{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表 ","4、部门支出总表（分类）","5、部门支出总表(按政府预算经济分类)","6、工资福利支出预算表","7、工资福利支出(按政府预算经济分类)","8、一般商品和服务支出预算表","9、一般商品和服务支出预算(按政府预算)","10、对个人和家庭的补助支出预算表","11、对个人和家庭的补助支出预算表(按政府预算)","12、财政拨款收支总表","13、一般预算拨款支出预算表","14、一般预算拨款基本支出预算表","15、一般预算拨款--工资福利支出预算表","16、一般预算拨款--工资福利支出预算表(按政府预算经济分类)","17、一般预算拨款--一般商品和服务支出预算表","18、一般预算拨款--一般商品和服务支出预算表(按政府预算)","19、一般预算拨款--对个人和家庭的补助支出预算表","20、一般预算拨款--对个人和家庭补助支出预算表(按政府预算)","21、支出预算项目明细表","22、政府性基金拨款支出预算表","23、政府性基金拨款支出预算表(按政府预算经济分类)","24、纳入专户管理的非税收入拨款支出预算表","25、纳入专户管理的非税收入拨款支出预算(按政府预算经济分类)","26、经费拔款支出预算表","27、经费拨款支出预算表(按政府预算经济分类)","28、“三公”经费预算公开表","29、部门（单位）整体支出预算绩效目标申报表","30、财政支出项目预算绩效目标申报表"],"not_rendered":{"external_links":1,"defined_names":60},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[1,0,1,7],[2,0,2,2],[3,2,3,7],[28,0,28,5]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表-01"]
["部门收支总表"]
["部门：岳阳县科学技术局\n",{"$nulls":6},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","功能分类科目","本年预算","部门预算经济分类","本年预算","政府预算经济分类","本年预算"]
["一、一般预算拨款(补助)",{"v":313.4,"d":"313.40"},"一、一般公共服务支出",null,"一、基本支出",{"v":243.4,"d":"243.40"},"一、机关工资福利支出",196.96]
["      经费拨款(补助)",{"v":313.4,"d":"313.40"},"二、国防支出",null,"      工资福利支出",196.96,"二、机关商品和服务支出",116.44]
["      纳入一般公共预算管理的非税收入拨款",null,"三、公共安全支出",null,"      商品和服务支出",46.44,"三、机关资本性支出（一）"]
["二、纳入专户管理的非税收入拨款",null,"四、教育支出",null,"      对个人和家庭的补助",null,"四、机关资本性支出（二）"]
["三、政府性基金拨款",null,"五、科学技术支出",{"v":313.4,"d":"313.40"},"二、项目支出",{"v":70,"d":"70.00"},"五、对事业单位经常性补助"]
["四、事业单位经营服务收入",null,"六、文化体育与传媒支出",null,"　　　专项商品和服务支出",{"v":70,"d":"70.00"},"六、对事业单位资本性补助"]
["五、上级补助收入",null,"七、社会保障和就业支出",null,"      对企业补助",null,"七、对企业补助"]
["六、附属单位上缴收入",null,"八、医疗卫生与计划生育支出",null,"      债务利息及费用支出",null,"八、对企业资本性支出"]
["七、其他收入",null,"九、节能环保支出",null,"      对社会保障基金补助",null,"九、对个人和家庭的补助"]
[null,null,"十、城乡社区支出",null,"      资本性支出(基本建设)",null,"十、对社会保障基金补助"]
[null,null,"十一、农林水支出",null,"      资本性支出",null,"十一、债务利息及费用支出"]
[null,null,"十二、交通运输支出",null,"      其他支出",null,"十二、债务还本支出"]
[null,null,"十三、资源勘探信息等支出",null,"三、事业单位经营支出",null,"十三、转移性支出"]
[null,null,"十四、商业服务业等支出",null,"四、对附属单位补助支出",null,"十四、预备费及预留"]
[null,null,"十五、国土海洋气象等支出",null,"五、上级上缴支出",null,"十五、其他支出"]
[null,null,"十六、住房保障支出"]
[null,null,"十七、粮油物资储备支出"]
[null,null,"十八、预备费"]
[null,null,"十九、其他支出"]
[null,null,"二十、债务还本支出"]
["本 年 收 入 合 计",{"v":313.4,"d":"313.40"},"本　年　支　出　合　计",{"v":313.4,"d":"313.40"},"本　年　支　出　合　计",{"v":313.4,"d":"313.40"},"本  年  支  出  合  计",{"v":313.4,"d":"313.40"}]
["八、上年结转"]
["收  入  总  计",{"v":313.4,"d":"313.40"},"支  出  总  计",{"v":313.4,"d":"313.40"},"支  出  总  计",{"v":313.4,"d":"313.40"},"支  出  总  计",{"v":313.4,"d":"313.40"}]

{"sheet":"2、部门收入总表","index":1,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[1,0,1,12],[2,0,2,2],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"表-02"]
["部门收入总表"]
["部门：岳阳县科学技术局\n",{"$nulls":10},"单位：万元"]
["单位代码","单位名称","合计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
[{"$nulls":3},"小计","经费拨款","纳入预算管理的非税收入拨款"]
["**","**",1,2,3,4,5,6,7,8,9,10,11]
["yyx035","岳阳县科技局",{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"}]

{"sheet":"3、部门支出总表 ","index":2,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[2,14,2,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"表-03"]
["部门支出总表"]
["部门：岳阳县科学技术局\n",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["类","款","项",{"$nulls":3},"小计","经费拨款","纳入预算管理的非税收入拨款"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11]
[{"$nulls":3},"yyx035","合计",{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"}]
["206",null,null,"yyx035","科学技术支出",{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"}]
["206","01",null,"yyx035","  科学技术管理事务",{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"}]
["206","01","01","yyx035","    行政运行",{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"}]

{"sheet":"4、部门支出总表（分类）","index":3,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-04"]
["部门支出总表（分类）"]
["部门：岳阳县科学技术局\n",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
[{"$nulls":3},"yyx035","合计",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206",null,null,"yyx035","科学技术支出",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206","01",null,"yyx035","  科学技术管理事务",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206","01","01","yyx035","    行政运行",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]

{"sheet":"5、部门支出总表(按政府预算经济分类)","index":4,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-05"]
["部门支出总表(按政府预算经济分类)"]
["部门：岳阳县科学技术局",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"yyx035","合计",{"v":313.4,"d":"313.40"},196.96,116.44]
["206",null,null,"yyx035","科学技术支出",{"v":313.4,"d":"313.40"},196.96,116.44]
["206","01",null,"yyx035","  科学技术管理事务",{"v":313.4,"d":"313.40"},196.96,116.44]
["206","01","01","yyx035","    行政运行",{"v":313.4,"d":"313.40"},196.96,116.44]

{"sheet":"6、工资福利支出预算表","index":5,"n_rows":11,"n_cols":27,"rows_kept":11,"merged":[[1,0,1,26],[2,0,2,4],[2,25,2,26],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[3,14,3,21],[3,22,5,22],[3,23,3,26],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"表-06"]
["工资福利支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":24},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","工资性支出",{"$nulls":7},"社会保障缴费",{"$nulls":7},"住房公积金","其他工资福利支出"]
["类","款","项",{"$nulls":3},"合计","基本工资","基本工资提标","规范性公务员津补贴","特殊岗位津贴","津贴补贴提标","绩效工资","绩效工资提标","合计","机关事业单位基本养老保险缴费","职工基本医疗保险缴费","公务员医疗补助缴费","生育保险","工伤保险","残疾人保障金","医疗费",null,"合计","定额补助","工勤人员经费","其他工资福利支出"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[{"$nulls":3},"yyx035","合计",196.96,{"v":144.6,"d":"144.60"},80.16,null,41.64,null,null,{"v":22.8,"d":"22.80"},null,31.06,19.49,9.13,1.22,null,1.22,null,null,14.62,6.68,null,null,6.68]
["206",null,null,"yyx035","科学技术支出",196.96,{"v":144.6,"d":"144.60"},80.16,null,41.64,null,null,{"v":22.8,"d":"22.80"},null,31.06,19.49,9.13,1.22,null,1.22,null,null,14.62,6.68,null,null,6.68]
["206","01",null,"yyx035","  科学技术管理事务",196.96,{"v":144.6,"d":"144.60"},80.16,null,41.64,null,null,{"v":22.8,"d":"22.80"},null,31.06,19.49,9.13,1.22,null,1.22,null,null,14.62,6.68,null,null,6.68]
["206","01","01","yyx035","    行政运行",196.96,{"v":144.6,"d":"144.60"},80.16,null,41.64,null,null,{"v":22.8,"d":"22.80"},null,31.06,19.49,9.13,1.22,null,1.22,null,null,14.62,6.68,null,null,6.68]

{"sheet":"7、工资福利支出(按政府预算经济分类)","index":6,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,0,2,3],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-07"]
["工资福利支出(按政府预算经济分类)"]
["部门：岳阳县科学技术局",{"$nulls":11},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称","合计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"\n小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","\n小计","工资福利支出","其他对事业单位补助"]
[]
[{"$nulls":3},"yyx035","合计",196.96,196.96,{"v":144.6,"d":"144.60"},31.06,14.62,6.68]
["206",null,null,"yyx035","科学技术支出",196.96,196.96,{"v":144.6,"d":"144.60"},31.06,14.62,6.68]
["206","01",null,"yyx035","  科学技术管理事务",196.96,196.96,{"v":144.6,"d":"144.60"},31.06,14.62,6.68]
["206","01","01","yyx035","    行政运行",196.96,196.96,{"v":144.6,"d":"144.60"},31.06,14.62,6.68]

{"sheet":"8、一般商品和服务支出预算表","index":7,"n_rows":11,"n_cols":26,"rows_kept":11,"merged":[[0,24,0,25],[1,0,1,25],[2,0,2,4],[2,5,2,10],[2,24,2,25],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"表-08"]
["一般商品和服务支出预算表"]
["部门：岳阳县科学技术局",{"$nulls":4},"\n",{"$nulls":18},"单位:万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","办公费","印刷费","水费","电费","邮电费","物业管理费","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","公务交通补贴","其他交通费用","离退休公用支出","离退休党建经费","其他"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[{"$nulls":3},"yyx035","合计",46.44,1.71,0.38,0.29,1.14,{"v":1.9,"d":"1.90"},1.33,2.28,{"v":5,"d":"5.00"},0.38,{"v":1,"d":"1.00"},0.67,{"v":3.9,"d":"3.90"},{"v":10,"d":"10.00"},null,null,{"v":7,"d":"7.00"},{"v":3.5,"d":"3.50"},null,{"v":5,"d":"5.00"},0.96]
["206",null,null,"yyx035","科学技术支出",46.44,1.71,0.38,0.29,1.14,{"v":1.9,"d":"1.90"},1.33,2.28,{"v":5,"d":"5.00"},0.38,{"v":1,"d":"1.00"},0.67,{"v":3.9,"d":"3.90"},{"v":10,"d":"10.00"},null,null,{"v":7,"d":"7.00"},{"v":3.5,"d":"3.50"},null,{"v":5,"d":"5.00"},0.96]
["206","01",null,"yyx035","  科学技术管理事务",46.44,1.71,0.38,0.29,1.14,{"v":1.9,"d":"1.90"},1.33,2.28,{"v":5,"d":"5.00"},0.38,{"v":1,"d":"1.00"},0.67,{"v":3.9,"d":"3.90"},{"v":10,"d":"10.00"},null,null,{"v":7,"d":"7.00"},{"v":3.5,"d":"3.50"},null,{"v":5,"d":"5.00"},0.96]
["206","01","01","yyx035","    行政运行",46.44,1.71,0.38,0.29,1.14,{"v":1.9,"d":"1.90"},1.33,2.28,{"v":5,"d":"5.00"},0.38,{"v":1,"d":"1.00"},0.67,{"v":3.9,"d":"3.90"},{"v":10,"d":"10.00"},null,null,{"v":7,"d":"7.00"},{"v":3.5,"d":"3.50"},null,{"v":5,"d":"5.00"},0.96]

{"sheet":"9、一般商品和服务支出预算(按政府预算)","index":8,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[1,0,1,19],[2,0,2,3],[2,18,2,19],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[3,17,3,19],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表-09"]
["一般商品和服务支出预算(按政府预算)"]
["部门：岳阳县科学技术局\n",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
[{"$nulls":6},"小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国(境费用","公务用车运行维护费","维修(护费","其他商品和服务支出","小计","商品和服务支出","其他对事业单位补助"]
["类","款","项"]
[{"$nulls":3},"yyx035","合计",116.44,116.44,1.71,{"v":1,"d":"1.00"},0.67,null,{"v":45,"d":"45.00"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},null,0.38,58.78]
["206",null,null,"yyx035","科学技术支出",116.44,116.44,1.71,{"v":1,"d":"1.00"},0.67,null,{"v":45,"d":"45.00"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},null,0.38,58.78]
["206","01",null,"yyx035","  科学技术管理事务",116.44,116.44,1.71,{"v":1,"d":"1.00"},0.67,null,{"v":45,"d":"45.00"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},null,0.38,58.78]
["206","01","01","yyx035","    行政运行",116.44,116.44,1.71,{"v":1,"d":"1.00"},0.67,null,{"v":45,"d":"45.00"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},null,0.38,58.78]

{"sheet":"10、对个人和家庭的补助支出预算表","index":9,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[1,0,1,11],[2,0,2,4],[2,10,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[8,0,8,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表-10"]
["对个人和家庭的补助支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":9},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","总计","离退休费","离休生活补贴","老干费","医疗费补助","助学金","其他"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7]
[{"$nulls":5},"无"]
["说明：2021年未安排对个人和家庭的补助支出预算，故本表无数据"]

{"sheet":"11、对个人和家庭的补助支出预算表(按政府预算)","index":10,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[1,0,1,10],[2,0,2,3],[2,9,2,10],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[7,0,7,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表-11"]
["对个人和家庭的补助支出预算表（按政府预算）"]
["部门：岳阳县科学技术局\n",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","对个人和家庭的补助"]
["类","款","项",null,null,"小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助"]
[]
["**","**","**",null,null,"无"]
["说明：2021年未安排对个人和家庭的补助支出预算，故本表无数据"]

{"sheet":"12、财政拨款收支总表","index":11,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[1,0,1,5],[2,0,2,3],[26,0,26,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表-12"]
["财政拨款收支总表"]
["部门：岳阳县科学技术局\n",{"$nulls":4},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","合计","一般公共预算","政府性基金预算"]
["一、一般公共预算拨款",{"v":313.4,"d":"313.40"},"一、一般公共服务支出"]
["      经费拨款",null,"二、国防支出"]
["      纳入一般公共预算管理的非税收入拨款",null,"三、公共安全支出"]
["二、政府性基金拨款",null,"四、教育支出"]
[null,null,"五、科学技术支出",{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"}]
[null,null,"六、文化体育与传媒支出"]
[null,null,"七、社会保障和就业支出"]
[null,null,"八、医疗卫生与计划生育支出"]
[null,null,"九、节能环保支出"]
[null,null,"十、城乡社区支出"]
[null,null,"十一、农林水支出"]
[null,null,"十二、交通运输支出"]
[null,null,"十三、资源勘探信息等支出"]
[null,null,"十四、商业服务业等支出"]
[null,null,"十五、国土海洋气象等支出"]
[null,null,"十六、住房保障支出"]
[null,null,"十七、粮油物资储备支出"]
[null,null,"十八、预备费"]
[null,null,"十九、其他支出"]
[null,null,"二十、债务还本支出"]
["本 年 收 入 合 计",{"v":313.4,"d":"313.40"},"本　年　支　出　合　计",{"v":313.4,"d":"313.40"},{"v":313.4,"d":"313.40"}]

{"sheet":"13、一般预算拨款支出预算表","index":12,"n_rows":11,"n_cols":19,"rows_kept":11,"merged":[[1,0,1,18],[2,0,2,4],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,18,5,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"表-13"]
["一般预算拨款支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":17},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","\n总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"yyx035","合计",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206",null,null,"yyx035","科学技术支出",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206","01",null,"yyx035","  科学技术管理事务",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206","01","01","yyx035","    行政运行",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]

{"sheet":"14、一般预算拨款基本支出预算表","index":13,"n_rows":11,"n_cols":9,"rows_kept":11,"merged":[[1,0,1,8],[2,0,2,4],[3,3,5,3],[3,4,5,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"表-14"]
["一般预算拨款基本支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":7},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","基本支出"]
["类","款","项",null,null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
[]
["**","**","**","**","**",2,3,4,5]
[{"$nulls":3},"yyx035","合计",{"v":243.4,"d":"243.40"},196.96,46.44]
["206",null,null,"yyx035","科学技术支出",{"v":243.4,"d":"243.40"},196.96,46.44]
["206","01",null,"yyx035","  科学技术管理事务",{"v":243.4,"d":"243.40"},196.96,46.44]
["206","01","01","yyx035","    行政运行",{"v":243.4,"d":"243.40"},196.96,46.44]

{"sheet":"15、一般预算拨款--工资福利支出预算表","index":14,"n_rows":10,"n_cols":27,"rows_kept":10,"merged":[[1,0,1,26],[2,0,2,4],[2,25,2,26],[3,5,4,5],[3,6,3,13],[3,14,3,21],[3,22,4,22],[3,23,3,26]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"表-15"]
["一般预算拨款——工资福利支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":24},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","工资性支出",{"$nulls":7},"社会保障缴费",{"$nulls":7},"住房公积金","其他工资福利支出"]
["类","款","项",{"$nulls":3},"合计","基本工资","基本工资提标","规范性公务员津补贴","特殊岗位津贴","津贴补贴提标","绩效工资","绩效工资提标","合计","机关事业单位基本养老保险缴费","职工基本医疗保险缴费","公务员医疗补助缴费","生育保险","工伤保险","残疾人保障金","医疗费",null,"合计","定额补助","工勤人员经费","其他工资福利支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[{"$nulls":3},"yyx035","合计",196.96,{"v":144.6,"d":"144.60"},80.16,null,41.64,null,null,{"v":22.8,"d":"22.80"},null,31.06,19.49,9.13,1.22,null,1.22,null,null,14.62,6.68,null,null,6.68]
["206",null,null,"yyx035","科学技术支出",196.96,{"v":144.6,"d":"144.60"},80.16,null,41.64,null,null,{"v":22.8,"d":"22.80"},null,31.06,19.49,9.13,1.22,null,1.22,null,null,14.62,6.68,null,null,6.68]
["206","01",null,"yyx035","  科学技术管理事务",196.96,{"v":144.6,"d":"144.60"},80.16,null,41.64,null,null,{"v":22.8,"d":"22.80"},null,31.06,19.49,9.13,1.22,null,1.22,null,null,14.62,6.68,null,null,6.68]
["206","01","01","yyx035","    行政运行",196.96,{"v":144.6,"d":"144.60"},80.16,null,41.64,null,null,{"v":22.8,"d":"22.80"},null,31.06,19.49,9.13,1.22,null,1.22,null,null,14.62,6.68,null,null,6.68]

{"sheet":"16、一般预算拨款--工资福利支出预算表(按政府预算经济分类)","index":15,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,0,2,4],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-16"]
["一般预算拨款——工资福利支出预算表(按政府预算经济分类)"]
["部门：岳阳县科学技术局\n",{"$nulls":11},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称","合计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"\n小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","\n小计","工资福利支出","其他对事业单位补助"]
[]
[{"$nulls":3},"yyx035","合计",196.96,196.96,{"v":144.6,"d":"144.60"},31.06,14.62,6.68]
[206,null,null,"yyx035","科学技术支出",196.96,196.96,{"v":144.6,"d":"144.60"},31.06,14.62,6.68]
[206,"01",null,"yyx035","  科学技术管理事务",196.96,196.96,{"v":144.6,"d":"144.60"},31.06,14.62,6.68]
[206,"01","01","yyx035","    行政运行",196.96,196.96,{"v":144.6,"d":"144.60"},31.06,14.62,6.68]

{"sheet":"17、一般预算拨款--一般商品和服务支出预算表","index":16,"n_rows":11,"n_cols":26,"rows_kept":11,"merged":[[0,23,0,25],[1,0,1,25],[2,0,2,3],[2,4,2,6],[2,23,2,25],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"表-17"]
["一般预算拨款——一般商品和服务支出预算表"]
["部门：岳阳县科学技术局",{"$nulls":22},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","办公费","印刷费","水费","电费","邮电费","物业管理费","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","公务交通补贴","其他交通费用","离退休公用支出","离退休党建经费","其他"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[{"$nulls":3},"yyx035","合计",46.44,1.71,0.38,0.29,1.14,{"v":1.9,"d":"1.90"},1.33,2.28,{"v":5,"d":"5.00"},0.38,{"v":1,"d":"1.00"},0.67,{"v":3.9,"d":"3.90"},{"v":10,"d":"10.00"},null,null,{"v":7,"d":"7.00"},{"v":3.5,"d":"3.50"},null,{"v":5,"d":"5.00"},0.96]
[206,null,null,"yyx035","科学技术支出",46.44,1.71,0.38,0.29,1.14,{"v":1.9,"d":"1.90"},1.33,2.28,{"v":5,"d":"5.00"},0.38,{"v":1,"d":"1.00"},0.67,{"v":3.9,"d":"3.90"},{"v":10,"d":"10.00"},null,null,{"v":7,"d":"7.00"},{"v":3.5,"d":"3.50"},null,{"v":5,"d":"5.00"},0.96]
[206,"01",null,"yyx035","  科学技术管理事务",46.44,1.71,0.38,0.29,1.14,{"v":1.9,"d":"1.90"},1.33,2.28,{"v":5,"d":"5.00"},0.38,{"v":1,"d":"1.00"},0.67,{"v":3.9,"d":"3.90"},{"v":10,"d":"10.00"},null,null,{"v":7,"d":"7.00"},{"v":3.5,"d":"3.50"},null,{"v":5,"d":"5.00"},0.96]
[206,"01","01","yyx035","    行政运行",46.44,1.71,0.38,0.29,1.14,{"v":1.9,"d":"1.90"},1.33,2.28,{"v":5,"d":"5.00"},0.38,{"v":1,"d":"1.00"},0.67,{"v":3.9,"d":"3.90"},{"v":10,"d":"10.00"},null,null,{"v":7,"d":"7.00"},{"v":3.5,"d":"3.50"},null,{"v":5,"d":"5.00"},0.96]

{"sheet":"18、一般预算拨款--一般商品和服务支出预算表(按政府预算)","index":17,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[1,0,1,19],[2,0,2,4],[2,18,2,19],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[3,17,3,19],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表-18"]
["一般预算拨款——一般商品和服务支出预算表（按政府预算）"]
["部门：岳阳县科学技术局\n",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
[{"$nulls":6},"小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国(境费用","公务用车运行维护费","维修(护费","其他商品和服务支出","小计","商品和服务支出","其他对事业单位补助"]
["类","款","项"]
[{"$nulls":3},"yyx035","合计",116.44,116.44,1.71,{"v":1,"d":"1.00"},0.67,null,{"v":45,"d":"45.00"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},null,0.38,58.78]
[206,null,null,"yyx035","科学技术支出",116.44,116.44,1.71,{"v":1,"d":"1.00"},0.67,null,{"v":45,"d":"45.00"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},null,0.38,58.78]
[206,"01",null,"yyx035","  科学技术管理事务",116.44,116.44,1.71,{"v":1,"d":"1.00"},0.67,null,{"v":45,"d":"45.00"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},null,0.38,58.78]
[206,"01","01","yyx035","    行政运行",116.44,116.44,1.71,{"v":1,"d":"1.00"},0.67,null,{"v":45,"d":"45.00"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},null,0.38,58.78]

{"sheet":"19、一般预算拨款--对个人和家庭的补助支出预算表","index":18,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[1,0,1,11],[2,9,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[8,0,8,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表-19"]
["一般预算拨款——对个人和家庭的补助支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","总计","离退休费","离休生活补贴","老干费","医疗费补助","助学金","其他"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,3,4,5,null,6]
[{"$nulls":5},"无"]
["说明：2021年未安排对个人和家庭的补助支出预算，故本表无数据"]

{"sheet":"20、一般预算拨款--对个人和家庭补助支出预算表(按政府预算)","index":19,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[1,0,1,10],[2,0,2,4],[2,9,2,10],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[7,0,7,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表-20"]
["一般预算拨款——对个人和家庭的补助支出预算表（按政府预算）"]
["部门：岳阳县科学技术局\n",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","对个人和家庭的补助"]
["类","款","项",null,null,"小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助"]
[]
[{"$nulls":5},"无"]
["说明：2021年未安排对个人和家庭的补助支出预算，故本表无数据"]

{"sheet":"21、支出预算项目明细表","index":20,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-21"]
["支出预算项目明细表"]
["部门：岳阳县科学技术局\n",{"$nulls":12},"单位：万元"]
["功能科目编码","功能科目名称","单位名称（项目名称）","总  计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
[{"$nulls":4},"小计","经费拨款","纳入预算管理的非税收入拨款"]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11]
[206,"科学技术支出","岳阳县科技创新服务平台建设项目",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
[20604,"  技术研究与开发","岳阳县科技创新服务平台建设项目",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
[2060499,"   其他技术研究与开发支出","岳阳县科技创新服务平台建设项目",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]

{"sheet":"22、政府性基金拨款支出预算表","index":21,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[8,0,8,6]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-22"]
["政府性基金拨款支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":5},"无"]
["说明：2021年未安排对政府性基金拨款支出预算，故本表无数据"]

{"sheet":"23、政府性基金拨款支出预算表(按政府预算经济分类)","index":22,"n_rows":8,"n_cols":21,"rows_kept":8,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[7,0,7,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-23"]
["政府性基金拨款支出预算表(按政府预算经济分类)"]
["部门：岳阳县科学技术局\n",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":5},"无"]
["说明：2021年未安排对政府性基金拨款支出预算，故本表无数据"]

{"sheet":"24、纳入专户管理的非税收入拨款支出预算表","index":23,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,6,3,9],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[8,0,8,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-24"]
["纳入专户管理的非税收入拨款支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":5},"无"]
["说明：2021年未安排对纳入专户管理的非税收入拨款支出预算，故本表无数据"]

{"sheet":"25、纳入专户管理的非税收入拨款支出预算(按政府预算经济分类)","index":24,"n_rows":8,"n_cols":21,"rows_kept":8,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[7,0,7,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-25"]
["纳入专户管理的非税收入拨款支出预算表(按政府预算经济分类)"]
["部门：岳阳县科学技术局\n",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":5},"无"]
["说明：2021年未安排对纳入专户管理的非税收入拨款支出预算，故本表无数据"]

{"sheet":"26、经费拔款支出预算表","index":25,"n_rows":11,"n_cols":22,"rows_kept":11,"merged":[[1,0,1,21],[2,0,2,4],[2,7,2,10],[2,20,2,21],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,18,3,21],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"表-26"]
["经费拨款支出预算表"]
["部门：岳阳县科学技术局\n",{"$nulls":19},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"附:一般预算拨款(补助)拨付方式"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出","合计","下单位","审批专款","财政代扣"]
[{"$nulls":5},"总  计"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$nulls":3},"yyx035","合计",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206",null,null,"yyx035","科学技术支出",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206","01",null,"yyx035","  科学技术管理事务",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
["206","01","01","yyx035","    行政运行",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},196.96,46.44,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]

{"sheet":"27、经费拨款支出预算表(按政府预算经济分类)","index":26,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-27"]
["经费拨款支出预算表(按政府预算经济分类)"]
["部门：岳阳县科学技术局\n",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"yyx035","合计",{"v":313.4,"d":"313.40"},196.96,116.44]
["206",null,null,"yyx035","科学技术支出",{"v":313.4,"d":"313.40"},196.96,116.44]
["206","01",null,"yyx035","  科学技术管理事务",{"v":313.4,"d":"313.40"},196.96,116.44]
["206","01","01","yyx035","    行政运行",{"v":313.4,"d":"313.40"},196.96,116.44]

{"sheet":"28、“三公”经费预算公开表","index":27,"n_rows":8,"n_cols":15,"rows_kept":8,"merged":[[1,0,1,14],[2,0,2,2],[3,0,5,0],[3,1,3,7],[3,8,3,14],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"表-28"]
["“三公”经费预算公开表"]
["部门：岳阳县科学技术局\n",{"$nulls":13},"单位：万元"]
["单位名称\n","上年\"三公\"经费预算支出",{"$nulls":6},"本年\"三公\"经费预算支出"]
[null,"合计","公务接待费","因公出国（境）费","公务用车购置","公务用车运行维护费","其他交通工具购置","其他交通费用","合计","公务接待费","因公出国（境）费","公务用车购置","公务用车运行维护费","其他交通工具购置","其他交通费用"]
[]
["**",7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["岳阳县科学技术局",{"v":12.4,"d":"12.40"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},{"$nulls":3},{"v":3.5,"d":"3.50"},{"v":12.4,"d":"12.40"},{"v":3.9,"d":"3.90"},{"v":5,"d":"5.00"},{"$nulls":3},{"v":3.5,"d":"3.50"}]

{"sheet":"29、部门（单位）整体支出预算绩效目标申报表","index":28,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[1,0,1,8],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[3,6,4,6],[3,7,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"表-29"]
["部门(单位)整体支出预算绩效目标申报表"]
["部门：岳阳县科学技术局\n",{"$nulls":7},"单位：万元"]
["单位编码","单位名称","年度预算申请资金",null,null,"部门职能职责概述","年度整体绩效目标","年度整体绩效指标"]
[null,null,"总额","基本支出","项目支出",null,null,"产出指标","效益指标"]
["**","**","**","**","**","**","**","**","**"]
["yyx035","岳阳县科技局",{"v":313.4,"d":"313.40"},{"v":243.4,"d":"243.40"},{"v":70,"d":"70.00"},"负责制订全县科学技术发展总体规划，编制并组织实施全县科技发展中长期规划和年度计划；实施科技兴县战略，合理配置科技资源；组织实施国家和省、市、县制订的科技计划项目；负责全县技术市场和科技咨询服务工作；负责全县科学技术知识普及工作；主管全县科技成果的鉴定、登记、奖励等工作。","目标1：争取全年预算申请到位和下达数量达到100%，三公经费变动率≤0目标2：社会效益、经济效益、生态效益、可持续影响和社会公众满意度达到预期目标目标3：降低自主创新成本，促进和完善全县经济快速发展技术创新体系建设","质量目标：固定资产利用率100%。进度目标：创新发展科技政策服务平台与高新技术产业创新发展平台2个。成本目标：财政支出绩效目标313.4万元。","社会效益（指标）：把握科技发展的新形势，及时掌握科技动态，立足于掌握竞争信息的主动权，为企业发展提供指导、帮助和服务，效益明显。经济效益（指标）：以科技信息为引领，引导企业实施科技创新，引进先进技术和工艺，通过产学研合作等多种途径，着力于转移技术的集成创新服务，加速成果转化，效益明显。生态效益（指标）：所指导服务的企业、产业实现低碳、环保、绿色、安全发展达标。可持续影响（指标）：所指导的企业、产业利用高新科技全面实现可持续发展不断加强。社会公众或服务对象满意度：服务对象满意度指标在98%以上"]

{"sheet":"30、财政支出项目预算绩效目标申报表","index":29,"n_rows":7,"n_cols":14,"rows_kept":7,"merged":[[1,0,1,13],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-30"]
["财政支出项目预算绩效目标申报表"]
["部门：岳阳县科学技术局\n",{"$nulls":12},"单位：万元"]
["单位编码","单位名称","项目名称","项目属性","项目资金",null,"项目立项依据","项目保障措施","项目年度实施进度计划","项目长期绩效目标","项目年度绩效目标","项目年度产出指标","项目绩效指标","其他说明的问题"]
[{"$nulls":4},"总计","其中：财政拨款"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
["yyx035","岳阳县科技局","岳阳县科技创新服务平台建设项目","行政事业类",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},"1.项目立项依据：服务全面建成小康社会，健全和完善全县经济快速发展技术创新体系建设。2.项目申报的可行性：提高全县科技基础条件的装备水平和资源的利用率，提高自主创新能力，具有极其重要的意义。3.项目申报的必要性：进一步提高我县科技财政投入的产出效率，提升科技成果转化水平、产业化，为我县贯彻落实“四个全面”战略和全面建成小康社会提供有力的科技支撑。","认真落实岗位责任制。通过建立创新发展科技政策服务平台，使其成为一个创新、开放、共享的全县专业化科技信息公共服务系统，围绕县域经济主导产业开展信息服务和科技咨询，大力推进产学研合作，提高自主创新和合作创新能力水平，加速推动科技成果产业化","2021.1-2021.12有效整合和提升县内外科技资源，建立和完善科技资源条件共享机制，搭建科技创新服务平台","1、通过建立创新发展科技政策服务平台，使其成为一个创新、开放、共享的全县专业化科技信息公共服务系统。2、通过建立高新技术产业创新发展平台，构建战略性新兴产业和高新技术政策共享、信息交融、技术创新、产业拓展、品牌创建、经济高效、生态环保的县域经济发展产业先导群。","1、全力争取科技项目资金与研发奖补资金。及时关注省市网站申报通知，加强项目申报与研发奖补资金申报指导。全年争取国家、省、市科技项目资金200万元以上；研发投入奖补资金200万元以上。\n2、围绕产业链补强创新链，积极打造省市科技创新平台，力争争取省市工程技术研究中心、科技企业孵化器、众创空间、星创天地等平台认定1家以上。\n3、积极培育科技创新创业人才团队。推动大众创业、万众创新，进一步增强企业自主创新能力，积极培养一批高层次企业创新创业团队，认定省市科技创新创业人才团队1个以上。\n4、争取省科技奖及兑现2020年县级科技奖励。积极申报省技术发明奖、省科学技术进步奖、省科学技术创新团队奖等。主动向县政府汇报请示，争取全面兑现2020年度关于科技创新方面的各种奖励政策，并健全完善科技创新奖励机制，努力调动全县经济主体科技创新的积极性。\n5、完成其他科技业务指标任务。包括高新技术企业总量、技术合同交易额、财政科技支出等。其中，高新技术企业新增3家以上，全县高新技术企业总量达到38家以上。\n6、做好科技专家服务团和科技特派员工作。进一步扩大专家团服务行业范畴，不断壮大科技专家队伍，创新服务方式方法，争取实质性工作成效。做好科技专家服务团成员与科技特派员的有机结合，找准工作结合点，积极开展科技特派员工作。\n7、加强党的建设、党风廉政建设和干部队伍建设。以党建工作为统领，切实加强党风廉政建设，努力打造一支作风优良、纪律严明、敢于担当的干部队伍。\n8、完成县委县政府下达的基础工作及中心工作任务。","数量目标（指标）：创新发展科技政策服务平台30万元，高新技术产业创新发展平台40万元。质量目标（指标）：科技成果转化率达标。时效目标（指标）：创新发展科技政策服务平台1年，高新技术产业创新发展平台1年。成本目标（指标）：建立创新发展科技政策服务平台30万元，建立高新技术产业创新发展平台40万元。","经济效益（指标）：以科技信息为引领，引导企业实施科技创新，引进先进技术和工艺，通过产学研合作等多种途径，着力于转移技术的集成创新服务，加速成果转化，效益明显。社会效益（指标）：把握科技发展的新形势，及时掌握科技动态，立足于掌握竞争信息的主动权，为企业发展提供指导、帮助和服务，效益明显。环境效益（指标）：所指导服务的企业、产业实现低碳、环保、绿色、安全发展达标。可持续影响（指标）：所指导的企业、产业利用高新科技全面实现可持续发展不断加强。服务对象满意度：服务对象满意度指标在98%以上"]