{"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年部门综合预算一般公共预算基本支出明细表（按功能","表8-2019年部门综合预算一般公共预算基本支出明细表（按经济","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表（按经济","表11-2019年部门综合预算一般公共预算“三公”培训、会议费","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-部门整体支出绩效目标表","表15-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：中共蓝田县委宣传部"]
["                       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"]
[]
[null,"报表名称","是否空表","公开空表理由"]
["表1","2019年部门综合预算收支总表","否"]
["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（按功能科目分）","否"]
["表8","2019年部门综合预算一般公共预算基本支出明细表（按经济科目分）","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","无政府性基金"]
["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","无政府性基金"]
["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","无“三公”经费预算，较上年无变化。"]
["表12","2019年部门综合预算政府采购预算表","是","无采购预算"]
["表13","2019年部门综合预算专项资金明细表","是","无专项资金"]
["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","无专项资金"]

{"sheet":"表1-2019年部门综合预算收支总表","index":2,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["表1"]
["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":2331424,"d":"2,331,424.00"},"一、一般公共服务支出",{"v":2012224,"d":"2,012,224.00"},"一、基本支出",{"v":2331424,"d":"2,331,424.00"}]
["   （一）一般公共预算拨款",{"v":2331424,"d":"2,331,424.00"},"二、外交支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":2147144,"d":"2,147,144.00"}]
["   （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":184280,"d":"184,280.00"}]
["   （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":"0.00"},"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":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"}]
["    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":"0.00"},"八、社会保障和就业支出",{"v":319200,"d":"319,200.00"},"(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":"0.00"},"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（?）",{"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":2331424,"d":"2,331,424.00"},"本年支出合计",{"v":2331424,"d":"2,331,424.00"},"本年支出合计",{"v":2331424,"d":"2,331,424.00"}]
["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":"0.00"},"支出总计",{"v":2331424,"d":"2,331,424.00"},"支出总计",{"v":2331424,"d":"2,331,424.00"}]

{"sheet":"表2-2019年部门综合预算收入总表","index":3,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,3,9],[3,10,4,10],[3,11,4,11],[3,12,5,12]],"flags":["formulas_cached_only"]}
["表2"]
["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":2331424,"d":"2,331,424.00"},{"v":2331424,"d":"2,331,424.00"},{"v":2331424,"d":"2,331,424.00"},{"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":"0.00"},{"v":0,"d":"0.0000"}]
["003001","中共蓝田县委宣传部机关",{"v":1722771,"d":"1,722,771.00"},{"v":1722771,"d":"1,722,771.00"},{"v":1722771,"d":"1,722,771.00"},{"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":"0.00"},{"v":0,"d":"0.0000"}]
["003002","新闻中心",{"v":608653,"d":"608,653.00"},{"v":608653,"d":"608,653.00"},{"v":608653,"d":"608,653.00"},{"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":"0.00"},{"v":0,"d":"0.0000"}]

{"sheet":"表3-2019年部门综合预算支出总表","index":4,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,3,9],[3,10,4,10],[3,11,4,11],[3,12,5,12]],"flags":["formulas_cached_only"]}
["表3"]
["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":2331424,"d":"2,331,424.00"},{"v":2331424,"d":"2,331,424.00"},{"v":2331424,"d":"2,331,424.00"},{"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":"0.00"}]
["003001","中共蓝田县委宣传部机关",{"v":1722771,"d":"1,722,771.00"},{"v":1722771,"d":"1,722,771.00"},{"v":1722771,"d":"1,722,771.00"},{"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":"0.00"}]
["003002","新闻中心",{"v":608653,"d":"608,653.00"},{"v":608653,"d":"608,653.00"},{"v":608653,"d":"608,653.00"},{"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":"0.00"}]

{"sheet":"表4-2019年部门综合预算财政拨款收支总表","index":5,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["表4"]
["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":2331424,"d":"2,331,424.00"},"一、一般公共服务支出",{"v":2012224,"d":"2012224.00"},"一、基本支出",{"v":2331424,"d":"2331424.00"}]
["（一）一般公共预算拨款",{"v":2331424,"d":"2,331,424.00"},"二、外交支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":2147144,"d":"2147144.00"}]
["（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":184280,"d":"184280.00"}]
["（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":319200,"d":"319200.00"},"(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（?）",{"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":2331424,"d":"2,331,424.00"},"本年支出合计",{"v":2331424,"d":"2331424.00"},"本年支出合计",{"v":2331424,"d":"2331424.00"}]
["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":2331424,"d":"2,331,424.00"},"支出总计",{"v":2331424,"d":"2331424.00"},"支出总计",{"v":2331424,"d":"2331424.00"}]

{"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":11,"n_cols":8,"rows_kept":11,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6],[3,7,5,7]],"flags":["formulas_cached_only"]}
["表5"]
["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":2331424,"d":"2331424.00"},{"v":2147144,"d":"2147144.00"},{"v":184280,"d":"184280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003","中共蓝田县委宣传部",{"v":2331424,"d":"2331424.00"},{"v":2147144,"d":"2147144.00"},{"v":184280,"d":"184280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2013301","  行政运行（宣传事务）",{"v":1111125,"d":"1111125.00"},{"v":965845,"d":"965845.00"},{"v":145280,"d":"145280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2013350","  事业运行（宣传事务）",{"v":901099,"d":"901099.00"},{"v":862099,"d":"862099.00"},{"v":39000,"d":"39000.00"},{"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":319200,"d":"319200.00"},{"v":319200,"d":"319200.00"},{"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":18,"n_cols":8,"rows_kept":18,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6],[3,7,5,7]],"flags":["formulas_cached_only"]}
["表6"]
["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":2331424,"d":"2331424.00"},{"v":2147144,"d":"2147144.00"},{"v":184280,"d":"184280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003","中共蓝田县委宣传部",{"v":2331424,"d":"2331424.00"},{"v":2147144,"d":"2147144.00"},{"v":184280,"d":"184280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":828900,"d":"828900.00"},{"v":828900,"d":"828900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":679380,"d":"679380.00"},{"v":679380,"d":"679380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":36351,"d":"36351.00"},{"v":36351,"d":"36351.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":196913,"d":"196913.00"},{"v":196913,"d":"196913.00"},{"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":319200,"d":"319200.00"},{"v":319200,"d":"319200.00"},{"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":86400,"d":"86400.00"},{"v":86400,"d":"86400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":8000,"d":"8000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":67000,"d":"67000.00"},{"v":0,"d":"0.00"},{"v":67000,"d":"67000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":89280,"d":"89280.00"},{"v":0,"d":"0.00"},{"v":89280,"d":"89280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表7-2019年部门综合预算一般公共预算基本支出明细表（按功能","index":8,"n_rows":13,"n_cols":6,"rows_kept":13,"merged":[[4,0,4,5]],"flags":["formulas_cached_only"]}
["表7"]
[]
[]
[]
["2019年部门综合预算一般公共预算基本支出明细表（按功能科目）"]
[]
[{"$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":2331424,"d":"2,331,424.00"},{"v":2147144,"d":"2,147,144.00"},{"v":184280,"d":"184,280.00"}]
["2013301","行政运行（宣传事务）",{"v":1111125,"d":"1,111,125.00"},{"v":965845,"d":"965,845.00"},{"v":145280,"d":"145,280.00"}]
["2013350","事业运行（宣传事务）",{"v":901099,"d":"901,099.00"},{"v":862099,"d":"862,099.00"},{"v":39000,"d":"39,000.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":319200,"d":"319,200.00"},{"v":319200,"d":"319,200.00"},{"v":0,"d":"0.00"}]

{"sheet":"表8-2019年部门综合预算一般公共预算基本支出明细表（按经济","index":9,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[4,0,4,7]],"flags":["formulas_cached_only"]}
["表8"]
[]
[]
[]
["2019年部门综合预算一般公共预算基本支出明细表（按经济科目）"]
[]
[{"$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":2331424,"d":"2,331,424.00"},{"v":2147144,"d":"2,147,144.00"},{"v":184280,"d":"184,280.00"}]
["30102","津贴补贴","50101","工资奖金津补贴（行政）",{"v":424962,"d":"424,962.00"},{"v":424962,"d":"424,962.00"},{"v":0,"d":"0.00"}]
["30103","奖金","50101","工资奖金津补贴（行政）",{"v":36351,"d":"36,351.00"},{"v":36351,"d":"36,351.00"},{"v":0,"d":"0.00"}]
["30101","基本工资","50101","工资奖金津补贴（行政）",{"v":459732,"d":"459,732.00"},{"v":459732,"d":"459,732.00"},{"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":319200,"d":"319,200.00"},{"v":319200,"d":"319,200.00"},{"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":44800,"d":"44,800.00"},{"v":44800,"d":"44,800.00"},{"v":0,"d":"0.00"}]
["30207","邮电费","50201","办公经费",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
["30201","办公费","50201","办公经费",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
["30107","绩效工资","50501","工资福利支出（事业）",{"v":196913,"d":"196,913.00"},{"v":196913,"d":"196,913.00"},{"v":0,"d":"0.00"}]
["30101","基本工资","50501","工资福利支出（事业）",{"v":369168,"d":"369,168.00"},{"v":369168,"d":"369,168.00"},{"v":0,"d":"0.00"}]
["30102","津贴补贴","50501","工资福利支出（事业）",{"v":254418,"d":"254,418.00"},{"v":254418,"d":"254,418.00"},{"v":0,"d":"0.00"}]
["30199","其他工资福利支出","50501","工资福利支出（事业）",{"v":41600,"d":"41,600.00"},{"v":41600,"d":"41,600.00"},{"v":0,"d":"0.00"}]
["30211","差旅费","50502","商品和服务支出（事业）",{"v":67000,"d":"67,000.00"},{"v":0,"d":"0.00"},{"v":67000,"d":"67,000.00"}]
["30239","公务交通补贴","50502","商品和服务支出（事业）",{"v":89280,"d":"89,280.00"},{"v":0,"d":"0.00"},{"v":89280,"d":"89,280.00"}]
["30201","办公费","50502","商品和服务支出（事业）",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]

{"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":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6],[3,7,5,7]],"flags":["formulas_cached_only"]}
["表9"]
["2019年政府基金?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]

{"sheet":"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","index":11,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6],[3,7,5,7]],"flags":["formulas_cached_only"]}
["表10"]
["2019年政府基金预算支出表（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]

{"sheet":"表11-2019年部门综合预算一般公共预算“三公”培训、会议费","index":12,"n_rows":9,"n_cols":29,"rows_kept":9,"merged":[[1,0,1,28],[3,0,6,0],[3,1,6,1],[3,2,3,10],[3,11,3,19],[3,20,3,28],[4,2,6,2],[4,3,4,10],[4,11,6,11],[4,12,4,19],[4,20,6,20],[4,21,4,28],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,8],[5,9,6,9],[5,10,6,10],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,5,17],[5,18,6,18],[5,19,6,19],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,5,26],[5,27,6,27],[5,28,6,28]],"flags":["formulas_cached_only"]}
["表11"]
["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",{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,"合计",null,"总计([30212]因公出国(境)费)","总计([30217]公务接待费)","购置运行维护小计","公务用车购置","总计([30231]公用车辆运行维护费)",{"$nulls":11},"合计",null,"总计([30212]因公出国(境)费)","总计([30217]公务接待费)","购置运行维护小计","公务用车购置","总计([30231]公用车辆运行维护费)"]

{"sheet":"表12-2019年部门综合预算政府采购表","index":13,"n_rows":6,"n_cols":10,"rows_kept":6,"merged":[[1,0,1,9],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["表12"]
["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":5,"n_cols":4,"rows_kept":5,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
["表13"]
["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-部门整体支出绩效目标表","index":15,"n_rows":47,"n_cols":8,"rows_kept":47,"merged":[[1,0,1,7],[3,0,3,2],[3,3,3,7],[4,0,11,0],[4,1,5,2],[4,3,5,4],[4,5,4,7],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,4],[12,0,16,0],[12,1,16,7],[17,0,46,0],[17,2,17,3],[17,4,17,5],[17,6,17,7],[18,1,40,1],[18,2,25,3],[18,4,18,5],[18,6,18,7],[19,4,19,5],[19,6,19,7],[20,4,20,5],[20,6,20,7],[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],[25,4,25,5],[25,6,25,7],[26,2,31,3],[26,4,26,5],[26,6,26,7],[27,4,27,5],[27,6,27,7],[28,4,28,5],[28,6,28,7],[29,4,29,5],[29,6,29,7],[30,4,30,5],[30,6,30,7],[31,4,31,5],[31,6,31,7],[32,2,32,3],[32,4,32,5],[32,6,32,7],[33,2,40,3],[33,4,33,5],[33,6,33,7],[34,4,34,5],[34,6,34,7],[35,4,35,5],[35,6,35,7],[36,4,36,5],[36,6,36,7],[37,4,37,5],[37,6,37,7],[38,4,38,5],[38,6,38,7],[39,4,39,5],[39,6,39,7],[40,4,40,5],[40,6,40,7],[41,1,45,1],[41,2,41,3],[41,4,41,5],[41,6,41,7],[42,2,43,3],[42,4,42,5],[42,6,42,7],[43,4,43,5],[43,6,43,7],[44,2,44,3],[44,4,44,5],[44,6,44,7],[45,2,45,3],[45,4,45,5],[45,6,45,7],[46,2,46,3],[46,4,46,5],[46,6,46,7]],"flags":["formulas_cached_only"]}
["表14"]
["2019年部门整体支出绩效目标表"]
[]
["部门（单位）名称",null,null,"中共蓝田县委宣传部"]
["年度主要任务","任务名称",null,"主要内容",null,"预算金额（万元）"]
[{"$nulls":5},"总额","财政拨款","其他资金"]
[null,"任务1",null,"强化理论武装，推进意识形态工作",null,42.38,42.38]
[null,"任务2",null,"强化对外宣传，推动媒体融合",null,81.3,81.3]
[null,"任务3",null,"持续推进农村精神文明建设，",null,48.5,48.5]
[null,"任务4",null,"持续推进省级文明县城创建工作",null,45.8,45.8]
[null,"任务5",null,"开展网上舆论引导，推进舆论管控",null,15.16,15.16]
[null,"金额合计",{"$nulls":3},233.14000000000001,233.14000000000001]
["年度总体目标","    保证全年工作任务顺利完成：严格落实意识形态工作责任制，强化党委（党组）中心组学习，开展理论宣传宣讲诵读活动，指导全县精神文明建设、对外宣传、文化文艺工作，加大正面宣传力度，对外树立良好形象，推进省级文明县城创建、舆论环境整治工作，开展 “美丽乡村•文明家园”建设，提升农村精神文明建设。"]
[]
[]
[]
[]
["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,"办公室：负责机关日常事务工作",null,"4人"]
[{"$nulls":4},"宣传科：负责对外对内宣传工作",null,"3人"]
[{"$nulls":4},"理论科：负责组织全县理论学习、宣传、教育和研究工作；指导检查各级党委中心组学习情况",null,"3人"]
[{"$nulls":4},"文明办：指导全县精神文明建设工作",null,"3人"]
[{"$nulls":4},"网信办：负责全县互联网信息管理工作",null,"4人"]
[{"$nulls":4},"文产办：负责全县文化产业发展工作",null,"2人"]
[{"$nulls":4},"文  联：负责指导全县文化文艺工作",null,"1人"]
[{"$nulls":4},"新闻中心：负责蓝田网的宣传工作",null,"7人"]
[null,null,"质量指标",null,"树立蓝田良好的对外形象",null,{"v":1,"d":"100%"}]
[{"$nulls":4},"理论武装不断深化",null,{"v":1,"d":"100%"}]
[{"$nulls":4},"精神文明建设工作扎实有效，提升全县城乡居民精神文明水平，",null,{"v":1,"d":"100%"}]
[{"$nulls":4},"网络意识形态安全不断强化",null,{"v":1,"d":"100%"}]
[{"$nulls":4},"全县文化产业发展速度",null,{"v":1,"d":"100%"}]
[{"$nulls":4},"宣传矩阵构架基本形成",null,{"v":1,"d":"100%"}]
[null,null,"时效指标",null,"按计划逐项推进",null,"1-12月份"]
[null,null,"成本指标",null,"办公室：4人",null,"31.74万元"]
[{"$nulls":4},"宣传科：3人",null,"24万元"]
[{"$nulls":4},"理论科：3人",null,"24万元"]
[{"$nulls":4},"文明办：3人",null,"24万元"]
[{"$nulls":4},"网信办：4人",null,"31.74万元"]
[{"$nulls":4},"文产办：2人",null,"15.93万元"]
[{"$nulls":4},"文  联：1人",null,"7.97万元"]
[{"$nulls":4},"新闻中心：7人",null,"55.7万元"]
[null,"效益指标","经济效益指标"]
[null,null,"社会效益指标",null,"指标1：开展“美丽乡村·文明家园”建设，美化、绿化、改善我县农村环境卫生面貌。",null,"规划科学、村容整洁"]
[{"$nulls":4},"指标2：开展“美丽乡村·文明家园”建设，提升我县农村群众的文明程度。",null,"乡风文明、管理民主"]
[null,null,"生态效益指标",null,"  美化、绿化、改善我县农村环境卫生面貌。",null,"长期"]
[null,null,"可持续影响指标",null," 全县城乡居民精神文明程度高。",null,"长期"]
[null,"满意度指标","服务对象满意度指标",null,"城乡群众满意度测评满意率",null,{"v":0.98,"d":"98%"}]

{"sheet":"表15-专项资金整体绩效目标表","index":16,"n_rows":49,"n_cols":5,"rows_kept":49,"merged":[[2,0,2,4],[4,0,4,2],[4,3,4,4],[5,0,5,2],[5,3,5,4],[6,0,6,2],[7,0,7,2],[8,0,8,2],[9,0,16,0],[9,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,0,48,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[19,1,31,1],[19,2,21,2],[22,2,24,2],[25,2,27,2],[28,2,30,2],[32,1,44,1],[32,2,34,2],[35,2,37,2],[38,2,40,2],[41,2,43,2],[45,1,48,1],[45,2,47,2]],"flags":["formulas_cached_only"]}
[]
["表15"]
["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,"……"]