移支付预算表"]
["单位名称：师宗县地方公路管理段",{"$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：师宗县地方公路管理段2024年无市对下转移支付预算，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：师宗县地方公路管理段"]
["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：师宗县地方公路管理段2024年无市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"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：师宗县地方公路管理段"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（万元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
[]
[]
["说明：师宗县地方公路管理段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"]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：师宗县地方公路管理段",{"$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：师宗县地方公路管理段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":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"]}
[{"$nulls":6},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：师宗县地方公路管理段",{"$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：师宗县地方公路管理段2024年无部门项目中期规划预算，故此表为空表。"]