{"text_format":"3","workbook":"xls","n_sheets":18,"sheets":["财务收支预算总表01-1","部门收入预算表01-2","部门支出预算表01-3","财政拨款收支预算总表02-1","一般公共预算支出预算表02-2","财政拨款支出明细表（按经济科目分类）02-3","一般公共预算“三公”经费支出预算表03","基本支出预算表04","项目支出预算表05-1","项目支出绩效目标表（本次下达）05-2","项目支出绩效目标表（另文下达）05-3","政府性基金预算支出预算表06"," 国有资本经营预算支出表07","部门政府采购预算表08","部门政府购买服务预算表09","县对下转移支付预算表10-1","县对下转移支付绩效目标表10-2","新增资产配置表11"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财务收支预算总表01-1","index":0,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01-1表"]
["财务收支预算总表"]
["单位名称： 师宗县大舍中学",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2022年预算数","项目（按功能分类）","2022年预算数"]
[]
["一、一般公共预算拨款收入",676.81,"一、一般公共服务支出"]
["二、政府性基金预算拨款收入",null,"二、外交支出"]
["三、国有资本经营预算拨款收入",null,"三、国防支出"]
["四、财政专户管理资金收入",null,"四、公共安全支出"]
["五、单位资金收入",null,"五、教育支出",508.04]
["（一）事业收入",null,"六、科学技术支出"]
["（二）事业单位经营收入",null,"七、文化旅游体育与传媒支出"]
["（三）上级补助收入",null,"八、社会保障和就业支出",{"v":75.38000000000001,"d":"75.38"}]
["（四）附属单位上缴收入",null,"九、卫生健康支出",44.02]
["（五）其他收入",null,"十、节能环保支出"]
[null,null,"十一、城乡社区支出"]
[null,null,"十二、农林水支出"]
[null,null,"十三、交通运输支出"]
[null,null,"十四、资源勘探工业信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、自然资源海洋气象等支出"]
[null,null,"十九、住房保障支出",49.37]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、灾害防治及应急管理支出"]
[null,null,"二十二、预备费"]
[null,null,"二十三、其他支出"]
["本年收入合计",676.81,"本年支出合计",{"v":676.8100000000001,"d":"676.81"}]
["上年结转结余",null,"年终结转结余"," "]
["收  入  总  计",676.81,"支 出 总 计",{"v":676.8100000000001,"d":"676.81"}]

{"sheet":"部门收入预算表01-2","index":1,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,3],[2,18,2,19],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,13],[3,14,3,19],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,13],[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"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称： 师宗县大舍中学",{"$nulls":17},"单位:万元","单位:万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":10},"上年结转结余"]
[{"$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","财政专户管理资金","单位资金",{"$nulls":5},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金","单位资金"]
[{"$nulls":8},"小计","事业收入","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"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[105004,"  师宗县体育中学",676.81,676.81,676.81,"","","","","","","","","","",""]
[null,"  "]
["合计",null,676.81,676.81,676.81,"","","","","","","","","","",""]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":22,"n_cols":17,"rows_kept":22,"merged":[[0,15,0,16],[1,0,1,16],[2,0,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6],[3,7,3,9],[3,10,4,10],[3,11,3,16],[21,0,21,1]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算01-3表"]
[" 部门支出预算表"]
["单位名称： 师宗县大舍中学",{"$nulls":15},"单位:万元"]
["功能科目编码","功能科目名称","合计","基本支出",null,"项目支出",null,"财政拨款",null,null,"财政专户管理的支出","单位资金"]
[{"$nulls":3},"合计","其中：财政拨款","合计","其中：财政拨款","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业支出","事业单位\n经营支出","上级补助支出","附属单位补助支出","其他支出"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["205","教育支出",508.04,508.04,508.04,null,null,508.04]
["20502","  普通教育",508.04,508.04,508.04,null,null,508.04]
["2050203","    初中教育",508.04,508.04,508.04,null,null,508.04]
["208","社会保障和就业支出",{"v":75.38000000000001,"d":"75.38"},{"v":75.38000000000001,"d":"75.38"},{"v":75.38000000000001,"d":"75.38"},null,null,{"v":75.38000000000001,"d":"75.38"}]
["20805","  行政事业单位养老支出",{"v":75.38000000000001,"d":"75.38"},{"v":75.38000000000001,"d":"75.38"},{"v":75.38000000000001,"d":"75.38"},null,null,{"v":75.38000000000001,"d":"75.38"}]
["2080502","    事业单位离退休",7.01,7.01,7.01,null,null,7.01]
["2080505","    机关事业单位基本养老保险缴费支出",68.37,68.37,68.37,null,null,68.37]
["210","卫生健康支出",44.02,44.02,44.02,null,null,44.02]
["21011","  行政事业单位医疗",44.02,44.02,44.02,null,null,44.02]
["2101102","    事业单位医疗",{"v":43.2,"d":"43.20"},{"v":43.2,"d":"43.20"},{"v":43.2,"d":"43.20"},null,null,{"v":43.2,"d":"43.20"}]
["2101199","    其他行政事业单位医疗支出",0.82,0.82,0.82,null,null,0.82]
["221","住房保障支出",49.37,49.37,49.37,null,null,49.37]
["22102","  住房改革支出",49.37,49.37,49.37,null,null,49.37]
["2210201","    住房公积金",49.37,49.37,49.37,null,null,49.37]
[]
["合  计",null,676.81,676.81,676.81,null,null,676.81]

{"sheet":"财政拨款收支预算总表02-1","index":3,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算02-1表"]
["财政拨款收支预算总表"]
["单位名称： 师宗县大舍中学",null,null,"单位:万元"]
["收        入",null,"支        出"]
["项      目","2022年预算数","支出功能分类科目","2022年预算数"]
[]
["一、本年收入",676.81,"一、本年支出",676.81]
["（一）一般公共预算拨款",null,"（一）一般公共服务支出"]
["（二）政府性基金预算拨款",null,"（二）外交支出"]
["（三）国有资本经营预算拨款",null,"（三）国防支出"]
["二、上年结转",null,"（四）公共安全支出"]
["（一）一般公共预算拨款",null,"（五）教育支出",508.04]
["（二）政府性基金预算拨款",null,"（六）科学技术支出"]
["（三）国有资本经营预算拨款",null,"（七）文化旅游体育与传媒支出"]
[null,null,"（八）社会保障和就业支出",{"v":75.38000000000001,"d":"75.38"}]
[null,null,"（九）卫生健康支出",44.02]
[null,null,"（十）节能环保支出"]
[null,null,"（十一）城乡社区支出"]
[null,null,"（十二）农林水支出"]
[null,null,"（十三）交通运输支出"]
[null,null,"（十四）资源勘探工业信息等支出"]
[null,null,"（十五）商业服务业等支出"]
[null,null,"（十六）金融支出"]
[null,null,"（十七）援助其他地区支出"]
[null,null,"（十八）自然资源海洋气象等支出"]
[null,null,"（十九）住房保障支出",49.37]
[null,null,"（二十）粮油物资储备支出"]
[null,null,"（二十一）灾害防治及应急管理支出"]
[null,null,"（二十二）预备费"]
[null,null,"（二十三）其他支出"]
[null,null,"二、年终结转结余"]
["收 入 总 计",{"v":676.8100000000001,"d":"676.81"},"支 出 总 计",{"v":676.8100000000001,"d":"676.81"}]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[21,0,21,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：师宗县大舍中学",{"$nulls":5},"单位:万元"]
["部门预算支出功能分类科目",null,"合计","基本支出",null,null,"项目支出"]
["科目编码","科目名称",null,"小计","人员经费","公用经费"]
["1","2","3","4","5","6","7"]
["205","教育支出",508.04,508.04,508.04]
["20502","  普通教育",508.04,508.04,508.04]
["2050203","    初中教育",508.04,508.04,508.04]
["208","社会保障和就业支出",75.38000000000001,75.38000000000001,75.32000000000001,"0.06"]
["20805","  行政事业单位养老支出",75.38000000000001,75.38000000000001,75.32000000000001,"0.06"]
["2080502","    事业单位离退休",7.01,7.01,6.95,"0.06"]
["2080505","    机关事业单位基本养老保险缴费支出",68.37,68.37,68.37]
["210","卫生健康支出",44.02,44.02,44.02]
["21011","  行政事业单位医疗",44.02,44.02,44.02]
["2101102","    事业单位医疗",43.2,43.2,43.2]
["2101199","    其他行政事业单位医疗支出",0.82,0.82,0.82]
["221","住房保障支出",49.37,49.37,49.37]
["22102","  住房改革支出",49.37,49.37,49.37]
["2210201","    住房公积金",49.37,49.37,49.37]
[]
["合  计","合  计",{"v":676.8100000000001,"d":"676.81"},{"v":676.8100000000001,"d":"676.81"},676.75,0.06]

{"sheet":"财政拨款支出明细表（按经济科目分类）02-3","index":5,"n_rows":114,"n_cols":26,"rows_kept":114,"merged":[[1,0,1,22],[3,0,3,12],[3,13,3,25],[4,0,4,2],[4,3,5,3],[4,4,4,6],[4,7,4,9],[4,10,4,12],[4,13,4,15],[4,16,5,16],[4,17,4,19],[4,20,4,22],[4,23,4,25],[113,0,113,2],[113,13,113,15]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算02-3表"]
["财政拨款支出明细表（按经济科目分类）"]
["单位名称：师宗县大舍中学 ",{"$nulls":24},"单位:万元"]
["支        出",{"$nulls":12},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3",null,"4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25"]
["501 ","    ","机关工资福利支出",{"$nulls":10},"301 ","    ","工资福利支出","661.21","661.21","661.21"]
[null,"01  ","工资奖金津补贴",{"$nulls":11},"01  ","基本工资",190.93,190.93,190.93]
[null,"02  ","社会保障缴费",{"$nulls":11},"02  ","津贴补贴",248.87,248.87,248.87]
[null,"03  ","住房公积金",{"$nulls":11},"03  ","奖金",15.91,15.91,15.91]
[null,"99  ","其他工资福利支出",{"$nulls":11},"06  ","伙食补助费"]
["502 ","    ","机关商品和服务支出",{"$nulls":11},"07  ","绩效工资",43.74,43.74,43.74]
[null,"01  ","办公经费",{"$nulls":11},"08  ","机关事业单位基本养老保险缴费",68.37,68.37,68.37]
[null,"02  ","会议费",{"$nulls":11},"09  ","职业年金缴费"]
[null,"03  ","培训费",{"$nulls":11},"10  ","职工基本医疗保险缴费",{"v":43.2,"d":"43.20"},{"v":43.2,"d":"43.20"},{"v":43.2,"d":"43.20"}]
[null,"04  ","专用材料购置费",{"$nulls":11},"11  ","公务员医疗补助缴费"]
[null,"05  ","委托业务费",{"$nulls":11},"12  ","其他社会保障缴费","0.82","0.82","0.82"]
[null,"06  ","公务接待费",{"$nulls":11},"13  ","住房公积金",49.37,49.37,49.37]
[null,"07  ","因公出国（境）费用",{"$nulls":11},"14  ","医疗费"]
[null,"08  ","公务用车运行维护费",{"$nulls":11},"99  ","其他工资福利支出"]
[null,"09  ","维修（护）费",{"$nulls":10},"302 ","    ","商品和服务支出","8.59","8.59","8.59"]
[null,"99  ","其他商品和服务支出",{"$nulls":11},"01  ","办公费"]
["503 ","    ","机关资本性支出（一）",{"$nulls":11},"02  ","印刷费"]
[null,"01  ","房屋建筑物构建",{"$nulls":11},"03  ","咨询费"]
[null,"02  ","基础设施建设",{"$nulls":11},"04  ","手续费"]
[null,"03  ","公务用车购置",{"$nulls":11},"05  ","水费"]
[null,"05  ","土地征迁补偿和安置支出",{"$nulls":11},"06  ","电费"]
[null,"06  ","设备购置",{"$nulls":11},"07  ","邮电费"]
[null,"07  ","大型修缮",{"$nulls":11},"08  ","取暖费"]
[null,"99  ","其他资本性支出",{"$nulls":11},"09  ","物业管理费"]
["504 ","    ","机关资本性支出（二）",{"$nulls":11},"11  ","差旅费"]
[null,"01  ","房屋建筑物构建",{"$nulls":11},"12  ","因公出国（境）费用"]
[null,"02  ","基础设施建设",{"$nulls":11},"13  ","维修（护）费"]
[null,"03  ","公务用车购置",{"$nulls":11},"14  ","租赁费"]
[null,"04  ","设备购置",{"$nulls":11},"15  ","会议费"]
[null,"05  ","大型修缮",{"$nulls":11},"16  ","培训费"]
[null,"99  ","其他资本性支出",{"$nulls":11},"17  ","公务接待费"]
["505 ","    ","对事业单位经常性补助","669.8","669.8","669.8",{"$nulls":8},"18  ","专用材料费"]
[null,"01  ","工资福利支出","661.21","661.21","661.21",{"$nulls":8},"24  ","被装购置费"]
[null,"02  ","商品和服务支出","8.59","8.59","8.59",{"$nulls":8},"25  ","专用燃料费"]
[null,"99  ","其他对事业单位补助",{"$nulls":11},"26  ","劳务费"]
["506 ","    ","对事业单位资本性补助",{"$nulls":11},"27  ","委托业务费"]
[null,"01  ","资本性支出（一）",{"$nulls":11},"28  ","工会经费",3.82,3.82,3.82]
[null,"02  ","资本性支出（二）",{"$nulls":11},"29  ","福利费",4.77,4.77,4.77]
["507 ","    ","对企业补助",{"$nulls":11},"31  ","公务用车运行维护费"]
[null,"01  ","费用补贴",{"$nulls":11},"39  ","其他交通费用"]
[null,"02  ","利息补贴",{"$nulls":11},"40  ","税金及附加费用"]
[null,"99  ","其他对企业补助",{"$nulls":11},"99  ","其他商品和服务支出"]
["508 ","    ","对企业资本性支出",{"$nulls":10},"303 ","    ","对个人和家庭的补助","7.01","7.01","7.01"]
[null,"01  ","对企业资本性支出（一）",{"$nulls":11},"01  ","离休费"]
[null,"02  ","对企业资本性支出（二）",{"$nulls":11},"02  ","退休费",7.01,7.01,7.01]
["509 ","    ","对个人和家庭的补助","7.01","7.01","7.01",{"$nulls":8},"03  ","退职（役）费"]
[null,"01  ","社会福利和救助",{"$nulls":11},"04  ","抚恤金"]
[null,"02  ","助学金",{"$nulls":11},"05  ","生活补助"]
[null,"03  ","个人农业生产补贴",{"$nulls":11},"06  ","救济费"]
[null,"05  ","离退休费","7.01","7.01","7.01",{"$nulls":8},"07  ","医疗费补助"]
[null,"99  ","其他对个人和家庭补助",{"$nulls":11},"08  ","助学金"]
["510 ","    ","对社会保障基金补助",{"$nulls":11},"09  ","奖励金"]
[null,"02  ","对社会保险基金补助",{"$nulls":11},"10  ","个人农业生产补贴"]
[null,"03  ","补充全国社会保障基金",{"$nulls":11},"99  ","其他对个人和家庭的补助"]
["511 ","    ","债务利息及费用支出",{"$nulls":10},"307 ","    ","债务利息及费用支出"]
[null,"01  ","国内债务付息",{"$nulls":11},"01  ","国内债务付息"]
[null,"02  ","国外债务付息",{"$nulls":11},"02  ","国外债务付息"]
[null,"03  ","国内债务发行费用",{"$nulls":11},"03  ","国内债务发行费用"]
[null,"04  ","国外债务发行费用",{"$nulls":11},"04  ","国外债务发行费用"]
["512 ","    ","债务还本支出",{"$nulls":10},"309 ","    ","资本性支出（基本建设）"]
[null,"01  ","国内债务还本",{"$nulls":11},"01  ","房屋建筑物购建"]
[null,"02  ","国外债务还本",{"$nulls":11},"02  ","办公设备购置"]
["513 ","    ","转移性支出",{"$nulls":11},"03  ","专用设备购置"]
[null,"01  ","上下级政府间转移性支出",{"$nulls":11},"05  ","基础设施建设"]
[null,"02  ","援助其他地区支出",{"$nulls":11},"06  ","大型修缮"]
[null,"03  ","债务转贷",{"$nulls":11},"07  ","信息网络及软件购置更新"]
[null,"04  ","调出资金",{"$nulls":11},"08  ","物资储备"]
["514 ","    ","预备费及预留",{"$nulls":11},"13  ","公务用车购置"]
[null,"01  ","预备费",{"$nulls":11},"19  ","其他交通工具购置"]
[null,"02  ","预留",{"$nulls":11},"21  ","文物和陈列品购置"]
["599 ","    ","其他支出",{"$nulls":11},"22  ","无形资产购置"]
[null,"06  ","赠与",{"$nulls":11},"99  ","其他基本建设支出"]
[null,"07  ","国家赔偿费用支出",{"$nulls":10},"310 ","    ","资本性支出"]
[null,"08  ","对民间非营利组织和群众性自治组织补贴",{"$nulls":11},"01  ","房屋建筑物购建"]
[null,"99  ","其他支出",{"$nulls":11},"02  ","办公设备购置"]
[{"$nulls":14},"03  ","专用设备购置"]
[{"$nulls":14},"05  ","基础设施建设"]
[{"$nulls":14},"06  ","大型修缮"]
[{"$nulls":14},"07  ","信息网络及软件购置更新"]
[{"$nulls":14},"08  ","物资储备"]
[{"$nulls":14},"09  ","土地补偿"]
[{"$nulls":14},"10  ","安置补助"]
[{"$nulls":14},"11  ","地上附着物和青苗补偿"]
[{"$nulls":14},"12  ","拆迁补偿"]
[{"$nulls":14},"13  ","公务用车购置"]
[{"$nulls":14},"19  ","其他交通工具购置"]
[{"$nulls":14},"21  ","文物和陈列品购置"]
[{"$nulls":14},"22  ","无形资产购置"]
[{"$nulls":14},"99  ","其他资本性支出"]
[{"$nulls":13},"311 ","    ","对企业补助（基本建设）"]
[{"$nulls":14},"01  ","资本金注入"]
[{"$nulls":14},"99  ","其他对企业补助"]
[{"$nulls":13},"312 ","    ","对企业补助"]
[{"$nulls":14},"01  ","资本金注入"]
[{"$nulls":14},"03  ","政府投资基金股权投资"]
[{"$nulls":14},"04  ","费用补贴"]
[{"$nulls":14},"05  ","利息补贴"]
[{"$nulls":14},"99  ","其他对企业补助"]
[{"$nulls":13},"313 ","    ","对社会保障基金补助"]
[{"$nulls":14},"02  ","对社会保险基金补助"]
[{"$nulls":14},"03  ","补充全国社会保障基金"]
[{"$nulls":13},"399 ","    ","其他支出"]
[{"$nulls":14},"06  ","赠与"]
[{"$nulls":14},"07  ","国家赔偿费用支出"]
[{"$nulls":14},"08  ","对民间非营利组织和群众性自治组织补贴"]
[{"$nulls":14},"99  ","其他支出"]
["支 出 总 计",null,null,676.81,676.81,676.81,{"$nulls":7},"支 出 总 计",null,null,676.81,676.81,676.81]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":6,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[7,0,7,1]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：师宗县大舍中学",{"$nulls":4},"单位：万元"]
["“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置费","公务用车运行费"]
[1,2,3,4,5,6]
[]
["注：师宗县大舍中学无三公经费支出,故此表为空表。"]

{"sheet":"基本支出预算表04","index":7,"n_rows":37,"n_cols":26,"rows_kept":37,"merged":[[1,0,1,25],[2,0,2,8],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,3,25],[4,7,7,7],[4,8,4,15],[4,16,5,18],[4,19,7,19],[4,20,5,25],[5,8,5,13],[5,14,7,14],[5,15,7,15],[6,8,6,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,20,7,20],[6,21,7,21],[6,22,7,22],[6,23,7,23],[6,24,7,24],[6,25,7,25],[36,0,36,1]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：师宗县大舍中学",{"$nulls":24},"单位:万元"]
["单位名称","项目代码","项目名称","功能科目编码","功能科目名称","部门经济科目编码","部门经济科目名称","资金来源"]
[{"$nulls":7},"总计","财政拨款",{"$nulls":7},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":8},"一般公共预算资金",{"$nulls":5},"政府性基金预算","国有资本经营预算"]
[{"$nulls":8},"全年数",null,"已提前安排","抵扣上年垫付资金","本次下达","另文下达",null,null,"一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":8},"小计","其中：转隶人员公用经费"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14",null,null,"15","16","17","18","19","20","21","22","23","24"]
["师宗县大舍中学","530323210000000002827","事业人员支出工资","2050203","初中教育","30101","基本工资",190.93,190.93,{"$nulls":3},190.93]
[{"$nulls":5},"30102","津贴补贴",248.87,248.87,{"$nulls":3},248.87]
[{"$nulls":5},"30103","奖金",15.91,15.91,{"$nulls":3},15.91]
[{"$nulls":5},"30107","绩效工资",43.74,43.74,{"$nulls":3},43.74]
[null,"530323210000000002828","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",68.37,68.37,{"$nulls":3},68.37]
[{"$nulls":3},"2101102","事业单位医疗","30110","职工基本医疗保险缴费",{"v":43.2,"d":"43.20"},{"v":43.2,"d":"43.20"},{"$nulls":3},{"v":43.2,"d":"43.20"}]
[{"$nulls":3},"2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",0.82,0.82,{"$nulls":3},0.82]
[null,"530323210000000002829","住房公积金","2210201","住房公积金","30113","住房公积金",49.37,49.37,{"$nulls":3},49.37]
[null,"530323210000000002830","对个人和家庭的补助","2050202","事业单位离退休","30302","退休费",6.95,7.01,{"$nulls":3},6.95]
[null,"530323210000000002834","工会经费","2050203","初中教育","30228","工会经费",3.82,3.82,{"$nulls":3},3.82]
[null,"530323210000000002835","其他公用支出","2050203","初中教育","30229","福利费",4.77,4.77,{"$nulls":3},4.77]
[{"$nulls":3},"2080502","事业单位离退休","30201","办公费","0.06","0.06",{"$nulls":3},"0.06"]
{"$rows_empty":15}
["合  计","合  计",{"$nulls":5},676.81,676.81,{"$nulls":3},676.81,{"$nulls":12},""]

{"sheet":"项目支出预算表05-1","index":8,"n_rows":10,"n_cols":23,"rows_kept":10,"merged":[[1,0,1,22],[2,0,2,7],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,12],[3,13,3,15],[3,16,5,16],[3,17,3,22],[4,9,4,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[8,0,8,7],[9,0,9,6]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：师宗县大舍中学",{"$nulls":21},"单位：万元"]
["项目分类","项目代码","项目名称","项目单位","功能科目编码","功能科目名称","经济科目编码","经济科目名称","合计","本年拨款",{"$nulls":3},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算",null,"政府性基金预算","国有资本经营预算","一般公共预算","政府性基金预算","国有资本经营预算",null,"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":9},"小计","其中：本次下达"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
["",null,"","","","","","","","",null,"","","",null,null,"","","","",null,"",""]
["合  计",{"$nulls":7},"","",null,"","","",null,null,"","","","",null,"",""]
["注：师宗县大舍中学无项目支出预算,故此表为空表。"]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":9,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7],[7,0,7,2]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05-2表"]
["项目支出绩效目标表（本级下达）"]
["单位名称：师宗县大舍中学"]
["单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10]
[""]
["","","","","","","","","",""]
["注：师宗县大舍中学无项目支出,故此表为空表。"]

{"sheet":"项目支出绩效目标表（另文下达）05-3","index":10,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7],[7,0,7,2]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05-3表"]
["项目支出绩效目标表（另文下达）"]
["单位名称：师宗县大舍中学"]
["单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10]
[""]
["","","","","","","","","",""]
["注：师宗县大舍中学无项目支出,故此表为空表。"]

{"sheet":"政府性基金预算支出预算表06","index":11,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,0,1,5],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[7,0,7,2]],"flags":["formulas_cached_only"]}
[0,0,1,null,null,"预算06表"]
["政府性基金预算支出预算表"]
["单位名称：师宗县大舍中学",{"$nulls":4},"单位:万元"]
["单位名称","功能科目编码","功能科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,"4","5",6]
["","","","","",""]
["合  计",null,"合  计","","",""]
["注：师宗县大舍中学无政府性基金预算支出,故此表为空表。"]

{"sheet":" 国有资本经营预算支出表07","index":12,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[7,0,7,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算07表"]
[" 国有资本经营预算支出表"]
["单位名称：师宗县大舍中学",{"$nulls":4},"单位：万元"]
["单位名称","功能科目编码","功能科目名称","本年国有资本经营预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[]
[]
["合计"]
["注：师宗县大舍中学无国有资本经营预算支出,故此表为空表。"]

{"sheet":"部门政府采购预算表08","index":13,"n_rows":16,"n_cols":17,"rows_kept":16,"merged":[[1,0,1,16],[2,0,2,5],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,16],[15,0,15,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算08表"]
["部门政府采购预算表"]
["单位名称：师宗县大舍中学",{"$nulls":15},"单位：万元"]
["预算项目","采购项目","采购目录","计量\n单位","数量","面向中小企业预留资金","资金来源"]
[{"$nulls":6},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位资金"]
[{"$nulls":11},"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"办公设备","A0201060901 扫描仪","台",1,null,{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"}]
[null,"办公设备","A020204 多功能一体机","台",3,null,0.96,0.96]
[null,"触控一体机","A020208 触控一体机","套",10,null,{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
[null,"办公设备","A02021001 速印机","台",1,null,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
[null,"办公凳","A0699 其他家具用具","套",10,null,0.42,0.42]
[null,"办公桌","A0699 其他家具用具","套",10,null,0.78,0.78]
[null,"复印纸","A080103 加工纸","箱",50,null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["","","","","","","","","","","","","","",null,"",""]
["合  计",{"$nulls":4},"",36.160000000000004,36.160000000000004,"","","","","","",null,"",""]

{"sheet":"部门政府购买服务预算表09","index":14,"n_rows":11,"n_cols":18,"rows_kept":11,"merged":[[1,0,1,17],[2,0,2,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,17],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,17],[9,0,9,6]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算09表"]
["部门政府购买服务预算表"]
["单位名称：师宗县大舍中学",{"$nulls":16},"单位：万元"]
["预算项目","政府购买服务项目","政府购买服务指导性目录代码","基本支出/项目支出","所属服务类别","所属服务领域","购买内容简述","资金来源"]
[{"$nulls":7},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位资金"]
[{"$nulls":12},"小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":7},"","","","","","","","",null,"",""]
[{"$nulls":7},"","","","","","","","",null,"",""]
["合  计"]
["注：师宗县大舍中学无政府购买服务预算,故此表为空表。"]

{"sheet":"县对下转移支付预算表10-1","index":15,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,13],[2,0,2,8],[3,0,4,0],[3,1,3,3],[3,4,3,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算10-1表"]
["县对下转移支付预算表"]
["单位名称：师宗县大舍中学",{"$nulls":12},"单位：万元"]
["单位名称（项目）","资金来源",null,null,"地区"]
[null,"合计","一般公共预算","政府性基金","丹凤街道","漾月街道","大同街道","雄壁镇","葵山镇","彩云镇","竹基镇","龙庆乡","五龙乡","高良乡"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,17]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["注：师宗县大舍中学无县对下转移支付预算,故此表为空表。。"]

{"sheet":"县对下转移支付绩效目标表10-2","index":16,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,0,2,7]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算10-2表"]
["县对下转移支付绩效目标表"]
["单位名称：师宗县大舍中学"]
["单位名称、项目名称","项目年度绩效目标","一级指标","二级指标","三级指标","指标性质","指标值","度量单位","指标属性","指标内容"]
[1,2,3,4,5,6,7,8,9,10]
[""]
["","","","","","","","","",""]
["注：师宗县大舍中学无对下转移支付绩效目标,故此表为空表。"]

{"sheet":"新增资产配置表11","index":17,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算11表"]
["新增资产配置表"]
["单位名称：师宗县大舍中学"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
[]
[]
["注：师宗县大舍中学无新增资产配置,故此表为空表。"]