{"text_format":"3","workbook":"xls","n_sheets":19,"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","Sheet1"],"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：师宗县大同中学 ",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",{"v":1469.98,"d":"1,469.98"},"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",{"v":1085.33,"d":"1,085.33"}]
["（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",179.43]
["（四）附属单位上缴收入",null,"九、卫生健康支出",96.73]
["（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",108.49]
[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",{"v":1469.98,"d":"1,469.98"},"本年支出合计"]
["上年结转结余",null,"年终结转结余"]
["收  入  总  计",{"v":1469.98,"d":"1,469.98"},"支 出 总 计",{"v":1469.98,"d":"1,469.98"}]

{"sheet":"部门收入预算表01-2","index":1,"n_rows":9,"n_cols":20,"rows_kept":9,"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"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：师宗县大同中学",{"$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]
[105017,"师宗县大同中学",{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},"","","","","","","","","","",""]
["合计",null,{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},"","","","","","","","","","",""]

{"sheet":"部门支出预算表01-3","index":2,"n_rows":21,"n_cols":17,"rows_kept":21,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算01-3表"]
[" 部门支出预算表"]
["单位名称： 师宗县大同中学",{"$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",{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},null,null,{"v":1085.33,"d":"1,085.33"}]
["20502","  普通教育",{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},null,null,{"v":1085.33,"d":"1,085.33"}]
[2050203,"    初中教育",{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},null,null,{"v":1085.33,"d":"1,085.33"}]
["208","社会保障和就业支出",179.43,179.43,179.43,null,null,179.43]
["20805","  行政事业单位养老支出",179.43,179.43,179.43,null,null,179.43]
["2080502","    事业单位离退休",28.68,28.68,28.68,null,null,28.68]
["2080505","    机关事业单位基本养老保险缴费支出",150.75,150.75,150.75,null,null,150.75]
["210","卫生健康支出",96.73,96.73,96.73,null,null,96.73]
["21011","  行政事业单位医疗",96.73,96.73,96.73,null,null,96.73]
["2101102","    事业单位医疗",94.92,94.92,94.92,null,null,94.92]
["2101199","    其他行政事业单位医疗支出",1.81,1.81,1.81,null,null,1.81]
["221","住房保障支出",108.49,108.49,108.49,null,null,108.49]
["22102","  住房改革支出",108.49,108.49,108.49,null,null,108.49]
["2210201","    住房公积金",108.49,108.49,108.49,null,null,108.49]
[null,"合计",{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},null,null,{"v":1469.98,"d":"1,469.98"}]

{"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：师宗县大同中学 ",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",{"v":1469.98,"d":"1,469.98"},"一、本年支出",{"v":1469.98,"d":"1,469.98"}]
["（一）一般公共预算拨款",{"v":1469.98,"d":"1,469.98"},"（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",{"v":1085.33,"d":"1,085.33"}]
["（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",179.43]
[null,null,"（九）卫生健康支出",96.73]
[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",108.49]
[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":1469.98,"d":"1,469.98"},"支 出 总 计",{"v":1469.98,"d":"1,469.98"}]

{"sheet":"一般公共预算支出预算表02-2","index":4,"n_rows":21,"n_cols":7,"rows_kept":21,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：师宗县大同中学",{"$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",{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},{"v":1064.74,"d":"1,064.74"},20.59,""]
["20502","  普通教育",{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},{"v":1064.74,"d":"1,064.74"},20.59,""]
[2050203,"    初中教育",{"v":1085.33,"d":"1,085.33"},{"v":1085.33,"d":"1,085.33"},{"v":1064.74,"d":"1,064.74"},20.59]
["208","社会保障和就业支出",179.43,179.43,179.17,0.26]
["20805","  行政事业单位养老支出",179.43,179.43,179.17,0.26]
["2080502","    事业单位离退休",28.68,28.68,28.42,0.26]
["2080505","    机关事业单位基本养老保险缴费支出",150.75,150.75,150.75]
["210","卫生健康支出",96.73,96.73,96.73]
["21011","  行政事业单位医疗",96.73,96.73,96.73]
["2101102","    事业单位医疗",94.92,94.92,94.92]
["2101199","    其他行政事业单位医疗支出",1.81,1.81,1.81]
["221","住房保障支出",108.49,108.49,108.49]
["22102","  住房改革支出",108.49,108.49,108.49]
["2210201","    住房公积金",108.49,108.49,108.49]
[null,"合计",{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},{"v":1449.13,"d":"1,449.13"},20.85]

{"sheet":"财政拨款支出明细表（按经济科目分类）02-3","index":5,"n_rows":153,"n_cols":26,"rows_kept":153,"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],[152,0,152,2],[152,13,152,15]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算02-3表"]
["财政拨款支出明细表（按经济科目分类）"]
["单位名称：师宗县大同中学",{"$nulls":24},"单位:万元"]
["支        出",{"$nulls":12},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26"]
["501","","机关工资福利支出",{"$nulls":10},"301","","工资福利支出","1420.71","1420.71","1420.71"]
["","01","  工资奖金津补贴",{"$nulls":10},"","01","  基本工资",457.56,457.56,457.56]
["","02","  社会保障缴费",{"$nulls":10},"","02","  津贴补贴",478.63,478.63,478.63]
["","03","  住房公积金",{"$nulls":10},"","03","  奖金",38.13,38.13,38.13]
["","99","  其他工资福利支出",{"$nulls":10},"","06","  伙食补助费"]
["502","","机关商品和服务支出",{"$nulls":10},"","07","  绩效工资",90.42,90.42,90.42]
["","01","  办公经费",{"$nulls":10},"","08","  机关事业单位基本养老保险缴费",150.75,150.75,150.75]
["","02","  会议费",{"$nulls":10},"","09","  职业年金缴费"]
["","03","  培训费",{"$nulls":10},"","10","  职工基本医疗保险缴费",94.92,94.92,94.92]
["","04","  专用材料购置费",{"$nulls":10},"","11","  公务员医疗补助缴费"]
["","05","  委托业务费",{"$nulls":10},"","12","  其他社会保障缴费",1.81,1.81,1.81]
["","06","  公务接待费",{"$nulls":10},"","13","  住房公积金",108.49,108.49,108.49]
["","07","  因公出国（境）费用",{"$nulls":10},"","14","  医疗费"]
["","08","  公务用车运行维护费",{"$nulls":10},"","99","  其他工资福利支出"]
["","09","  维修（护）费",{"$nulls":10},"302","","商品和服务支出",20.85,20.85,20.85]
["","99","  其他商品和服务支出",{"$nulls":10},"","01","  办公费",0.26,0.26,0.26]
["503","","机关资本性支出（一）",{"$nulls":10},"","02","  印刷费"]
["","01","  房屋建筑物购建",{"$nulls":10},"","03","  咨询费"]
["","02","  基础设施建设",{"$nulls":10},"","04","  手续费"]
["","03","  公务用车购置",{"$nulls":10},"","05","  水费"]
["","05","  土地征迁补偿和安置支出",{"$nulls":10},"","06","  电费"]
["","06","  设备购置",{"$nulls":10},"","07","  邮电费"]
["","07","  大型修缮",{"$nulls":10},"","08","  取暖费"]
["","99","  其他资本性支出",{"$nulls":10},"","09","  物业管理费"]
["504","","机关资本性支出（二）",{"$nulls":10},"","11","  差旅费"]
["","01","  房屋建筑物购建",{"$nulls":10},"","12","  因公出国（境）费用"]
["","02","  基础设施建设",{"$nulls":10},"","13","  维修（护）费"]
["","03","  公务用车购置",{"$nulls":10},"","14","  租赁费"]
["","04","  设备购置",{"$nulls":10},"","15","  会议费"]
["","05","  大型修缮",{"$nulls":10},"","16","  培训费"]
["","99","  其他资本性支出",{"$nulls":10},"","17","  公务接待费"]
["505","","对事业单位经常性补助",{"$nulls":10},"","18","  专用材料费"]
["","01","  工资福利支出","1420.71","1420.71","1420.71",{"$nulls":7},"","24","  被装购置费"]
["","02","  商品和服务支出",20.85,20.85,20.85,{"$nulls":7},"","25","  专用燃料费"]
["","99","  其他对事业单位补助",{"$nulls":10},"","26","  劳务费"]
["506","","对事业单位资本性补助",{"$nulls":10},"","27","  委托业务费"]
["","01","  资本性支出（一）",{"$nulls":10},"","28","  工会经费",9.15,9.15,9.15]
["","02","  资本性支出（二）",{"$nulls":10},"","29","  福利费",11.44,11.44,11.44]
["507","","对企业补助",{"$nulls":10},"","31","  公务用车运行维护费"]
["","01","  费用补贴",{"$nulls":10},"","39","  其他交通费用"]
["","02","  利息补贴",{"$nulls":10},"","40","  税金及附加费用"]
["","99","  其他对企业补助",{"$nulls":10},"","99","  其他商品和服务支出"]
["508","","对企业资本性支出",{"$nulls":10},"303","","对个人和家庭的补助",28.42,28.42,28.42]
["","03","  资本金注入（一）",{"$nulls":10},"","01","  离休费"]
["","04","  资本金注入（二）",{"$nulls":10},"","02","  退休费",28.42,28.42,28.42]
["","05","  政府投资基金股权投资",{"$nulls":10},"","03","  退职（役）费"]
["","99","  其他对企业资本性支出",{"$nulls":10},"","04","  抚恤金"]
["509","","对个人和家庭的补助",28.42,28.42,28.42,{"$nulls":7},"","05","  生活补助"]
["","01","  社会福利和救助",{"$nulls":10},"","06","  救济费"]
["","02","  助学金",{"$nulls":10},"","07","  医疗费补助"]
["","03","  个人农业生产补贴",{"$nulls":10},"","08","  助学金"]
["","05","  离退休费",28.42,28.42,28.42,{"$nulls":7},"","09","  奖励金"]
["","99","  其他对个人和家庭补助",{"$nulls":10},"","10","  个人农业生产补贴"]
["510","","对社会保障基金补助",{"$nulls":10},"","11","  代缴社会保险费"]
["","02","  对社会保险基金补助",{"$nulls":10},"","99","  其他对个人和家庭的补助"]
["","03","  补充全国社会保障基金",{"$nulls":10},"307","","债务利息及费用支出"]
["","04","  对机关事业单位职业年金的补助",{"$nulls":10},"","01","  国内债务付息"]
["511","","债务利息及费用支出",{"$nulls":10},"","02","  国外债务付息"]
["","01","  国内债务付息",{"$nulls":10},"","03","  国内债务发行费用"]
["","02","  国外债务付息",{"$nulls":10},"","04","  国外债务发行费用"]
["","03","  国内债务发行费用",{"$nulls":10},"309","","资本性支出（基本建设）"]
["","04","  国外债务发行费用",{"$nulls":10},"","01","  房屋建筑物购建"]
["512","","债务还本支出",{"$nulls":10},"","02","  办公设备购置"]
["","01","  国内债务还本",{"$nulls":10},"","03","  专用设备购置"]
["","02","  国外债务还本",{"$nulls":10},"","05","  基础设施建设"]
["513","","转移性支出",{"$nulls":10},"","06","  大型修缮"]
["","01","  上下级政府间转移性支出",{"$nulls":10},"","07","  信息网络及软件购置更新"]
["","02","  援助其他地区支出",{"$nulls":10},"","08","  物资储备"]
["","03","  债务转贷",{"$nulls":10},"","13","  公务用车购置"]
["","04","  调出资金",{"$nulls":10},"","19","  其他交通工具购置"]
["","05","  安排预算稳定调节基金",{"$nulls":10},"","21","  文物和陈列品购置"]
["","06","  补充预算周转金",{"$nulls":10},"","22","  无形资产购置"]
["514","","预备费及预留",{"$nulls":10},"","99","  其他基本建设支出"]
["","01","  预备费",{"$nulls":10},"310","","资本性支出"]
["","02","  预留",{"$nulls":10},"","01","  房屋建筑物购建"]
["599","","其他支出",{"$nulls":10},"","02","  办公设备购置"]
["","07","  国家赔偿费用支出",{"$nulls":10},"","03","  专用设备购置"]
["","08","  对民间非营利组织和群众性自治组织补贴",{"$nulls":10},"","05","  基础设施建设"]
["","09","  经常性赠与",{"$nulls":10},"","06","  大型修缮"]
["","10","  资本性赠与",{"$nulls":10},"","07","  信息网络及软件购置更新"]
["","99","  其他支出",{"$nulls":10},"","08","  物资储备"]
[{"$nulls":13},"","09","  土地补偿"]
[{"$nulls":13},"","10","  安置补助"]
[{"$nulls":13},"","11","  地上附着物和青苗补偿"]
[{"$nulls":13},"","12","  拆迁补偿"]
[{"$nulls":13},"","13","  公务用车购置"]
[{"$nulls":13},"","19","  其他交通工具购置"]
[{"$nulls":13},"","21","  文物和陈列品购置"]
[{"$nulls":13},"","22","  无形资产购置"]
[{"$nulls":13},"","99","  其他资本性支出"]
[{"$nulls":13},"311","","对企业补助（基本建设）"]
[{"$nulls":13},"","01","  资本金注入"]
[{"$nulls":13},"","99","  其他对企业补助"]
[{"$nulls":13},"312","","对企业补助"]
[{"$nulls":13},"","01","  资本金注入"]
[{"$nulls":13},"","03","  政府投资基金股权投资"]
[{"$nulls":13},"","04","  费用补贴"]
[{"$nulls":13},"","05","  利息补贴"]
[{"$nulls":13},"","99","  其他对企业补助"]
[{"$nulls":13},"313","","对社会保障基金补助"]
[{"$nulls":13},"","02","  对社会保险基金补助"]
[{"$nulls":13},"","03","  补充全国社会保障基金"]
[{"$nulls":13},"","04","  对机关事业单位职业年金的补助"]
[{"$nulls":13},"399","","其他支出"]
[{"$nulls":13},"","07","  国家赔偿费用支出"]
[{"$nulls":13},"","08","  对民间非营利组织和群众性自治组织补贴"]
[{"$nulls":13},"","09","  经常性赠与"]
[{"$nulls":13},"","10","  资本性赠与"]
[{"$nulls":13},"","99","  其他支出"]
{"$rows_empty":36}
["支 出 总 计",null,null,{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},{"$nulls":7},"支 出 总 计",null,null,{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"},{"v":1469.98,"d":"1,469.98"}]

{"sheet":"一般公共预算“三公”经费支出预算表03","index":6,"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],[3,2,3,4],[3,5,4,5],[8,0,8,3]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：师宗县大同中学",{"$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]
[]
[]
["备注：师宗县大同中学无“三公”经费支出预算，故本表无数据。"]

{"sheet":"基本支出预算表04","index":7,"n_rows":22,"n_cols":26,"rows_kept":22,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类、运转类公用经费项目）"]
["单位名称：师宗县大同中学",{"$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"]
["师宗县大同中学","530323210000000002827","事业人员支出工资","2050203","初中教育","30101","基本工资",457.56,457.56,{"$nulls":3},457.56,{"$nulls":10},""]
[{"$nulls":5},"30102","津贴补贴",478.63,478.63,{"$nulls":3},478.63]
[{"$nulls":5},"30103","奖金",38.13,38.13,{"$nulls":3},38.13]
[{"$nulls":5},"30107","绩效工资",90.42,90.42,{"$nulls":3},90.42]
[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",150.75,150.75,{"$nulls":3},150.75]
[{"$nulls":3},"2101102","事业单位医疗","30110","职工基本医疗保险缴费",94.92,94.92,{"$nulls":3},94.92]
[{"$nulls":3},"2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",1.81,1.81,{"$nulls":3},1.81]
[null,"530323210000000002829","住房公积金","2210201","住房公积金","30113","住房公积金",108.49,108.49,{"$nulls":3},108.49]
[null,"530323210000000002830","对个人和家庭的补助","2050202","事业单位离退休","30302","退休费",28.42,28.42,{"$nulls":3},28.42]
[null,"530323210000000002834","工会经费","2050203","初中教育","30228","工会经费",9.15,9.15,{"$nulls":3},9.15]
[null,"530323210000000002835","其他公用支出","2050203","初中教育","30229","福利费",11.44,11.44,{"$nulls":3},11.44]
[{"$nulls":3},"2080502","事业单位离退休","30201","办公费",0.26,0.26,{"$nulls":3},0.26]
[null,"合计",{"$nulls":5},1469.9800000000002,1469.9800000000002,{"$nulls":3},1469.9800000000002]

{"sheet":"项目支出预算表05-1","index":8,"n_rows":11,"n_cols":23,"rows_kept":11,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类、特定目标类项目）"]
["单位名称：师宗县大同中学",{"$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,"",""]
[]
["备注：师宗县大同中学无项目支出预算，故本表无数据。"]

{"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]],"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：师宗县大同中学"]
["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]
["师宗县大同中学"]
["","","","","","","","","",""]
["备注：师宗县大同中学无项目支出绩效目标表（本级下达）预算，故本表无数据。"]

{"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]],"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：师宗县大同中学"]
["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]
["师宗县大同中学"]
["","","","","","","","","",""]
["备注：师宗县大同中学无项目支出绩效目标表（另文下达）预算，故本表无数据。"]

{"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：师宗县大同中学",{"$nulls":4},"单位:万元"]
["单位名称","功能科目编码","功能科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,"4","5",6]
["师宗县大同中学","","","","",""]
["合  计",null,"合  计","","",""]
["备注：师宗县大同中学无政府性基金预算，故本表无数据。"]

{"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"]}
[{"$nulls":5},"预算07表"]
[" 国有资本经营预算支出表"]
["单位名称：师宗县大同中学",{"$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"]
["师宗县大同中学"]
[]
["合计"]
["备注：师宗县大同中学无 国有资本经营预算，故本表无数据。"]

{"sheet":"部门政府采购预算表08","index":13,"n_rows":25,"n_cols":17,"rows_kept":25,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算08表"]
["部门政府采购预算表"]
["单位名称：师宗县大同中学",{"$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]
["","台式计算机","A02010104","台",10,null,4.95,4.95,"","","","","","",null,"",""]
["","学生用铁床","A060103","张",400,null,16.8,16.8,"","","","","","",null,"",""]
[null,"学生课桌椅","A060205","套",400,null,16,16]
[null,"校园监控设备维护","A02091107","批",1,null,2,2]
[null,"电子白板一体机","A020206","台",8,null,19.36,19.36]
[null,"围墙修缮","B0801","米",600,null,7.2,7.2]
[null,"校舍维修","B0801","批",1,null,22,22]
[null,"办公桌椅","A060205","套",15,null,1.68,1.68]
[null,"垃圾箱","A9901","只",4,null,3.2,3.2]
[null,"数码照相机","A0202050101","台",1,null,0.98,0.98]
[null,"纸质文具及办公用品","A0901","批",1,null,2.2,2.2]
[null,"实验仪器","A033412","套",3,null,4,4]
[null,"保安服务","C0810","项",1,null,21,21]
[null,"路由器","A02010201","个",10,null,0.3,0.3]
[null,"硒鼓、粉盒","A0902","批",1,null,0.8,0.8]
[null,"文教用品","A0904","批",1,null,1.5,1.5]
[null,"宣传栏制作","B0801","块",16,null,6.6,6.6]
[null,"合计",{"$nulls":4},130.57,130.57]

{"sheet":"部门政府购买服务预算表09","index":14,"n_rows":10,"n_cols":18,"rows_kept":10,"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"]}
[{"$nulls":17},"预算09表"]
["部门政府购买服务预算表"]
["单位名称：师宗县大同中学",{"$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]
[null,"保安服务","C0810","基本支出","保安服务","物业管理费","保安服务",21,21,"","","","","","",null,"",""]
[{"$nulls":7},"","","","","","","","",null,"",""]
["合  计"]

{"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"]}
[{"$nulls":13},"预算10-1表"]
["县对下转移支付预算表"]
["单位名称：师宗县大同中学",{"$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]
["师宗县大同中学","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["备注：师宗县大同中学无县对下转移支付预算，故本表无数据。"]

{"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：师宗县大同中学"]
["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]
["师宗县大同中学"]
["","","","","","","","","",""]
["备注：师宗县大同中学无市对下转移支付绩效目标预算，故本表无数据。"]

{"sheet":"新增资产配置表11","index":17,"n_rows":14,"n_cols":8,"rows_kept":14,"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"]}
[{"$nulls":7},"预算11表"]
["新增资产配置表"]
["单位名称：师宗县大同中学"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
["师宗县大同中学","台式计算机","A02010104","台式计算机","台",10,4950,49500]
["师宗县大同中学","学生用铁床","A060103","学生用铁床","张",400,420,168000]
["师宗县大同中学","学生课桌椅","A060205","学生课桌椅","套",400,400,160000]
["师宗县大同中学","电子白板一体机","A020206","电子白板一体机","台",8,24200,193600]
["师宗县大同中学","办公桌椅","A060205","办公桌椅","套",15,1120,16800]
["师宗县大同中学","数码照相机","A0202050101","数码照相机","台",1,9800,9800]
["师宗县大同中学","实验仪器","A033412","实验仪器","套",3,13333.33,40000]
["合计",{"$nulls":6},637700]

{"sheet":"Sheet1","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}