{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["财务收支预算总表01-1","财政拨款收支预算总表01-2","财政拨款支出明细表01-3","一般公共预算本级财力支出预算总表02","基本支出预算表03","项目支出预算表04-1","项目支出绩效目标表（本次下达）04-2","项目支出绩效目标表（另文下达）04-3","上年结转支出预算表05","政府性基金预算支出情况表06","政府采购预算表07","政府购买服务预算表08","省对下转移支付预算表09-1","省对下转移支付绩效目标表09-2","新增资产配置表10"],"not_rendered":{"external_links":1,"defined_names":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财务收支预算总表01-1","index":0,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,1,1,4],[2,1,2,2],[3,1,3,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算01-1表"]
[null,"财务收支预算总表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",null,null,"单位:万元"]
[null,"收        入",null,"支        出"]
[null,"项      目","预算数","项目（按功能分类）","预算数"]
[null,"一．一般公共预算财政拨款",482.04999999999995,"一．一般公共服务支出",0]
[null,"二．政府性基金预算财政拨款",0,"二．外交支出",0]
[null,"三．国有资本经营预算财政拨款",0,"三．国防支出",0]
[null,"四．事业收入",0,"四．公共安全支出",0]
[null,"五．事业单位经营收入",0,"五．教育支出",0]
[null,"六．其他收入",0,"六．科学技术支出",0]
[null,"七．上年结转",0,"七．文化体育与传媒支出",0]
[{"$nulls":3},"八．社会保障和就业支出",39.910000000000004]
[{"$nulls":3},"九．医疗卫生与计划生育支出",0]
[{"$nulls":3},"十．节能环保支出",0]
[{"$nulls":3},"十一．城乡社区支出",0]
[{"$nulls":3},"十二．农林水支出",0]
[{"$nulls":3},"十三．交通运输支出",0]
[{"$nulls":3},"十四．资源勘探信息等支出",419.96]
[{"$nulls":3},"十五．商业服务业等支出",0]
[{"$nulls":3},"十六．金融支出",0]
[{"$nulls":3},"十七．援助其他地区支出",0]
[{"$nulls":3},"十八．国土海洋气象等支出",0]
[{"$nulls":3},"十九．住房保障支出",22.18]
[{"$nulls":3},"二十．粮油物资储备支出",0]
[{"$nulls":3},"二十一．预备费",0]
[{"$nulls":3},"二十二．其他支出",0]
[null,"收入总计",482.04999999999995,"支出总计",482.05]

{"sheet":"财政拨款收支预算总表01-2","index":1,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,1,1,4],[2,1,2,2],[3,1,3,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算01-2表"]
[null,"财政拨款收支预算总表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",null,null,"单位:万元"]
[null,"收        入",null,"支        出"]
[null,"项      目","预算数","项目（按功能分类）","预算数"]
[null,"一．本年收入",482.04999999999995,"一．一般公共服务支出",0]
[null,"（一）一般公共预算财政拨款",482.04999999999995,"二．外交支出",0]
[null,"  1．本级财力",359.04999999999995,"三．国防支出",0]
[null,"  2．专项收入",0,"四．公共安全支出",0]
[null,"  3．执法办案补助",0,"五．教育支出",0]
[null,"  4．收费成本补偿",123,"六．科学技术支出",0]
[null,"  5．财政专户管理的收入",0,"七．文化体育与传媒支出",0]
[null,"  6．国有资源（资产）有偿使用收入成本补偿",0,"八．社会保障和就业支出",39.910000000000004]
[null,"（二）政府性基金预算财政拨款",0,"九．医疗卫生与计划生育支出",0]
[null,"（三）国有资本经营预算财政拨款",0,"十．节能环保支出",0]
[null,"二．上年结转",0,"十一．城乡社区支出",0]
[{"$nulls":3},"十二．农林水支出",0]
[{"$nulls":3},"十三．交通运输支出",0]
[{"$nulls":3},"十四．资源勘探信息等支出",419.96]
[{"$nulls":3},"十五．商业服务业等支出",0]
[{"$nulls":3},"十六．金融支出",0]
[{"$nulls":3},"十七．援助其他地区支出",0]
[{"$nulls":3},"十八．国土海洋气象等支出",0]
[{"$nulls":3},"十九．住房保障支出",22.18]
[{"$nulls":3},"二十．粮油物资储备支出",0]
[{"$nulls":3},"二十一．预备费",0]
[{"$nulls":3},"二十二．其他支出",0]
[null,"收入总计",482.04999999999995,"支出总计",482.05]

{"sheet":"财政拨款支出明细表01-3","index":2,"n_rows":113,"n_cols":20,"rows_kept":113,"merged":[[1,1,1,19],[2,1,2,5],[3,1,3,9],[3,11,3,19],[4,1,4,3],[4,4,4,6],[4,7,4,9],[4,11,4,13],[4,14,4,16],[4,17,4,19],[6,1,6,3],[6,11,6,13]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算01-3表"]
[null,"2018年部门财政拨款支出明细表（按经济科目分类）"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",{"$nulls":17},"单位:万元"]
[null,"支        出",{"$nulls":9},"支        出"]
[null,"政府预算支出经济分类科目",null,null,"一般公共预算",null,null,"政府性基金预算",{"$nulls":3},"部门预算支出经济分类科目",null,null,"一般公共预算",null,null,"政府性基金预算"]
[null,"类","款","科目名称","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"类","款","科目名称","小计","基本支出","项目支出","小计","基本支出","项目支出"]
[null,"合  计",null,null,482.05,359.05,123,0,null,0,null,"合  计",null,null,482.04999999999995,359.04999999999995,123,0,null,0]
[null,"501",null,"机关工资福利支出",0,0,0,{"$nulls":4},"301",null,"工资福利支出",387.62999999999994,333.92999999999995,53.7,0,null,0]
[null,null,"01","工资奖金津补贴",0,0,0,{"$nulls":5},"01","基本工资",111.48,111.48,0]
[null,null,"02","社会保障缴费",0,0,0,{"$nulls":5},"02","津贴补贴",0.04,0.04,0]
[null,null,"03","住房公积金",0,0,0,{"$nulls":5},"03","奖金",9.29,9.29,0]
[null,null,"99","其他工资福利支出",0,0,0,{"$nulls":5},"06","伙食补助费",0,0,0]
[null,"502",null,"机关商品和服务支出",0,0,0,{"$nulls":5},"07","绩效工资",197.47,147.22,50.25,0,null,0]
[null,null,"01","办公经费",0,0,0,{"$nulls":5},"08","机关事业单位基本养老保险缴费",39.21,39.21,0]
[null,null,"02","会议费",0,0,0,{"$nulls":5},"09","职业年金缴费",0,0,0]
[null,null,"03","培训费",0,0,0,{"$nulls":5},"10","职工基本医疗保险缴费",0,0,0]
[null,null,"04","专用材料购置费",0,0,0,{"$nulls":5},"11","公务员医疗补助缴费",0,0,0]
[null,null,"05","委托业务费",0,0,0,{"$nulls":5},"12","其他社会保障缴费",4.51,4.51,0]
[null,null,"06","公务接待费",0,0,0,{"$nulls":5},"13","住房公积金",25.63,22.18,3.45,0,null,0]
[null,null,"07","因公出国（境）费用",0,0,0,{"$nulls":5},"14","医疗费",0,0,0]
[null,null,"08","公务用车运行维护费",0,0,0,{"$nulls":5},"99","其他工资福利支出",0,0,0]
[null,null,"09","维修（护）费",0,0,0,{"$nulls":4},"302",null,"商品和服务支出",90.41999999999999,25.119999999999997,65.3,0,null,0]
[null,null,"99","其他商品和服务支出",0,0,0,{"$nulls":5},"01","办公费",5.64,2.74,2.9,0,null,0]
[null,"503",null,"机关资本性支出（一）",0,0,0,{"$nulls":5},"02","印刷费",0,0,0]
[null,null,"01","房屋建筑物构建",0,0,0,{"$nulls":5},"03","咨询费",0,0,0]
[null,null,"02","基础设施建设",0,0,0,{"$nulls":5},"04","手续费",0,0,0]
[null,null,"03","公务用车购置",0,0,0,{"$nulls":5},"05","水费",0.73,0.53,0.2,0,null,0]
[null,null,"05","土地征迁补偿和安置支出",0,0,0,{"$nulls":5},"06","电费",2,0.52,1.48,0,null,0]
[null,null,"06","设备购置",0,0,0,{"$nulls":5},"07","邮电费",5.47,1.04,4.43,0,null,0]
[null,null,"07","大型修缮",0,0,0,{"$nulls":5},"08","取暖费",0,0,0]
[null,null,"99","其他资本性支出",0,0,0,{"$nulls":5},"09","物业管理费",0.48,0.24,0.24,0,null,0]
[null,"504",null,"机关资本性支出（二）",0,0,0,{"$nulls":5},"11","差旅费",20.240000000000002,8.14,12.1,0,null,0]
[null,null,"01","房屋建筑物构建",0,0,0,{"$nulls":5},"12","因公出国（境）费用",0,0,0]
[null,null,"02","基础设施建设",0,0,0,{"$nulls":5},"13","维修（护）费",0.25,0.25,0]
[null,null,"03","公务用车购置",0,0,0,{"$nulls":5},"14","租赁费",0,0,0]
[null,null,"04","设备购置",0,0,0,{"$nulls":5},"15","会议费",0,0,0]
[null,null,"05","大型修缮",0,0,0,{"$nulls":5},"16","培训费",4.9399999999999995,0.94,4,0,null,0]
[null,null,"99","其他资本性支出",0,0,0,{"$nulls":5},"17","公务接待费",0.5,0,0.5,0,null,0]
[null,"505",null,"对事业单位经常性补助",478.05,359.05,119,0,null,0,null,null,"18","专用材料费",8,0,8,0,null,0]
[null,null,"01","工资福利支出",387.63,333.93,53.7,0,null,0,null,null,"24","被装购置费",0,0,0]
[null,null,"02","商品和服务支出",90.42,25.12,65.3,0,null,0,null,null,"25","专用燃料费",0,0,0]
[null,null,"99","其他对事业单位补助",0,0,0,{"$nulls":5},"26","劳务费",16,0,16,0,null,0]
[null,"506",null,"对事业单位资本性补助",4,0,4,0,null,0,null,null,"27","委托业务费",0,0,0]
[null,null,"01","资本性支出（一）",4,0,4,0,null,0,null,null,"28","工会经费",6.279999999999999,3.73,2.55,0,null,0]
[null,null,"02","资本性支出（二）",0,0,0,{"$nulls":5},"29","福利费",3.73,3.73,0]
[null,"507",null,"对企业补助",0,0,0,{"$nulls":5},"31","公务用车运行维护费",8.64,1.84,6.8,0,null,0]
[null,null,"01","费用补贴",0,0,0,{"$nulls":5},"39","其他交通费用",6.1,0,6.1,0,null,0]
[null,null,"02","利息补贴",0,0,0,{"$nulls":5},"40","税金及附加费用",0,0,0]
[null,null,"99","其他对企业补助",0,0,0,{"$nulls":5},"99","其他商品和服务支出",1.42,1.42,0]
[null,"508",null,"对企业资本性支出",0,0,0,{"$nulls":4},"303",null,"对个人和家庭的补助",0,0,0]
[null,null,"01","对企业资本性支出（一）",0,0,0,{"$nulls":5},"01","离休费",0,0,0]
[null,null,"02","对企业资本性支出（二）",0,0,0,{"$nulls":5},"02","退休费",0,0,0]
[null,"509",null,"对个人和家庭的补助",0,0,0,{"$nulls":5},"03","退职（役）费",0,0,0]
[null,null,"01","社会福利和救助",0,0,0,{"$nulls":5},"04","抚恤金",0,0,0]
[null,null,"02","助学金",0,0,0,{"$nulls":5},"05","生活补助",0,0,0]
[null,null,"03","个人农业生产补贴",0,0,0,{"$nulls":5},"06","救济费",0,0,0]
[null,null,"05","离退休费",0,0,0,{"$nulls":5},"07","医疗费补助",0,0,0]
[null,null,"99","其他对个人和家庭补助",0,0,0,{"$nulls":5},"08","助学金",0,0,0]
[null,"510",null,"对社会保障基金补助",0,0,0,{"$nulls":5},"09","奖励金",0,0,0]
[null,null,"02","对社会保险基金补助",0,0,0,{"$nulls":5},"10","个人农业生产补贴",0,0,0]
[null,null,"03","补充全国社会保障基金",0,0,0,{"$nulls":5},"99","其他对个人和家庭的补助",0,0,0]
[null,"511",null,"债务利息及费用支出",0,0,0,{"$nulls":4},"307",null,"债务利息及费用支出",0,0,0]
[null,null,"01","国内债务付息",0,0,0,{"$nulls":5},"01","国内债务付息",0,0,0]
[null,null,"02","国外债务付息",0,0,0,{"$nulls":5},"02","国外债务付息",0,0,0]
[null,null,"03","国内债务发行费用",0,0,0,{"$nulls":5},"03","国内债务发行费用",0,0,0]
[null,null,"04","国外债务发行费用",0,0,0,{"$nulls":5},"04","国外债务发行费用",0,0,0]
[null,"512",null,"债务还本支出",0,0,0,{"$nulls":4},"309",null,"资本性支出（基本建设）",0,0,0]
[null,null,"01","国内债务还本",0,0,0,{"$nulls":5},"01","房屋建筑物购建",0,0,0]
[null,null,"02","国外债务还本",0,0,0,{"$nulls":5},"02","办公设备购置",0,0,0]
[null,"513",null,"转移性支出",0,0,0,{"$nulls":5},"03","专用设备购置",0,0,0]
[null,null,"01","上下级政府间转移性支出",0,0,0,{"$nulls":5},"05","基础设施建设",0,0,0]
[null,null,"02","援助其他地区支出",0,0,0,{"$nulls":5},"06","大型修缮",0,0,0]
[null,null,"03","债务转贷",0,0,0,{"$nulls":5},"07","信息网络及软件购置更新",0,0,0]
[null,null,"04","调出资金",0,0,0,{"$nulls":5},"08","物资储备",0,0,0]
[null,"514",null,"预备费及预留",0,0,0,{"$nulls":5},"13","公务用车购置",0,0,0]
[null,null,"01","预备费",0,0,0,{"$nulls":5},"19","其他交通工具购置",0,0,0]
[null,null,"02","预留",0,0,0,{"$nulls":5},"21","文物和陈列品购置",0,0,0]
[null,"599",null,"其他支出",0,0,0,{"$nulls":5},"22","无形资产购置",0,0,0]
[null,null,"06","赠与",0,0,0,{"$nulls":5},"99","其他基本建设支出",0,0,0]
[null,null,"07","国家赔偿费用支出",0,0,0,{"$nulls":4},"310",null,"资本性支出",4,0,4,0,null,0]
[null,null,"08","对民间非营利组织和群众性自治组织补贴",0,0,0,{"$nulls":5},"01","房屋建筑物购建",0,0,0]
[null,null,"99","其他支出",0,0,0,{"$nulls":5},"02","办公设备购置",1.5,0,1.5,0,null,0]
[null,"总计",{"$nulls":10},"03","专用设备购置",2.5,0,2.5,0,null,0]
[{"$nulls":12},"05","基础设施建设",0,0,0]
[{"$nulls":12},"06","大型修缮",0,0,0]
[{"$nulls":12},"07","信息网络及软件购置更新",0,0,0]
[{"$nulls":12},"08","物资储备",0,0,0]
[{"$nulls":12},"09","土地补偿",0,0,0]
[{"$nulls":12},"10","安置补助",0,0,0]
[{"$nulls":12},"11","地上附着物和青苗补偿",0,0,0]
[{"$nulls":12},"12","拆迁补偿",0,0,0]
[{"$nulls":12},"13","公务用车购置",0,0,0]
[{"$nulls":12},"19","其他交通工具购置",0,0,0]
[{"$nulls":12},"21","文物和陈列品购置",0,0,0]
[{"$nulls":12},"22","无形资产购置",0,0,0]
[{"$nulls":12},"99","其他资本性支出",0,0,0]
[{"$nulls":11},"311",null,"对企业补助（基本建设）",0,0,0]
[{"$nulls":12},"01","资本金注入",0,0,0]
[{"$nulls":12},"99","其他对企业补助",0,0,0]
[{"$nulls":11},"312",null,"对企业补助",0,0,0]
[{"$nulls":12},"01","资本金注入",0,0,0]
[{"$nulls":12},"03","政府投资基金股权投资",0,0,0]
[{"$nulls":12},"04","费用补贴",0,0,0]
[{"$nulls":12},"05","利息补贴",0,0,0]
[{"$nulls":12},"99","其他对企业补助",0,0,0]
[{"$nulls":11},"313",null,"对社会保障基金补助",0,0,0]
[{"$nulls":12},"02","对社会保险基金补助",0,0,0]
[{"$nulls":12},"03","补充全国社会保障基金",0,0,0]
[{"$nulls":11},"399",null,"其他支出",0,0,0]
[{"$nulls":12},"06","赠与",0,0,0]
[{"$nulls":12},"07","国家赔偿费用支出",0,0,0]
[{"$nulls":12},"08","对民间非营利组织和群众性自治组织补贴",0,0,0]
[{"$nulls":12},"99","其他支出",0,0,0]

{"sheet":"一般公共预算本级财力支出预算总表02","index":3,"n_rows":26,"n_cols":29,"rows_kept":26,"merged":[[1,27,1,30],[3,0,3,28],[5,26,5,28],[7,0,7,3],[7,4,7,25],[7,26,7,28],[8,0,10,2],[8,3,12,3],[8,4,8,25],[8,26,9,28],[9,4,9,13],[9,14,12,14],[9,15,12,15],[9,16,9,25],[10,4,12,4],[10,5,10,8],[10,9,10,12],[10,13,12,13],[10,16,12,16],[10,17,10,20],[10,21,10,24],[10,25,12,25],[10,26,12,27],[10,28,12,28],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,5,12,5],[11,6,11,7],[11,8,12,8],[11,9,12,9],[11,10,12,10],[11,11,12,11],[11,12,12,12],[11,17,12,17],[11,18,11,19],[11,20,12,20],[11,21,12,21],[11,22,12,22],[11,23,12,23],[11,24,12,24],[13,26,13,27],[14,26,14,27],[15,26,15,27],[16,26,16,27],[17,26,17,27],[18,26,18,27],[19,26,19,27],[20,26,20,27],[21,26,21,27],[22,26,22,27],[23,26,23,27],[24,26,24,27],[25,26,25,27]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":27},"预算02表"]
[]
["一般公共预算本级财力安排支出预算总表"]
[]
[{"$nulls":26},"单位：万元"]
[]
["单位名称：云南省石油化工锅炉压力容器检测中心站"]
["功能科目编码",null,null,"单位名称（功能科目）","基本支出",{"$nulls":21},"项目支出"]
[{"$nulls":4},"全年数",{"$nulls":9},"已预拨","抵扣上年垫付资金","本次下达"]
[{"$nulls":4},"合计","工资福利支出",{"$nulls":3},"商品和服务支出",{"$nulls":3},"对个人和家庭的补助",null,null,"合计","工资福利支出",{"$nulls":3},"商品和服务支出",{"$nulls":3},"对个人和家庭的补助","小计",null,"其中：本次下达"]
["类","款","项",null,null,"小计","人员工资",null,"其他支出","合计","其中：汽车保险费","其中：汽车燃修费","其中：行政人员公务交通补贴",{"$nulls":4},"小计","人员工资",null,"其他支出","小计","其中：汽车保险费","其中：汽车燃修费","其中：行政人员公务交通补贴"]
[{"$nulls":6},"行政人员支出工资","事业人员支出工资",{"$nulls":10},"行政人员支出工资","事业人员支出工资"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27",null,"28"]
[{"$nulls":3},"合计",359.05,333.93,0,268.03,65.9,25.119999999999997,0.31,1.53,0,0,121.45,0,237.59999999999997,220.39999999999998,0,176.90999999999997,43.49,17.2,0.31,1.53,0,0,0,null,0]
[{"$nulls":3},"  云南省石油化工锅炉压力容器检测中心站",359.05,333.93,0,268.03,65.9,25.119999999999997,0.31,1.53,0,0,121.45,0,237.59999999999997,220.39999999999998,0,176.90999999999997,43.49,17.2,0.31,1.53,0,0,0,null,0]
["208",null,null,"    社会保障和就业支出",39.910000000000004,39.21,0,0,39.21,0.7,0,0,0,0,13.57,0,26.340000000000003,25.880000000000003,0,0,25.880000000000003,0.46,0,0,0,0,0,null,0]
[null,"05",null,"      行政事业单位离退休",39.910000000000004,39.21,0,0,39.21,0.7,0,0,0,0,13.57,0,26.340000000000003,25.880000000000003,0,0,25.880000000000003,0.46,0,0,0,0,0,null,0]
[null,null,"02","        事业单位离退休",0.7,0,0,0,0,0.7,0,0,0,0,0.24,0,0.46,0,0,0,0,0.46,0,0,0,0,0,null,0]
[null,null,"05","        机关事业单位基本养老保险缴费支出",39.21,39.21,0,0,39.21,0,0,0,0,0,13.33,0,25.880000000000003,25.880000000000003,0,0,25.880000000000003,0,0,0,0,0,0,null,0]
["215",null,null,"    资源勘探信息等支出",296.96,272.53999999999996,0,268.03,4.51,24.42,0.31,1.53,0,0,100.34,0,196.61999999999998,179.87999999999997,0,176.90999999999997,2.97,16.74,0.31,1.53,0,0,0,null,0]
[null,"02",null,"      制造业",296.96,272.53999999999996,0,268.03,4.51,24.42,0.31,1.53,0,0,100.34,0,196.61999999999998,179.87999999999997,0,176.90999999999997,2.97,16.74,0.31,1.53,0,0,0,null,0]
[null,null,"99","        其他制造业支出",296.96,272.53999999999996,0,268.03,4.51,24.42,0.31,1.53,0,0,100.34,0,196.61999999999998,179.87999999999997,0,176.90999999999997,2.97,16.74,0.31,1.53,0,0,0,null,0]
["221",null,null,"    住房保障支出",22.18,22.18,0,0,22.18,0,0,0,0,0,7.54,0,14.64,14.64,0,0,14.64,0,0,0,0,0,0,null,0]
[null,"02",null,"      住房改革支出",22.18,22.18,0,0,22.18,0,0,0,0,0,7.54,0,14.64,14.64,0,0,14.64,0,0,0,0,0,0,null,0]
[null,null,"01","        住房公积金",22.18,22.18,0,0,22.18,0,0,0,0,0,7.54,0,14.64,14.64,0,0,14.64,0,0,0,0,0,0,null,0]

{"sheet":"基本支出预算表03","index":4,"n_rows":32,"n_cols":20,"rows_kept":32,"merged":[[1,1,1,19],[2,1,2,19],[3,1,3,3],[3,4,3,19],[4,1,4,2],[4,3,7,3],[4,4,4,19],[5,1,7,1],[5,2,7,2],[5,4,7,4],[5,5,5,15],[5,16,5,19],[6,5,7,5],[6,6,6,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19]],"flags":["formulas_cached_only"]}
[]
[null,"预算03表"]
[null,"基本支出预算表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",null,null,"单位：万元"]
[null,"经济科目编码",null,"经济科目名称","资金来源"]
[null,"类","款",null,"总计","财政拨款",{"$nulls":10},"单位自筹"]
[{"$nulls":5},"合计","一般公共预算",{"$nulls":7},"政府性基金预算","国有资本经营预算","小计","事业收入","事业单位\n经营收入","其他收入"]
[{"$nulls":6},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿","上年结转"]
[null,"1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19"]
[{"$nulls":3},"合计",359.04999999999995,359.04999999999995,359.04999999999995,359.04999999999995,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  云南省石油化工锅炉压力容器检测中心站",359.04999999999995,359.04999999999995,359.04999999999995,359.04999999999995,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"301",null,"    工资福利支出",333.92999999999995,333.92999999999995,333.92999999999995,333.92999999999995,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01","      基本工资",111.48,111.48,111.48,111.48,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02","      津贴补贴",0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03","      奖金",9.29,9.29,9.29,9.29,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"07","      绩效工资",147.22,147.22,147.22,147.22,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08","      机关事业单位基本养老保险缴费",39.21,39.21,39.21,39.21,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"12","      其他社会保障缴费",4.51,4.51,4.51,4.51,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"13","      住房公积金",22.18,22.18,22.18,22.18,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"302",null,"    商品和服务支出",25.119999999999997,25.119999999999997,25.119999999999997,25.119999999999997,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01","      办公费",2.74,2.74,2.74,2.74,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"05","      水费",0.53,0.53,0.53,0.53,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06","      电费",0.52,0.52,0.52,0.52,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"07","      邮电费",1.04,1.04,1.04,1.04,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"09","      物业管理费",0.24,0.24,0.24,0.24,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"11","      差旅费",8.14,8.14,8.14,8.14,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"13","      维修（护）费",0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16","      培训费",0.94,0.94,0.94,0.94,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"28","      工会经费",3.73,3.73,3.73,3.73,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"29","      福利费",3.73,3.73,3.73,3.73,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"31","      公务用车运行维护费",1.84,1.84,1.84,1.84,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"99","      其他商品和服务支出",1.42,1.42,1.42,1.42,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"项目支出预算表04-1","index":5,"n_rows":37,"n_cols":23,"rows_kept":37,"merged":[[1,1,1,22],[2,1,2,22],[3,1,3,4],[3,7,3,22],[4,1,6,3],[4,4,8,4],[4,5,8,5],[4,6,8,6],[4,7,4,22],[5,7,8,7],[5,8,5,18],[5,19,5,22],[6,8,8,8],[6,9,6,16],[6,17,8,17],[6,18,8,18],[6,19,6,22],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,9,7,10],[7,11,8,11],[7,12,8,12],[7,13,8,13],[7,14,8,14],[7,15,8,15],[7,16,8,16],[7,19,8,19],[7,20,8,20],[7,21,8,21],[7,22,8,22]],"flags":["formulas_cached_only"]}
[]
[null,"预算04-1表"]
[null,"项目支出预算表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",{"$nulls":5},"单位:万元"]
[null,"功能科目编码",null,null,"单位名称（功能科目．项目．部门预算经济科目）","项目编审评分","是否政府采购","资金来源"]
[{"$nulls":7},"\n总计","财政拨款"]
[{"$nulls":8},"合计","一般公共预算",{"$nulls":7},"政府性基金预算","国有资本经营预算","单位自筹"]
[null,"类","款","项",{"$nulls":5},"小计",null,"本级财力","专项收入","执法办案\n补助","收费成本\n补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿",null,null,"小计","事业收入","事业单位经营收入","其他收入"]
[{"$nulls":9},"小计","其中：本次下达"]
[null,"1","2",null,"3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21"]
[{"$nulls":4},"合计",null,null,123,123,123,0,0,0,0,123,0,0,0,0,0,0,0,0]
[{"$nulls":4},"  云南省石油化工锅炉压力容器检测中心站",null,null,123,123,123,0,0,0,0,123,0,0,0,0,0,0,0,0]
[null,"215",null,null,"    资源勘探信息等支出",null,null,123,123,123,0,0,0,0,123,0,0,0,0,0,0,0,0]
[null,null,"02",null,"      制造业",null,null,123,123,123,0,0,0,0,123,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","        其他制造业支出",null,null,123,123,123,0,0,0,0,123,0,0,0,0,0,0,0,0]
[{"$nulls":4},"    检验工作收费成本补偿支出",null,null,123,123,123,0,0,0,0,123,0,0,0,0,0,0,0,0]
[{"$nulls":4},"        检验工作日常经费","86.2","否",123,123,123,0,0,0,0,123,0,0,0,0,0,0,0,0]
[{"$nulls":4},"            工资福利支出",null,null,53.7,53.7,53.7,0,0,0,0,53.7,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              绩效工资",null,null,50.25,50.25,50.25,0,0,0,0,50.25,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              住房公积金",null,null,3.45,3.45,3.45,0,0,0,0,3.45,0,0,0,0,0,0,0,0]
[{"$nulls":4},"            商品和服务支出",null,null,65.3,65.3,65.3,0,0,0,0,65.3,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              办公费",null,null,2.9,2.9,2.9,0,0,0,0,2.9,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              水费",null,null,0.2,0.2,0.2,0,0,0,0,0.2,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              电费",null,null,1.48,1.48,1.48,0,0,0,0,1.48,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              邮电费",null,null,4.43,4.43,4.43,0,0,0,0,4.43,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              物业管理费",null,null,0.24,0.24,0.24,0,0,0,0,0.24,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              差旅费",null,null,12.1,12.1,12.1,0,0,0,0,12.1,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              培训费",null,null,4,4,4,0,0,0,0,4,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              公务接待费",null,null,0.5,0.5,0.5,0,0,0,0,0.5,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              专用材料费",null,null,8,8,8,0,0,0,0,8,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              劳务费",null,null,16,16,16,0,0,0,0,16,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              工会经费",null,null,2.55,2.55,2.55,0,0,0,0,2.55,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              公务用车运行维护费",null,null,6.8,6.8,6.8,0,0,0,0,6.8,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              其他交通费用",null,null,6.1,6.1,6.1,0,0,0,0,6.1,0,0,0,0,0,0,0,0]
[{"$nulls":4},"            资本性支出",null,null,4,4,4,0,0,0,0,4,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              办公设备购置",null,null,1.5,1.5,1.5,0,0,0,0,1.5,0,0,0,0,0,0,0,0]
[{"$nulls":4},"              专用设备购置",null,null,2.5,2.5,2.5,0,0,0,0,2.5,0,0,0,0,0,0,0,0]

{"sheet":"项目支出绩效目标表（本次下达）04-2","index":6,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,1,1,8],[3,1,3,8],[5,1,5,2]],"flags":["formulas_cached_only"]}
[]
[null,"预算04-2表"]
[]
[null,"项目支出绩效目标表（本次下达）"]
[]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站"]
[null,"单位名称．项目名称","项目目标","一级指标","二级指标","三级指标","指标值","绩效指标值设定依据及数据来源","说明"]
[null,"1","2","3","4","5","6","7","8"]

{"sheet":"项目支出绩效目标表（另文下达）04-3","index":7,"n_rows":16,"n_cols":9,"rows_kept":16,"merged":[[1,1,1,8],[3,1,3,8],[5,1,5,2],[9,1,15,1],[9,2,15,2]],"flags":["formulas_cached_only"]}
[]
[null,"预算04-3表"]
[]
[null,"项目支出绩效目标表（另文下达）"]
[]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站"]
[null,"单位名称．项目名称","项目目标","一级指标","二级指标","三级指标","指标值","绩效指标值设定依据及数据来源","说明"]
[null,"1","2","3","4","5","6","7","8"]
[null,"  云南省石油化工锅炉压力容器检测中心站"]
[null,"    检验工作日常经费","1、按照《中华人民共和国特种设备安全法》、《特种设备安全监察条例》及相关技术监察规程等法律法规的要求，2018年对化工行业内所属20家企业的特种设备进行定期检验，100%完成企业报检设备的检验，2018年预计完成检压力容器、压力管道、锅炉、安全阀共计1765台，，对发现的问题及时发出检验意见书，督促企业进行整改，避免特种设备发生安全事故所带来的直接、间接经济损失。从源头上消除了特种设备可能存在的不安全因素，为企业消除安全隐患提供保障.\n2、严格执行云南省物价局、财政厅云价收费[2013]94号“关于《云南省特种设备检验检测收费管理办法》（暂行）及《云南省特种设备检验检测收费标准》的通知”中收费标准，按照收费决算书开具发票送交被检单位，及时解决决算过程中的问题，收取检验费，预计2018年10月完成了2018年非税收入收费计划186万元，100%完成年初预算。\n3、规范检验检测项目的实施过程，加强检验检测现场的安全与质量管理，提高检验检测工作质量。保证检验人员有相应的资质和技能，及时组织检验人员进行换证、取证的培训，对检验设备（如射线机、磁粉探伤仪等）定期进行维护和维修，及时采购检验工作所需材料级防护用品（如胶片、着色剂、超声波探头等），确保检验检测质量的可靠。在资源条件的保证下，以持续改进为动力、研发科学先进的检测技术，制定合理的检验方案，满足检测工作需要。对检测检验方法进行规范管理，保证方法的科学性，有效地控制质量，确保检测检验结果的准确性。合理安排使用财政批复的行政事业性收费成本性支出补助经费，制定一定的节支增效措施控制检验成本开支。认真执行质量管理手册规定的程序，报告的内容、格式应符合相应技术法规、标准中规定的内容，检验报告出具时限满足“检规”要求。在检验检测服务过程中与客户进行充分沟通，在客户要求的时间内按时、按质完成检验工作，及时出具检验报告，报告出具合规率99%以上。定期或不定期对客户进行回访，了解客户对本站工作和服务质量的要求及意见，达到客户满意度100%。\n4、按预算要求建立了一套行之有效的项目决策机制，保证部门项目申报、审核、安排全过程公开、透明。并根据部门项目支出情况，制定完善项目资金管理办法，做到部门重点项目支出均有法可依。制定了一系列行之有效的管理制度并严格执行。","效益指标","经济效益指标","避免安全事故带来的经济损失","100%","单位绩效考核办法，云南省石油化工锅炉压力容器检测中心站质量手册","对化工行业内所属企业的特种设备进行定期检验，对发现的问题及时发出检验意见书，督促企业进行整改，避免特种设备发生安全事故所带来经济损失。预计避免特种设备发生安全事故所带来的直接经济损失约2000万元,间接经济损失约8000万元。从源头上消除了特种设备可能存在的不安全因素，为企业消除安全隐患提供保障."]
[{"$nulls":3},"产出指标","数量指标","2018年对化工行业内所属20家企业的报检设备检验完成率","1765台","单位绩效考核办法、检验工作计划","按照《中华人民共和国特种设备安全法》、《特种设备安全监察条例》及相关技术监察规程等法律法规的要求，对报检设备进行检验，保证所检特种设备安全运行2018年对化工行业内所属20家企业的约1765台特种设备进行定期检验，100%完成企业报检设备的检验。通过检验增强用户对特种设备安全使用的意识，促进特种设备安全运行。"]
[{"$nulls":3},"效益指标","社会效益指标","减少安全事故发生率","100%","单位绩效考核办法，检验工作计划","对检验过程中发现的问题及时发出检验意见书，督促企业进行整改，100%避免所检特种设备发生安全事故，从源头上消除了特种设备可能存在的不安全因素，为企业消除安全隐患提供保障."]
[{"$nulls":3},"产出指标","数量指标","2018年10月份完成非税收入收款计划186万元","186元","单位绩效考核办法，2018年工作计划、检验工作计划","收到受检单位的委托检验书后按压力容器定期检验规程等法律、法规的规定及时组织力量，认真安排检验任务，现场工作完成后30个工作日内出具检验报告并送达受检单位严格执行云南省物价局、财政厅云价收费[2013]94号“关于《云南省特种设备检验检测收费管理办法》（暂行）及《云南省特种设备检验检测收费标准》的通知”中收费标准，按照收费决算书开具发票送交被检单位，及时解决决算过程中的问题，收回检验费用"]
[{"$nulls":3},"产出指标","质量指标","检验报告和记录符合质量管理要求","100%","《云南省石油化工锅炉压力容器检测中心站质量手册》，《压力容器安全技术监察规程》、《压力管道安全技术监察规程》","认真执行质量管理手册规定的程序，按照《压力容器安全技术监察规程》、《压力管道安全技术监察规程》的要求出具检验报告，报告的内容、格式应符合相应技术法规、标准中规定的内容，全年不符合质量管理要求的检验报告和记录不超过1%"]
[{"$nulls":3},"产出指标","成本指标","项目资金的使用效率","100%","项目资金明细表，云南省石油化工锅炉压力容器检测中心站综合管理规章，云南省石油化工锅炉压力容器检测中心站差旅费管理办法","严格按照财政预算拨付的项目资金开展项目工作，项目预算明细表使用资金，本着厉行节约的原则，制定一定的节支增效措施控制检验成本开支，不超预算使用项目资金。"]
[{"$nulls":3},"满意度指标","服务对象满意度指标","客户满意度","100%","云南省石油化工锅炉压力容器检测中心站质量手册、单位绩效考核办法","在检验检测服务过程中与客户进行充分沟通，在客户要求的时间内按时、按质完成检验工作，检验报告出具时限满足“检规”要求时出具检验报告，定期或不定期对客户进行回访，了解客户对本站工作和服务质量的要求及意见，使客户满意度达到100%。"]

{"sheet":"上年结转支出预算表05","index":8,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[1,1,1,5],[2,1,2,5],[3,1,3,4]],"flags":["formulas_cached_only"]}
[]
[null,"预算05表"]
[null,"一般公共预算上年结转支出预算表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",{"$nulls":3},"单位:万元"]
[null,"类","款","项","单位名称（功能科目．项目）","一般公共预算上年结转"]
[null,"1","2","3","4","5"]
[{"$nulls":4},"合计"]

{"sheet":"政府性基金预算支出情况表06","index":9,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[1,1,1,7],[2,1,2,7],[3,1,3,4],[3,5,3,7],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
[]
[null,"预算06表"]
[null,"政府性基金预算支出情况表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",{"$nulls":3},"单位:万元"]
[null,"类","款","项","单位名称、功能科目","政府性基金预算支出"]
[{"$nulls":5},"小计","基本支出","项目支出"]
[null,"1","2","3","4","5","6","7"]
[{"$nulls":4},"合计"]

{"sheet":"政府采购预算表07","index":10,"n_rows":9,"n_cols":23,"rows_kept":9,"merged":[[0,1,0,22],[1,1,1,22],[2,1,2,7],[2,8,2,22],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,3,22],[4,8,6,8],[4,9,4,18],[4,19,4,22],[5,9,5,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22]],"flags":["formulas_cached_only"]}
[null,"预算07表"]
[null,"政府采购预算表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",{"$nulls":6},"单位：万元"]
[null,"预算项目","采购项目","采购目录","数量","计量单位","面向中小企业预留资金","基本支出/项目支出","资金来源"]
[{"$nulls":8},"合计","财政拨款",{"$nulls":9},"单位自筹"]
[{"$nulls":9},"一般公共预算",{"$nulls":7},"政府性基金","国有资本经营收益","小计","事业收入","事业单位经营收入","其他收入"]
[{"$nulls":9},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿","上年结转"]
[null,"1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22"]
[null,"合计"]

{"sheet":"政府购买服务预算表08","index":11,"n_rows":14,"n_cols":21,"rows_kept":14,"merged":[[1,19,1,20],[4,0,4,20],[5,19,5,20],[6,0,6,1],[8,0,11,0],[8,1,11,2],[8,3,11,3],[8,4,11,4],[8,5,8,20],[9,5,11,5],[9,6,9,15],[9,16,9,20],[10,6,10,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,19],[10,20,11,20],[12,1,12,2],[12,18,12,19],[13,1,13,2],[13,18,13,19]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":19},"预算08表"]
[]
[]
["政府购买服务预算表"]
[{"$nulls":19},"单位：万元"]
["单位名称：云南省石油化工锅炉压力容器检测中心站"]
[]
["预算项目","政府购买服务项目",null,"政府购买服务目录","基本支出/项目支出","资金来源"]
[{"$nulls":5},"合计","财政拨款",{"$nulls":9},"单位自筹"]
[{"$nulls":6},"公共财政预算",{"$nulls":7},"政府性基金","国有资本经营收益","小计","事业单位经营性收入","事业收入",null,"其他自有资金"]
[{"$nulls":6},"小计","本级财力\n安排","专项收入\n安排","执法办案\n补助","收费成本\n补偿","财政专户管理的教育收费","国有资源（资产）有偿使用收入成本补偿","上年结转"]
["1","2",null,"3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18",null,"19"]
["合计"]

{"sheet":"省对下转移支付预算表09-1","index":12,"n_rows":8,"n_cols":25,"rows_kept":8,"merged":[[1,1,1,24],[2,1,2,24],[3,1,3,4],[3,5,3,23],[4,1,5,1],[4,2,4,4],[4,5,4,23],[4,24,5,24]],"flags":["formulas_cached_only"]}
[]
[null,"预算09-1表"]
[null,"省对下转移支付预算表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站",{"$nulls":22},"单位:万元"]
[null,"单位名称（项目）","资金来源",null,null,"地区",{"$nulls":18},"备注"]
[null,null,"合计","一般公共预算","政府性基金","昆明","昭通","曲靖","玉溪","红河","文山","普洱","西双版纳","楚雄","大理","保山","德宏","丽江","怒江","迪庆","临沧","宣威","腾冲","镇雄"]
[null,"1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24"]
[null,"合计"]

{"sheet":"省对下转移支付绩效目标表09-2","index":13,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[0,1,0,8],[2,1,2,8],[4,1,4,2]],"flags":["formulas_cached_only"]}
[null,"预算09-2表"]
[]
[null,"省对下转移支付绩效目标表"]
[]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站"]
[null,"单位名称．项目名称","项目目标","一级指标","二级指标","三级指标","指标值","绩效指标值设定依据及数据来源","说明"]
[null,"1","2","3","4","5","6","7","8"]

{"sheet":"新增资产配置表10","index":14,"n_rows":11,"n_cols":9,"rows_kept":11,"merged":[[2,1,2,8],[3,5,3,8],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,8],[5,7,5,8],[6,7,6,8],[7,7,7,8],[8,7,8,8],[9,7,9,8],[10,7,10,8]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":8},"预算10表"]
[null,"新增资产配置表"]
[null,"单位名称：云南省石油化工锅炉压力容器检测中心站"]
[null,"单位名称.资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[null,"1","2","3","4","5","6","7"]
[null,"  云南省石油化工锅炉压力容器检测中心站",{"$nulls":3},8,null,31200]
[null,"      通用设备"," ","电话机","台",2,200,400]
[null,"      通用设备"," ","台式电脑","台",5,6000,30000]
[null,"      通用设备"," ","碎纸机","台",1,800,800]