{"text_format":"3","workbook":"xls","n_sheets":25,"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","Sheet1","Sheet2","Sheet3","Sheet4","Sheet5","Sheet6","Sheet7","Sheet8"],"not_rendered":{"external_links":1,"defined_names":1},"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年部门综合预算公开报表"]
[]
[]
["                       部门名称:蓝田县残疾人联合会"]
["                       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":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["目                       录"]
[]
["序号","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","我单位无政府基金拨款"]
["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","我单位无政府基金拨款"]
["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","否"]
["表12","2019年部门综合预算政府采购预算表","是","无政府采购预算"]
["表13","2019年部门综合预算专项资金明细表","是","无专项资金预算"]
["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","无专项资金预算"]

{"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],[41,1,41,3]],"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":1591862,"d":"1,591,862.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":1591862,"d":"1,591,862.00"}]
["   （一）一般公共预算拨款",{"v":1591862,"d":"1,591,862.00"},"二、外交支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":1504582,"d":"1,504,582.00"}]
["   （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":87280,"d":"87,280.00"}]
["   （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":1591862,"d":"1,591,862.00"},"(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（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":1591862,"d":"1,591,862.00"},"本年支出合计",{"v":1591862,"d":"1,591,862.00"},"本年支出合计",{"v":1591862,"d":"1,591,862.00"}]
["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":1591862,"d":"1,591,862.00"},"支出总计",{"v":1591862,"d":"1,591,862.00"},"支出总计",{"v":1591862,"d":"1,591,862.00"}]

{"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":1591862,"d":"1,591,862.00"},{"v":1591862,"d":"1,591,862.00"},{"v":1591862,"d":"1,591,862.00"},{"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"}]
["016001","蓝田县残疾人联合会机关",{"v":1331603.2,"d":"1,331,603.20"},{"v":1331603.2,"d":"1,331,603.20"},{"v":1331603.2,"d":"1,331,603.20"},{"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"}]
["016002","蓝田县残疾人综合服务中心",{"v":260258.8,"d":"260,258.80"},{"v":260258.8,"d":"260,258.80"},{"v":260258.8,"d":"260,258.80"},{"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":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":1591862,"d":"1,591,862.00"},{"v":1591862,"d":"1,591,862.00"},{"v":1591862,"d":"1,591,862.00"},{"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"}]
["016001","蓝田县残疾人联合会机关",{"v":1331603.2,"d":"1,331,603.20"},{"v":1331603.2,"d":"1,331,603.20"},{"v":1331603.2,"d":"1,331,603.20"},{"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"}]
["016002","蓝田县残疾人综合服务中心",{"v":260258.8,"d":"260,258.80"},{"v":260258.8,"d":"260,258.80"},{"v":260258.8,"d":"260,258.80"},{"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":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":1591862,"d":"1,591,862.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":1591862,"d":"1591862.00"}]
["（一）一般公共预算拨款",{"v":1591862,"d":"1,591,862.00"},"二、外交支出",{"v":0,"d":"0.00"},"(1)工资福利支出",{"v":1504582,"d":"1504582.00"}]
["（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":87280,"d":"87280.00"}]
["（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":1591862,"d":"1591862.00"},"(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（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":1591862,"d":"1,591,862.00"},"本年支出合计",{"v":1591862,"d":"1591862.00"},"本年支出合计",{"v":1591862,"d":"1591862.00"}]
["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":1591862,"d":"1,591,862.00"},"支出总计",{"v":1591862,"d":"1591862.00"},"支出总计",{"v":1591862,"d":"1591862.00"}]

{"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":1591862,"d":"1591862.00"},{"v":1504582,"d":"1504582.00"},{"v":87280,"d":"87280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["016","蓝田县残疾人联合会",{"v":1591862,"d":"1591862.00"},{"v":1504582,"d":"1504582.00"},{"v":87280,"d":"87280.00"},{"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":221853,"d":"221853.00"},{"v":221853,"d":"221853.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2081101","  行政运行（残疾人事业）",{"v":1264435,"d":"1264435.00"},{"v":1177155,"d":"1177155.00"},{"v":87280,"d":"87280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2081199","  其他残疾人事业支出",{"v":105574,"d":"105574.00"},{"v":105574,"d":"105574.00"},{"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":25,"n_cols":8,"rows_kept":25,"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":1591862,"d":"1591862.00"},{"v":1504582,"d":"1504582.00"},{"v":87280,"d":"87280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["016","蓝田县残疾人联合会",{"v":1591862,"d":"1591862.00"},{"v":1504582,"d":"1504582.00"},{"v":87280,"d":"87280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":567516,"d":"567516.00"},{"v":567516,"d":"567516.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":423048,"d":"423048.00"},{"v":423048,"d":"423048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":15831,"d":"15831.00"},{"v":15831,"d":"15831.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":218734,"d":"218734.00"},{"v":218734,"d":"218734.00"},{"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":221853,"d":"221853.00"},{"v":221853,"d":"221853.00"},{"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":57600,"d":"57600.00"},{"v":57600,"d":"57600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":7000,"d":"7000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30202","  印刷费",{"v":3000,"d":"3000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30206","  电费",{"v":2500,"d":"2500.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":6800,"d":"6800.00"},{"v":0,"d":"0.00"},{"v":6800,"d":"6800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":15700,"d":"15700.00"},{"v":0,"d":"0.00"},{"v":15700,"d":"15700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30215","  会议费",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30216","  培训费",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30217","  公务接待费",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30231","  公用车辆运行维护费",{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":29280,"d":"29280.00"},{"v":0,"d":"0.00"},{"v":29280,"d":"29280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30299","  其他商品和服务支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"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":1591862,"d":"1,591,862.00"},{"v":1504582,"d":"1,504,582.00"},{"v":87280,"d":"87,280.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":221853,"d":"221,853.00"},{"v":221853,"d":"221,853.00"},{"v":0,"d":"0.00"}]
["2081101","行政运行（残疾人事业）",{"v":1264435,"d":"1,264,435.00"},{"v":1177155,"d":"1,177,155.00"},{"v":87280,"d":"87,280.00"}]
["2081199","其他残疾人事业支出",{"v":105574,"d":"105,574.00"},{"v":105574,"d":"105,574.00"},{"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":29,"n_cols":8,"rows_kept":29,"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":1591862,"d":"1,591,862.00"},{"v":1504582,"d":"1,504,582.00"},{"v":87280,"d":"87,280.00"}]
["30102","津贴补贴","50101","工资奖金津补贴（行政）",{"v":423048,"d":"423,048.00"},{"v":423048,"d":"423,048.00"},{"v":0,"d":"0.00"}]
["30103","奖金","50101","工资奖金津补贴（行政）",{"v":15831,"d":"15,831.00"},{"v":15831,"d":"15,831.00"},{"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":67168.2,"d":"67,168.20"},{"v":67168.2,"d":"67,168.20"},{"v":0,"d":"0.00"}]
["30299","其他商品和服务支出","50299","其他商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["30199","其他工资福利支出","50501","工资福利支出（事业）",{"v":57600,"d":"57,600.00"},{"v":57600,"d":"57,600.00"},{"v":0,"d":"0.00"}]
["30107","绩效工资","50501","工资福利支出（事业）",{"v":218734,"d":"218,734.00"},{"v":218734,"d":"218,734.00"},{"v":0,"d":"0.00"}]
["30108","机关事业单位基本养老保险","50501","工资福利支出（事业）",{"v":154684.8,"d":"154,684.80"},{"v":154684.8,"d":"154,684.80"},{"v":0,"d":"0.00"}]
["30101","基本工资","50501","工资福利支出（事业）",{"v":567516,"d":"567,516.00"},{"v":567516,"d":"567,516.00"},{"v":0,"d":"0.00"}]
["30215","会议费","50502","商品和服务支出（事业）",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["30201","办公费","50502","商品和服务支出（事业）",{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"}]
["30216","培训费","50502","商品和服务支出（事业）",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["30239","公务交通补贴","50502","商品和服务支出（事业）",{"v":29280,"d":"29,280.00"},{"v":0,"d":"0.00"},{"v":29280,"d":"29,280.00"}]
["30202","印刷费","50502","商品和服务支出（事业）",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"}]
["30206","电费","50502","商品和服务支出（事业）",{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"}]
["30217","公务接待费","50502","商品和服务支出（事业）",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["30207","邮电费","50502","商品和服务支出（事业）",{"v":6800,"d":"6,800.00"},{"v":0,"d":"0.00"},{"v":6800,"d":"6,800.00"}]
["30211","差旅费","50502","商品和服务支出（事业）",{"v":15700,"d":"15,700.00"},{"v":0,"d":"0.00"},{"v":15700,"d":"15,700.00"}]
["30231","公用车辆运行维护费","50502","商品和服务支出（事业）",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
["30299","其他商品和服务支出","50502","商品和服务支出（事业）",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]

{"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]

{"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":11,"n_cols":29,"rows_kept":11,"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",{"$nulls":6},"小计","公务用车购置经费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,"合计","合计",null,"总计([30212]因公出国(境)费)","总计([30217]公务接待费)","购置运行维护小计","公务用车购置","总计([30231]公用车辆运行维护费)",null,null,{"v":21000,"d":"21,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},"合计",null,"总计([30212]因公出国(境)费)","总计([30217]公务接待费)","购置运行维护小计","公务用车购置","总计([30231]公用车辆运行维护费)"]
["016","蓝田县残疾人联合会",{"$nulls":9},{"v":21000,"d":"21,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},-4000,null,null,-3000,null,null,10000,-3000,-8000]
["  2081101","  行政运行（残疾人事业）",25000,null,null,5000,null,0,5000,5000,10000,{"v":21000,"d":"21,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},-4000,null,null,-3000,null,null,10000,-3000,-8000]

{"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":48,"n_cols":8,"rows_kept":48,"merged":[[1,0,1,7],[3,0,3,2],[3,3,3,7],[4,0,10,0],[4,1,5,2],[4,3,5,4],[4,5,4,7],[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],[10,1,10,4],[11,0,15,0],[11,1,11,7],[12,1,12,7],[13,1,13,7],[14,1,14,7],[15,1,15,7],[16,0,47,0],[16,2,16,3],[16,4,16,5],[16,6,16,7],[17,1,30,1],[17,2,20,3],[17,4,17,5],[17,6,17,7],[18,4,18,5],[18,6,18,7],[19,4,19,5],[20,4,20,5],[20,6,20,7],[21,2,23,3],[21,4,21,5],[21,6,21,7],[22,4,22,5],[22,6,22,7],[23,4,23,5],[24,2,26,3],[24,4,24,5],[24,6,24,7],[25,4,25,5],[25,6,25,7],[26,4,26,5],[26,6,26,7],[27,2,29,3],[27,4,27,5],[27,6,27,7],[28,4,28,5],[28,6,28,7],[29,4,29,5],[29,6,29,7],[30,2,30,3],[30,4,30,5],[30,6,30,7],[31,1,43,1],[31,2,33,3],[31,4,31,5],[31,6,31,7],[32,4,32,5],[32,6,32,7],[33,4,33,5],[33,6,33,7],[34,2,36,3],[34,4,34,5],[34,6,34,7],[35,4,35,5],[35,6,35,7],[36,4,36,5],[36,6,36,7],[37,2,39,3],[37,4,37,5],[37,6,37,7],[38,4,38,5],[38,6,38,7],[39,4,39,5],[39,6,39,7],[40,2,42,3],[40,4,40,5],[40,6,40,7],[41,4,41,5],[41,6,41,7],[42,4,42,5],[42,6,42,7],[43,2,43,3],[43,4,43,5],[43,6,43,7],[44,1,47,1],[44,2,46,3],[44,4,44,5],[44,6,44,7],[45,4,45,5],[45,6,45,7],[46,4,46,5],[46,6,46,7],[47,2,47,3],[47,4,47,5],[47,6,47,7]],"flags":["formulas_cached_only"]}
["表14"]
["2019年残联整体支出绩效目标表"]
[]
["部门（单位）名称",null,null,"蓝田县残疾人联合会"]
["年度主要任务","任务名称",null,"主要内容",null,"预算金额（万元）"]
[{"$nulls":5},"总额","财政拨款","其他资金"]
[null,"财政统发工资",null,"残联及服务中心2019年全年基本工资",null,117.7155,117.7155]
[null,"公用经费",null,"残联及服务中心运转公用经费",null,8.728,8.728]
[null,"养老保险",null,"残联及服务中心养老保险",null,22.1853,22.1853]
[null,"绩效增量",null,"服务中心绩效增量",null,10.5574,10.5574]
[null,"金额合计",{"$nulls":3},159.1862,159.1862]
["年度总体目标"]
[null," 目标1：保证残联及服务中心工资正常发放"]
[null," 目标2：保证机关正常运转（公用经费5.8万，交通补贴29280）"]
[null," 目标3：落实相关政策，保证养老保险按时交纳"]
[null," 目标4：保证服务中心人员绩效增量按时发放到位"]
["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," 指标1：残联及服务中心人员反放人数",null,"18人"]
[{"$nulls":4}," 指标2：正常运转单位个数",null,"2个"]
[{"$nulls":4},"指标3：在职人员单位部分20%养老保险缴纳人数",null,"18人"]
[{"$nulls":4},"指标4：服务中心绩效增量人数",null,"14人"]
[null,null,"质量指标",null," 指标1：基本工资发放准确率",null,{"v":1,"d":"100%"}]
[{"$nulls":4}," 指标2：正常运转情况",null,"≧85%"]
[{"$nulls":4}," 指标3：在职人员单位部分20%养老保险缴纳准确率",null,{"v":1,"d":"100%"}]
[null,null,"时效指标",null," 指标4：服务中心绩效增量支付率",null,{"v":1,"d":"100%"}]
[{"$nulls":4},"2019年1月1日-2019年12月31日",null,{"v":1,"d":"100%"}]
[]
[null,null,"成本指标",null," ……"]
[{"$nulls":4}," 指标1：基本工资发放准确",null,"按工资审批执行"]
[{"$nulls":4},"指标2：正常运转标准",null,"机关每人4000中心每人3000元"]
[null,null,"……",null,"指标3：在职人员单位部分20%养老保险缴纳人数",null,"缴费基数20%"]
[null,"效益指标","经济效益指标",null,"指标4：服务中心绩效增量人数",null,"14人"]
[{"$nulls":4}," 指标1："]
[{"$nulls":4}," 指标2："]
[null,null,"社会效益指标",null," ……"]
[{"$nulls":4}," 指标1：单位正常开展工作，干部队伍和谐稳定",null,"≧95"]
[]
[null,null,"生态效益指标"]
[{"$nulls":4}," 指标1："]
[{"$nulls":4}," 指标2："]
[null,null,"可持续影响指标",null," ……"]
[{"$nulls":4}," 指标1："]
[{"$nulls":4}," 指标2："]
[null,null,"……",null," ……"]
[null,"满意度指标","服务对象满意度指标"]
[{"$nulls":4}," 指标1：发放干部、补贴人员满意度",null,"》95%"]
[{"$nulls":4}," 指标2："]
[null,null,"……",null," ……"]

{"sheet":"表15-专项资金整体绩效目标表","index":16,"n_rows":51,"n_cols":5,"rows_kept":51,"merged":[[4,0,4,4],[6,0,6,2],[6,3,6,4],[7,0,7,2],[7,3,7,4],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,18,0],[11,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[19,0,50,0],[19,1,20,1],[19,2,20,2],[19,4,20,4],[21,1,33,1],[21,2,23,2],[24,2,26,2],[27,2,29,2],[30,2,32,2],[34,1,46,1],[34,2,36,2],[37,2,39,2],[40,2,42,2],[43,2,45,2],[47,1,50,1],[47,2,49,2]],"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,"……"]

{"sheet":"Sheet1","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet2","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet4","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet5","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet6","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet7","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet8","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}