{"text_format":"3","workbook":"xls","n_sheets":17,"sheets":["封面","目录","表1-2019年部门综合预算收支总表","表2-2019年部门综合预算收入总表","表3-2019年部门综合预算支出总表","表4-2019年部门综合预算财政拨款收支总表","表5-2019年部门综合预算一般公共预算支出明细表（按功能）","表6-2019年部门综合预算一般公共预算支出明细表（按经济）","表7-2019年一般公共预算基本支出明细表（按支出功能分类科目","表8-2019年一般公共预算基本支出明细表（按支出经济分类科目","表9-2019年部门综合预算政府性基金预算支出明细表（按功能）","表10-2019年部门综合预算政府性基金预算支出明细（按经济）","表11-2019年部门综合预算一般公共预算“三公”经费及培训、","表12-2019年部门综合预算政府采购表","表13-部门综合预算专项资金明细表","表14-2019年部门整体支出绩效目标表","表15-2019年专项资金整体绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
["2019部门综合预算公开报表"]
[]
[]
["                       部门名称：共青团蓝田县委员会"]
["                       保密审查情况：已审查"]
["                       部门主要负责人审签情况：已同意"]

{"sheet":"目录","index":1,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["目录"]
[]
[]
["表1","2019年部门综合预算收支总表","受否空表","公开空表理由"]
["表2","2019年部门综合预算收入总表","否"]
["表3","2019年部门综合预算支出总表","否"]
["表4","2019年部门综合预算财政拨款收支总表","否"]
["表5","2019年部门综合预算一般公共预算支出明细表（按功能科目分）","否"]
["表6","2019年部门综合预算一般公共预算支出明细表（按经济分类科目分）","否"]
["表7","2019年部门综合预算一般公共预算基本支出明细表（按支出功能分类科目）","否"]
["表8","2019年部门综合预算一般公共预算基本支出明细表（按支出经济分类科目）","否"]
["表9","2019年部门综合预算政府性基金预算支出明细表（按功能科目分）","是","本单位没有政府性基金预算"]
["表10","2019年部门综合预算政府性基金预算支出明细表（按经济科目分）","是","本单位没有政府性基金预算"]
["表11","2019年部门综合预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表","是","本单位没有一般公共预算拨款“三公”经费及会议费、培训费"]
["表12","2019年部门综合预算政府采购（资产配置、购买服务）预算表","是","本单位没有政府采购预算"]
["表13","2019年部门综合预算专项资金明细表","是","本单位没有预算专项资金"]
["表14","2019年部门整体支出绩效目标表","否"]
["表15","2019年专项资金整体绩效目标表","是","本单位没有专项资金"]

{"sheet":"表1-2019年部门综合预算收支总表","index":2,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
[{"$nulls":5},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":292592.8,"d":"292,592.8000"},"一、一般公共服务支出",{"v":257531,"d":"257,531.00"},"一、基本支出",{"v":292592.8,"d":"292,592.8000"}]
["   （一）一般公共预算拨款",{"v":292592.8,"d":"292,592.8000"},"二、外交支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":249592.8,"d":"249,592.80"}]
["   （二）政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"(2)商品和服务支出",{"v":43000,"d":"43,000.00"}]
["   （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"(3)对个人和家庭的补助",{"v":0,"d":"0.00"}]
["二、上级补助收入",{"v":0,"d":"0.0000"},"五、教育支出",{"v":0,"d":"0.00"},"(4)资本性支出",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.0000"},"六、科学技术支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.0000"}]
["    其中：纳入财政专户管理的收费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",{"v":0,"d":"0.0000"},"八、社会保障和就业支出",{"v":35061.8,"d":"35,061.80"},"(2)商品和服务支出",{"v":0,"d":"0.00"}]
["五、下级单位上缴收入",{"v":0,"d":"0.0000"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"(3)对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"十、卫生健康支出",{"v":0,"d":"0.00"},"(4)债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"(5)资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"(6)资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"(7)对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"(8)对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"(9)对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"(10)其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":0,"d":"0.00"},"本年支出合计",{"v":292592.8,"d":"292,592.80"},"本年支出合计",{"v":292592.8,"d":"292,592.8000"}]
["用事业基金弥补差额",null,"用事业基金弥补差额",null,"用事业基金弥补差额"]
["上年实户资金余额",null,"实户资金账户",null,"实户资金账户"]
["    其中：财政拨款资金余额",null,"    其中：财政拨款资金余额",null,"    其中：财政拨款资金余额"]
["上年结转",null,"上年结转",null,"上年结转"]
["    其中：财政拨款资金结转",null,"    其中：财政拨款资金结转",null,"    其中：财政拨款资金结转"]
["收入总计",{"v":0,"d":"0.0000"},"支出总计",{"v":292592.8,"d":"292,592.8000"},"支出总计",{"v":292592.8,"d":"292,592.8000"}]

{"sheet":"表2-2019年部门综合预算收入总表","index":3,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[0,0,0,12],[1,11,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,6],[2,7,3,7],[2,8,2,9],[2,10,3,10],[2,11,3,11],[2,12,4,12]],"flags":["formulas_cached_only"]}
["2019年部门预算收入总表"]
[{"$nulls":11},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":3},"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$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",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,null,5,6,7,8,9]
[null,"合计",{"v":292592.8,"d":"292,592.80"},{"v":292592.8,"d":"292,592.80"},{"v":292592.8,"d":"292,592.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]
["009001","中国共产主义青年团蓝田县委员会",{"v":292592.8,"d":"292,592.80"},{"v":292592.8,"d":"292,592.80"},{"v":292592.8,"d":"292,592.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"}]

{"sheet":"表3-2019年部门综合预算支出总表","index":4,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[0,0,0,12],[1,11,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,6],[2,7,3,7],[2,8,2,9],[2,10,3,10],[2,11,3,11],[2,12,4,12]],"flags":["formulas_cached_only"]}
["2019年部门预算支出总表"]
[{"$nulls":11},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":3},"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$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",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,null,5,6,7,8,9]
[null,"合计",{"v":292592.8,"d":"292,592.80"},{"v":292592.8,"d":"292,592.80"},{"v":292592.8,"d":"292,592.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["009001","中国共产主义青年团蓝田县委员会机关",{"v":292592.8,"d":"292,592.80"},{"v":292592.8,"d":"292,592.80"},{"v":292592.8,"d":"292,592.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表4-2019年部门综合预算财政拨款收支总表","index":5,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2019年部门综合预算财政拨款收支总表"]
[{"$nulls":5},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":292592.8,"d":"292,592.80"},"一、一般公共服务支出",{"v":257531,"d":"257531.00"},"一、基本支出",{"v":292592.8,"d":"292592.80"}]
["（一）一般公共预算拨款",{"v":292592.8,"d":"292,592.80"},"二、外交支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":249592.8,"d":"249592.80"}]
["（二）政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"(2)商品和服务支出",{"v":43000,"d":"43000.00"}]
["（三）国有资本经营预算收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"(3)对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"五、教育支出",{"v":0,"d":"0.00"},"(4)资本性支出",{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"}]
[null,null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":35061.8,"d":"35061.80"},"(2)商品和服务支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"(3)对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},"(4)债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"(5)资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"(6)资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"(7)对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"(8)对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"(9)对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"(10)其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":0,"d":"0.00"},"本年支出合计",{"v":292592.8,"d":"292592.80"},"本年支出合计",{"v":292592.8,"d":"292592.80"}]
["上年实户资金余额（财政拨款资金结转）",null,"实户资金账户（财政拨款资金结转）",null,"实户资金账户（财政拨款资金结转）"]
["上年结转（财政拨款资金结转）",null,"上年结转（财政拨款资金结转）",null,"上年结转（财政拨款资金结转）"]
["收入总计",{"v":0,"d":"0.00"},"支出总计",{"v":292592.8,"d":"292592.80"},"支出总计",{"v":292592.8,"d":"292592.80"}]

{"sheet":"表5-2019年部门综合预算一般公共预算支出明细表（按功能）","index":6,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,2,6],[2,7,4,7]],"flags":["formulas_cached_only"]}
["2019年一般公共预算支出表（按功能科目分）"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费","业务经费","专项资金"]
["**","**",1,2,3,4,5]
[null,null,{"v":292592.8,"d":"292592.80"},{"v":249592.8,"d":"249592.80"},{"v":43000,"d":"43000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["009","中国共产主义青年团蓝田县委员会",{"v":292592.8,"d":"292592.80"},{"v":249592.8,"d":"249592.80"},{"v":43000,"d":"43000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2012901","  行政运行（群众团体事务）",{"v":257531,"d":"257531.00"},{"v":214531,"d":"214531.00"},{"v":43000,"d":"43000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2080505","  机关事业单位基本养老保险缴费支出",{"v":35061.8,"d":"35061.80"},{"v":35061.8,"d":"35061.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表6-2019年部门综合预算一般公共预算支出明细表（按经济）","index":7,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,2,6],[2,7,4,7]],"flags":["formulas_cached_only"]}
["2019年一般公共预算支出表（按经济科目分）"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费","业务经费","专项资金"]
["**","**",1,2,3,4,5]
[null,"合计",{"v":292592.8,"d":"292592.80"},{"v":249592.8,"d":"249592.80"},{"v":43000,"d":"43000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["009","中国共产主义青年团蓝田县委员会",{"v":292592.8,"d":"292592.80"},{"v":249592.8,"d":"249592.80"},{"v":43000,"d":"43000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":98988,"d":"98988.00"},{"v":98988,"d":"98988.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":98064,"d":"98064.00"},{"v":98064,"d":"98064.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":4679,"d":"4679.00"},{"v":4679,"d":"4679.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险",{"v":35061.8,"d":"35061.80"},{"v":35061.8,"d":"35061.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":12800,"d":"12800.00"},{"v":12800,"d":"12800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30202","  印刷费",{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":27000,"d":"27000.00"},{"v":0,"d":"0.00"},{"v":27000,"d":"27000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表7-2019年一般公共预算基本支出明细表（按支出功能分类科目","index":8,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["2019年一般公共预算基本支出明细表（按支出功能分类科目）"]
[{"$nulls":5},"单位：元"]
["功能科目编码","功能科目名称","合计","人员经费","公用经费","备注"]
[]
[null,"合计",{"v":292592.8,"d":"292592.80"},{"v":249592.8,"d":"249592.80"},{"v":43000,"d":"43000.00"}]
["  2012901","  行政运行（群众团体事务）",{"v":257531,"d":"257531.00"},{"v":214531,"d":"214531.00"},{"v":43000,"d":"43000.00"}]
["  2080505","  机关事业单位基本养老保险缴费支出",{"v":35061.8,"d":"35061.80"},{"v":35061.8,"d":"35061.80"},{"v":0,"d":"0.00"}]

{"sheet":"表8-2019年一般公共预算基本支出明细表（按支出经济分类科目","index":9,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["2019年一般公共预算基本支出明细表（按支出经济分类科目）"]
[{"$nulls":7},"单位：元"]
["部门经济科目编码","部门经济名称","政府经济科目编码","政府经济科目名称","合计","人员支出","公用经费","备注"]
[null,"合计",null,null,{"v":292592.8,"d":"292,592.80"},{"v":249592.8,"d":"249,592.80"},{"v":43000,"d":"43,000.00"}]
["30103","奖金","50101","工资奖金津补贴（行政）",{"v":4679,"d":"4,679.00"},{"v":4679,"d":"4,679.00"},{"v":0,"d":"0.00"}]
["30102","津贴补贴","50101","工资奖金津补贴（行政）",{"v":98064,"d":"98,064.00"},{"v":98064,"d":"98,064.00"},{"v":0,"d":"0.00"}]
["30101","基本工资","50101","工资奖金津补贴（行政）",{"v":98988,"d":"98,988.00"},{"v":98988,"d":"98,988.00"},{"v":0,"d":"0.00"}]
["30108","机关事业单位基本养老保险","50102","社会保障缴费（行政）",{"v":35061.8,"d":"35,061.80"},{"v":35061.8,"d":"35,061.80"},{"v":0,"d":"0.00"}]
["30199","其他工资福利支出","50199","其他工资福利支出（行政）",{"v":12800,"d":"12,800.00"},{"v":12800,"d":"12,800.00"},{"v":0,"d":"0.00"}]
["30202","印刷费","50201","办公经费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["30201","办公费","50201","办公经费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["30211","差旅费","50201","办公经费",{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"}]
["30239","公务交通补贴","50201","办公经费",{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"},{"v":27000,"d":"27,000.00"}]

{"sheet":"表9-2019年部门综合预算政府性基金预算支出明细表（按功能）","index":10,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,2,6],[2,7,4,7]],"flags":["formulas_cached_only"]}
["2019年政府基金预算支出表（按功能科目分）"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费","业务经费","专项资金"]
["**","**",1,2,3,4,5]
[null,"合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["009","中国共产主义青年团蓝田县委员会",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2012901","  行政运行（群众团体事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2080505","  机关事业单位基本养老保险缴费支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表10-2019年部门综合预算政府性基金预算支出明细（按经济）","index":11,"n_rows":5,"n_cols":8,"rows_kept":5,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,2,6],[2,7,4,7]],"flags":["formulas_cached_only"]}
["2019年政府基金预算支出表（按经济分类科目分）"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费","业务经费","专项资金"]
["**","**",1,2,3,4,5]

{"sheet":"表11-2019年部门综合预算一般公共预算“三公”经费及培训、","index":12,"n_rows":8,"n_cols":29,"rows_kept":8,"merged":[[0,0,0,28],[2,0,5,0],[2,1,5,1],[2,2,2,10],[2,11,2,19],[2,20,2,28],[3,2,5,2],[3,3,3,10],[3,11,5,11],[3,12,3,19],[3,20,5,20],[3,21,3,28],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,9,5,9],[4,10,5,10],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,18,5,18],[4,19,5,19],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,4,26],[4,27,5,27],[4,28,5,28]],"flags":["formulas_cached_only"]}
["2019年一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
[{"$nulls":28},"单位：元"]
["部门（科目）代码","部门（科目）名称",2018,{"$nulls":8},2019,{"$nulls":8},"增减变化情况"]
[null,null,"合计","一般公共预算拨款安排的“三公”经费",{"$nulls":7},"合计","一般公共预算拨款安排的“三公”经费",{"$nulls":7},"合计","一般公共预算拨款安排的“三公”经费"]
[{"$nulls":3},"小计","因公出国（境）费","公务接待费","公务用车购置及运行维护费",null,null,"会议费","培训费",null,"小计","因公出国（境）费","公务接待费","公务用车购置及运行维护费",null,null,"会议费","培训费",null,"小计","因公出国（境）费","公务接待费","公务用车购置及运行维护费",null,null,"会议费","培训费"]
[{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
["009","中国共产主义青年团蓝田县委员会",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]

{"sheet":"表12-2019年部门综合预算政府采购表","index":13,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[0,0,0,9],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["2019年政府采购（资产配置、购买服务）预算表"]
[{"$nulls":9},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]
["**","**","**","**","**","**","**","**","**",1]

{"sheet":"表13-部门综合预算专项资金明细表","index":14,"n_rows":4,"n_cols":4,"rows_kept":4,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2019年部门综合预算专项资金明细表"]
[{"$nulls":3},"单位：元"]
["单位编码","单位/(项目)名称","预算金额","项目简介"]
[1,2,3,4]

{"sheet":"表14-2019年部门整体支出绩效目标表","index":15,"n_rows":30,"n_cols":8,"rows_kept":30,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,7],[2,0,8,0],[2,1,3,2],[2,3,3,4],[2,5,2,7],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,4],[9,0,13,0],[9,1,9,7],[10,1,10,7],[11,1,11,7],[12,1,12,7],[13,1,13,7],[14,0,29,0],[14,2,14,3],[14,4,14,5],[14,6,14,7],[15,1,24,1],[15,2,16,3],[15,4,15,5],[15,6,15,7],[16,4,16,5],[16,6,16,7],[17,2,19,3],[17,4,17,5],[17,6,17,7],[18,4,18,5],[18,6,18,7],[19,4,19,5],[19,6,19,7],[20,2,20,3],[20,4,20,5],[20,6,20,7],[21,2,24,3],[21,4,21,5],[21,6,21,7],[22,4,22,5],[22,6,22,7],[23,4,23,5],[23,6,23,7],[24,4,24,5],[24,6,24,7],[25,1,28,1],[25,2,25,3],[25,4,25,5],[25,6,25,7],[26,2,26,3],[26,4,26,5],[26,6,26,7],[27,2,27,3],[27,4,27,5],[27,6,27,7],[28,2,28,3],[28,4,28,5],[28,6,28,7],[29,2,29,3],[29,4,29,5],[29,6,29,7]],"flags":["formulas_cached_only"]}
["2019年部门整体支出绩效目标表"]
["部门（单位）名称",null,null,"中国共产主义青年团蓝田县委员会"]
["年度主要任务","任务名称",null,"主要内容",null,"预算金额（万元）"]
[{"$nulls":5},"总额","财政拨款","其他资金"]
[null,"任务1",null,"保证2019年团县委工作的正常运转",null,21.45,21.45]
[null,"任务2",null,"完善基层团委组织建设",null,1,1]
[null,"任务3",null,"接收吸纳新团员",null,1,1]
[null,"任务4",null,"开展青年志愿服务活动",null,2.3,2.3]
[null,"金额合计",{"$nulls":3},29.26,29.26]
["年度总体目标"]
[null," 目标1：完善基层团委组织建设"]
[null," 目标2：接收吸纳新团员"]
[null," 目标3：开展青年志愿者活动"]
[null," ……"]
["年度绩效指标","一级指标","二级指标",null,"指标内容",null,"指标值"]
[null,"产出指标","数量指标",null,"保障团县委2019年日常工作开展",null,1]
[{"$nulls":4},"保证机关人员正常工资发放人员经费",null,4]
[null,null,"质量指标",null,"完善基层团委组织建设",null,1]
[{"$nulls":4},"接收吸纳新团员",null,1]
[{"$nulls":4},"开展青年志愿服务活动",null,2.3]
[null,null,"时效指标",null,"完成2019年度目标任务",null,"1—12月"]
[null,null,"成本指标",null,"保证机关正常办公",null,"5.6万/人"]
[{"$nulls":4},"完善基层团委组织建设",null,"1万"]
[{"$nulls":4},"接收吸纳新团员",null,"1万"]
[{"$nulls":4},"开展青年志愿服务活动",null,"2.3万"]
[null,"效益指标","经济效益指标",null,"无",null,"无"]
[null,null,"社会效益指标",null,"开展青年志愿服务",null,"2.3万"]
[null,null,"生态效益指标",null,"无",null,"无"]
[null,null,"可持续影响指标",null,"被服务对象满意程度",null,{"v":0.97,"d":"97%"}]
[null,"满意度指标","服务对象满意度指标",null,"被服务对象满意程度",null,{"v":0.97,"d":"97%"}]

{"sheet":"表15-2019年专项资金整体绩效目标表","index":16,"n_rows":46,"n_cols":5,"rows_kept":46,"merged":[[0,0,0,4],[1,0,1,2],[1,3,1,4],[2,0,2,2],[2,3,2,4],[3,0,3,2],[4,0,4,2],[5,0,5,2],[6,0,13,0],[6,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,0,45,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[16,1,28,1],[16,2,18,2],[19,2,21,2],[22,2,24,2],[25,2,27,2],[29,1,41,1],[29,2,31,2],[32,2,34,2],[35,2,37,2],[38,2,40,2],[42,1,45,1],[42,2,44,2]],"flags":["formulas_cached_only"]}
["2019年专项资金整体绩效目标表"]
["专项（项目）名称"]
["主管部门"]
["资金金额",null,null," 实施期资金总额："]
["（万元）",null,null,"       其中：财政拨款"]
[{"$nulls":3},"             其他资金"]
["总体目标","年度目标"]
[]
[]
[]
[null," 目标1："]
[null," 目标2："]
[null," 目标3："]
[null," ……"]
["绩效指标","一级指标","二级指标","指标内容","指标值"]
[]
[null,"产出指标","数量指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"质量指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"时效指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"成本指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"……"]
[null,"效益指标","经济效益指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"社会效益指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"生态效益指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"可持续影响指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"……"]
[null,"满意度指标","服务对象满意度指标"," 指标1："]
[{"$nulls":3}," 指标2："]
[{"$nulls":3}," ……"]
[null,null,"……"]