{"text_format":"3","workbook":"xls","n_sheets":20,"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01-03","财政拨款收支预算总表02-1","一般公共预算支出预算表（按功能科目分类）02-2","一般公共预算支出预算表（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（人员类.运转类公用经费项目）04","项目支出预算表（其他运转类.特定目标类项目）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08-1","政府购买服务预算表08-2","县对下转移支付预算表09-1","县对下转移支付绩效目标表09-2","新增资产配置表10","上级补助项目支出预算表11","部门项目中期规划预算表12"],"not_rendered":{"external_links":1,"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财务收支预算总表01-1","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"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：师宗县者黑中学",null,null,"单位：万元"]
["收        入",null,"支        出"]
["项      目","2024年预算数","项目（按功能分类）","2024年预算数"]
[]
["一、一般公共预算拨款收入",405.82,"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",null,"五、教育支出",{"v":305.7,"d":"305.70"}]
["（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":49.428688,"d":"49.43"}]
["（四）附属单位上缴收入",null,"九、社会保险基金支出"]
["（五）其他收入",null,"十、卫生健康支出",{"v":19.97038,"d":"19.97"}]
[null,null,"十一、节能环保支出"]
[null,null,"十二、城乡社区支出"]
[null,null,"十三、农林水支出"]
[null,null,"十四、交通运输支出"]
[null,null,"十五、资源勘探工业信息等支出"]
[null,null,"十六、商业服务业等支出"]
[null,null,"十七、金融支出"]
[null,null,"十八、援助其他地区支出"]
[null,null,"十九、自然资源海洋气象等支出"]
[null,null,"二十、住房保障支出",{"v":30.718368,"d":"30.72"}]
[null,null,"二十一、粮油物资储备支出"]
[null,null,"二十二、灾害防治及应急管理支出"]
[null,null,"二十三、预备费"]
[null,null,"二十四、其他支出"]
[null,null,"二十五、转移性支出"]
[null,null,"二十六、债务还本支出"]
[null,null,"二十七、债务付息支出"]
[null,null,"二十八、债务发行费用支出"]
[null,null,"二十九、抗疫特别国债安排的支出"]
["本年收入合计",405.82,"本年支出合计",405.82]
["上年结转结余",null,"年终结转结余"]
["收  入  总  计",405.82,"支 出 总 计",405.82]

{"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],[8,0,8,1]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"预算01-2表","预算01-2表"]
["部门收入预算表"]
["单位名称：师宗县者黑中学",{"$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]
["105015","师宗县者黑中学",405.82,405.82,405.82]
["合计",null,405.82,405.82,405.82]

{"sheet":"部门支出预算表01-03","index":2,"n_rows":23,"n_cols":17,"rows_kept":23,"merged":[[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],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,3,16],[22,0,22,1]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算01-3表"]
["部门支出预算表"]
["单位名称：师宗县者黑中学",{"$nulls":15},"单位：万元"]
["科目编码","科目名称","合计","基本支出",null,"项目支出",null,"一般公共预算","政府性基金预算","财政专户管理的支出","国有资本经营预算","单位资金"]
[{"$nulls":3},"合计","其中：财政拨款","合计","其中：财政拨款",{"$nulls":4},"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":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},null,null,{"v":305.7,"d":"305.70"}]
["20502","普通教育",{"v":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},null,null,{"v":305.7,"d":"305.70"}]
["2050203","初中教育",{"v":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},null,null,{"v":305.7,"d":"305.70"}]
["208","社会保障和就业支出",{"v":49.428688,"d":"49.43"},{"v":49.036288,"d":"49.04"},{"v":49.036288,"d":"49.04"},{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"},{"v":49.428688,"d":"49.43"}]
["20805","行政事业单位养老支出",{"v":49.036288,"d":"49.04"},{"v":49.036288,"d":"49.04"},{"v":49.036288,"d":"49.04"},null,null,{"v":49.036288,"d":"49.04"}]
["2080502","事业单位离退休",{"v":6.396,"d":"6.40"},{"v":6.396,"d":"6.40"},{"v":6.396,"d":"6.40"},null,null,{"v":6.396,"d":"6.40"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":42.640288,"d":"42.64"},{"v":42.640288,"d":"42.64"},{"v":42.640288,"d":"42.64"},null,null,{"v":42.640288,"d":"42.64"}]
["20808","抚恤",{"v":0.3924,"d":"0.39"},null,null,{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"}]
["2080801","死亡抚恤",{"v":0.3924,"d":"0.39"},null,null,{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"}]
["210","卫生健康支出",{"v":19.97038,"d":"19.97"},{"v":19.97038,"d":"19.97"},{"v":19.97038,"d":"19.97"},null,null,{"v":19.97038,"d":"19.97"}]
["21011","行政事业单位医疗",{"v":19.97038,"d":"19.97"},{"v":19.97038,"d":"19.97"},{"v":19.97038,"d":"19.97"},null,null,{"v":19.97038,"d":"19.97"}]
["2101102","事业单位医疗",{"v":18.687007,"d":"18.69"},{"v":18.687007,"d":"18.69"},{"v":18.687007,"d":"18.69"},null,null,{"v":18.687007,"d":"18.69"}]
["2101199","其他行政事业单位医疗支出",{"v":1.283373,"d":"1.28"},{"v":1.283373,"d":"1.28"},{"v":1.283373,"d":"1.28"},null,null,{"v":1.283373,"d":"1.28"}]
["221","住房保障支出",{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},null,null,{"v":30.718368,"d":"30.72"}]
["22102","住房改革支出",{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},null,null,{"v":30.718368,"d":"30.72"}]
["2210201","住房公积金",{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},null,null,{"v":30.718368,"d":"30.72"}]
["合  计","合  计",405.82,405.43,405.43,0.39,{"v":0.3924,"d":"0.39"},405.82]

{"sheet":"财政拨款收支预算总表02-1","index":3,"n_rows":16,"n_cols":4,"rows_kept":16,"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：师宗县者黑中学",null,null,"单位：万元"]
["收        入",null,"支        出"]
["项      目","2024年预算数","支出功能分类科目","2024年预算数"]
[]
["一、本年收入",405.82,"一、本年支出",405.82]
["（一）一般公共预算拨款",405.82,"(一)教育支出",{"v":305.7,"d":"305.70"}]
["（二）政府性基金预算拨款",null,"(二)社会保障和就业支出",{"v":49.428688,"d":"49.43"}]
["（三）国有资本经营预算拨款",null,"(三)卫生健康支出",{"v":19.97038,"d":"19.97"}]
["二、上年结转",null,"(四)住房保障支出",{"v":30.718368,"d":"30.72"}]
["（一）一般公共预算拨款"]
["（二）政府性基金预算拨款"]
["（三）国有资本经营预算拨款"]
[null,null,"二、年终结转结余"]
["收 入 总 计",405.82,"支 出 总 计",405.82]

{"sheet":"一般公共预算支出预算表（按功能科目分类）02-2","index":4,"n_rows":23,"n_cols":7,"rows_kept":23,"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],[22,0,22,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算02-2表"]
["一般公共预算支出预算表（按功能科目分类）"]
["单位名称：师宗县者黑中学",{"$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":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},{"v":302.5498,"d":"302.55"},3.16]
["20502","普通教育",{"v":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},{"v":302.5498,"d":"302.55"},3.16]
["2050203","初中教育",{"v":305.7,"d":"305.70"},{"v":305.7,"d":"305.70"},{"v":302.5498,"d":"302.55"},3.16]
["208","社会保障和就业支出",{"v":49.428688,"d":"49.43"},{"v":49.036288,"d":"49.04"},{"v":48.976288,"d":"48.98"},0.06,{"v":0.3924,"d":"0.39"}]
["20805","行政事业单位养老支出",{"v":49.036288,"d":"49.04"},{"v":49.036288,"d":"49.04"},{"v":48.976288,"d":"48.98"},0.06]
["2080502","事业单位离退休",{"v":6.396,"d":"6.40"},{"v":6.396,"d":"6.40"},{"v":6.336,"d":"6.34"},0.06]
["2080505","机关事业单位基本养老保险缴费支出",{"v":42.640288,"d":"42.64"},{"v":42.640288,"d":"42.64"},{"v":42.640288,"d":"42.64"}]
["20808","抚恤",{"v":0.3924,"d":"0.39"},{"$nulls":3},{"v":0.3924,"d":"0.39"}]
["2080801","死亡抚恤",{"v":0.3924,"d":"0.39"},{"$nulls":3},{"v":0.3924,"d":"0.39"}]
["210","卫生健康支出",{"v":19.97038,"d":"19.97"},{"v":19.97038,"d":"19.97"},{"v":19.97038,"d":"19.97"}]
["21011","行政事业单位医疗",{"v":19.97038,"d":"19.97"},{"v":19.97038,"d":"19.97"},{"v":19.97038,"d":"19.97"}]
["2101102","事业单位医疗",{"v":18.687007,"d":"18.69"},{"v":18.687007,"d":"18.69"},{"v":18.687007,"d":"18.69"}]
["2101199","其他行政事业单位医疗支出",{"v":1.283373,"d":"1.28"},{"v":1.283373,"d":"1.28"},{"v":1.283373,"d":"1.28"}]
["221","住房保障支出",{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"}]
["22102","住房改革支出",{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"}]
["2210201","住房公积金",{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"}]
["合  计","合  计",405.82,405.43,{"v":402.214836,"d":"402.21"},3.22,0.39]

{"sheet":"一般公共预算支出预算表（按经济科目分类）02-3","index":5,"n_rows":29,"n_cols":32,"rows_kept":29,"merged":[[1,0,1,28],[2,0,2,2],[3,0,3,15],[3,16,3,31],[4,0,4,2],[4,3,5,3],[4,4,4,6],[4,7,4,9],[4,10,4,12],[4,16,4,18],[4,19,5,19],[4,20,4,22],[4,23,4,25],[4,26,4,28],[28,0,28,2],[28,16,28,18]],"flags":["formulas_cached_only"]}
[{"$nulls":31},"预算02-3表"]
["一般公共预算支出预算表（按经济科目分类）"]
["单位名称：师宗县者黑中学",{"$nulls":30},"单位：万元"]
["支        出",{"$nulls":15},"支        出"]
["政府预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"社会保险基金预算","财政专户管理资金","单位资金","部门预算支出经济分类科目",null,null,"合计","一般公共预算",null,null,"政府性基金预算",null,null,"国有资本经营预算",null,null,"社会保险基金预算","财政专户管理资金","单位资金"]
["类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","小计","小计","类","款","科目名称",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","小计","小计"]
["1","2","3","4","5","6","7","8","9","10","11","12","13",14,15,16,"17","18","19","20","21","22","23","24","25","26","27",28,29,30,31,32]
["501",null,"机关工资福利支出",{"$nulls":13},"301",null,"工资福利支出",{"v":395.878836,"d":"395.88"},{"v":395.878836,"d":"395.88"},{"v":395.878836,"d":"395.88"}]
[null,"01","工资奖金津补贴",{"$nulls":14},"01","基本工资",{"v":126.1848,"d":"126.18"},{"v":126.1848,"d":"126.18"},{"v":126.1848,"d":"126.18"}]
["502",null,"机关商品和服务支出",{"$nulls":14},"02","津贴补贴",{"v":49.914,"d":"49.91"},{"v":49.914,"d":"49.91"},{"v":49.914,"d":"49.91"}]
[null,"01","办公经费",{"$nulls":14},"03","奖金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["505",null,"对事业单位经常性补助",399.09,399.09,399.09,{"$nulls":11},"07","绩效工资",{"v":126.451,"d":"126.45"},{"v":126.451,"d":"126.45"},{"v":126.451,"d":"126.45"}]
[null,"01","工资福利支出",395.88,395.88,395.88,{"$nulls":11},"08","机关事业单位基本养老保险缴费",{"v":42.640288,"d":"42.64"},{"v":42.640288,"d":"42.64"},{"v":42.640288,"d":"42.64"}]
[null,"02","商品和服务支出",3.21,3.21,3.21,{"$nulls":11},"09","职业年金缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["509",null,"对个人和家庭的补助",6.73,6.73,6.34,0.39,{"$nulls":10},"10","职工基本医疗保险缴费",{"v":18.687007,"d":"18.69"},{"v":18.687007,"d":"18.69"},{"v":18.687007,"d":"18.69"}]
[null,"01","社会福利和救助",0.39,0.39,null,0.39,{"$nulls":10},"12","其他社会保障缴费",{"v":1.283373,"d":"1.28"},{"v":1.283373,"d":"1.28"},{"v":1.283373,"d":"1.28"}]
[null,"05","离退休费",6.34,6.34,6.34,{"$nulls":11},"13","住房公积金",{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"}]
[{"$nulls":16},"302",null,"商品和服务支出",{"v":3.21462,"d":"3.21"},{"v":3.21462,"d":"3.21"},{"v":3.21462,"d":"3.21"}]
[{"$nulls":17},"01","办公费",0.06,0.06,0.06]
[{"$nulls":17},"15","会议费"]
[{"$nulls":17},"28","工会经费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":17},"29","福利费",{"v":3.15462,"d":"3.15"},{"v":3.15462,"d":"3.15"},{"v":3.15462,"d":"3.15"}]
[{"$nulls":17},"31","公务用车运行维护费"]
[{"$nulls":17},"39","其他交通费用"]
[{"$nulls":16},"303",null,"对个人和家庭的补助",{"v":6.7284,"d":"6.73"},{"v":6.7284,"d":"6.73"},{"v":6.7284,"d":"6.73"},0.39]
[{"$nulls":17},"02","退休费",{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"}]
[{"$nulls":17},"05","生活补助",{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"},null,0.39]
[{"$nulls":17},"07","医疗费补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["支 出 总 计",null,null,405.82,405.82,405.43,0.39,{"$nulls":9},"支 出 总 计",null,null,405.82,405.82,405.43,0.39]

{"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]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["一般公共预算“三公”经费支出预算表"]
["单位名称：师宗县者黑中学",{"$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]
[]
[]
["说明：师宗县者黑中学2024年无一般公共预算“三公”经费支出预算，故此表为空表。"]

{"sheet":"基本支出预算表（人员类.运转类公用经费项目）04","index":7,"n_rows":26,"n_cols":26,"rows_kept":26,"merged":[[1,0,1,25],[2,0,2,6],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,3,25],[4,7,6,7],[4,8,4,15],[4,16,4,18],[4,19,6,19],[4,20,4,25],[5,8,5,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[25,0,25,6]],"flags":["formulas_cached_only"]}
[{"$nulls":25},"预算04表"]
["基本支出预算表（人员类.运转类公用经费项目）"]
["单位名称：师宗县者黑中学",{"$nulls":24},"单位：万元"]
["项目单位","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","资金来源",{"$nulls":10},"财政专户管理资金","单位资金"]
[{"$nulls":7},"总计","一般公共预算",{"$nulls":7},"财政拨款结转结余",null,null,"财政专户管理资金","单位资金","事业收入","单位资金","上级补助收入","附属单位上缴收入","其他收入"]
[{"$nulls":8},"全年数","已预拨","已提前安排","抵扣上年垫付资金","本次下达","另文下达","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"]
[{"$nulls":8},"小计","其中：转隶人员公用经费","已预拨","抵扣上年垫付资金","本次下达","另文下达","另文下达","另文下达","抵扣上年垫付资金","本次下达","另文下达","财政专户管理资金","小计","事业收入","事业单位\n经营收入","上级补助收入","附属单位上缴收入","其他收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["师宗县者黑中学",{"$nulls":6},405.43,405.43,{"$nulls":3},405.43]
["师宗县者黑中学","530323210000000003168","事业人员支出工资","2050203","初中教育","30101","基本工资",{"v":126.1848,"d":"126.18"},{"v":126.1848,"d":"126.18"},{"$nulls":3},{"v":126.1848,"d":"126.18"}]
["师宗县者黑中学","530323210000000003168","事业人员支出工资","2050203","初中教育","30102","津贴补贴",{"v":14.034,"d":"14.03"},{"v":14.034,"d":"14.03"},{"$nulls":3},{"v":14.034,"d":"14.03"}]
["师宗县者黑中学","530323210000000003168","事业人员支出工资","2050203","初中教育","30102","津贴补贴",{"v":15.6,"d":"15.60"},{"v":15.6,"d":"15.60"},{"$nulls":3},{"v":15.6,"d":"15.60"}]
["师宗县者黑中学","530323231100001426469","集中连片乡村教师生活补助","2050203","初中教育","30102","津贴补贴",20.28,20.28,{"$nulls":3},20.28]
["师宗县者黑中学","530323210000000003168","事业人员支出工资","2050203","初中教育","30107","绩效工资",{"v":10.5154,"d":"10.52"},{"v":10.5154,"d":"10.52"},{"$nulls":3},{"v":10.5154,"d":"10.52"}]
["师宗县者黑中学","530323210000000003168","事业人员支出工资","2050203","初中教育","30107","绩效工资",{"v":43.536,"d":"43.54"},{"v":43.536,"d":"43.54"},{"$nulls":3},{"v":43.536,"d":"43.54"}]
["师宗县者黑中学","530323210000000003168","事业人员支出工资","2050203","初中教育","30107","绩效工资",{"v":25.422,"d":"25.42"},{"v":25.422,"d":"25.42"},{"$nulls":3},{"v":25.422,"d":"25.42"}]
["师宗县者黑中学","530323210000000003168","事业人员支出工资","2050203","初中教育","30107","绩效工资",{"v":46.9776,"d":"46.98"},{"v":46.9776,"d":"46.98"},{"$nulls":3},{"v":46.9776,"d":"46.98"}]
["师宗县者黑中学","530323210000000003169","社会保障缴费","2080505","机关事业单位基本养老保险缴费支出","30108","机关事业单位基本养老保险缴费",{"v":42.640288,"d":"42.64"},{"v":42.640288,"d":"42.64"},{"$nulls":3},{"v":42.640288,"d":"42.64"}]
["师宗县者黑中学","530323210000000003169","社会保障缴费","2101102","事业单位医疗","30110","职工基本医疗保险缴费",{"v":18.687007,"d":"18.69"},{"v":18.687007,"d":"18.69"},{"$nulls":3},{"v":18.687007,"d":"18.69"}]
["师宗县者黑中学","530323210000000003169","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":0.511973,"d":"0.51"},{"v":0.511973,"d":"0.51"},{"$nulls":3},{"v":0.511973,"d":"0.51"}]
["师宗县者黑中学","530323210000000003169","社会保障缴费","2101199","其他行政事业单位医疗支出","30112","其他社会保障缴费",{"v":0.7714,"d":"0.77"},{"v":0.7714,"d":"0.77"},{"$nulls":3},{"v":0.7714,"d":"0.77"}]
["师宗县者黑中学","530323210000000003170","住房公积金","2210201","住房公积金","30113","住房公积金",{"v":30.718368,"d":"30.72"},{"v":30.718368,"d":"30.72"},{"$nulls":3},{"v":30.718368,"d":"30.72"}]
["师宗县者黑中学","530323210000000003175","其他公用支出","2080502","事业单位离退休","30201","办公费",0.06,0.06,{"$nulls":3},0.06]
["师宗县者黑中学","530323210000000003175","其他公用支出","2050203","初中教育","30229","福利费",{"v":3.15462,"d":"3.15"},{"v":3.15462,"d":"3.15"},{"$nulls":3},{"v":3.15462,"d":"3.15"}]
["师宗县者黑中学","530323231100001261882","退休费","2080502","事业单位离退休","30302","退休费",{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"},{"$nulls":3},{"v":6.336,"d":"6.34"}]
["合  计",{"$nulls":6},405.43,405.43,{"$nulls":3},405.43]

{"sheet":"项目支出预算表（其他运转类.特定目标类项目）05-1","index":8,"n_rows":11,"n_cols":23,"rows_kept":11,"merged":[[1,0,1,22],[2,0,2,7],[3,0,6,0],[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],[3,8,6,8],[3,9,3,12],[3,13,3,15],[3,16,6,16],[3,17,3,22],[4,9,5,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[10,0,10,7]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05-1表"]
["项目支出预算表（其他运转类.特定目标类项目）"]
["单位名称：师宗县者黑中学",{"$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"]
[{"$nulls":9},"小计"]
[{"$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,"遗属补助经费",{"$nulls":5},{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"}]
["民生类","530323241100002287437","遗属补助经费","师宗县者黑中学","2080801","死亡抚恤","30305","生活补助",{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"}]
["合  计",{"$nulls":7},0.39,{"v":0.3924,"d":"0.39"},{"v":0.3924,"d":"0.39"}]

{"sheet":"项目支出绩效目标表（本次下达）05-2","index":9,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,1,1,10],[6,0,9,0],[6,1,9,1],[6,2,9,2]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算05-2表"]
[null,"部门项目绩效目标表（本次下达）"]
["单位名称：师宗县者黑中学"]
["项目代码","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"]
[1,2,3,4,5,6,7,8,9,10,11]
[null,"师宗县者黑中学"]
["530323241100002287437","遗属补助经费","遗属补助经费","产出指标","质量指标","获补对象准确率","=","99","%","定性指标","反映获补助对象认定的准确性情况。\n获补对象准确率=抽检符合标准的补助对象数/抽检实际补助对象数*100%"]
["530323241100002287437","遗属补助经费","遗属补助经费","产出指标","时效指标","发放及时率","=","98","%","定性指标","反映发放单位及时发放补助资金的情况。\n发放及时率=在时限内发放资金/应发放资金*100%"]
["530323241100002287437","遗属补助经费","遗属补助经费","效益指标","社会效益指标","政策知晓率",">=","98","%","定性指标","反映补助政策的宣传效果情况。\n政策知晓率=调查中补助政策知晓人数/调查总人数*100%"]
["530323241100002287437","遗属补助经费","遗属补助经费","满意度指标","服务对象满意度指标","受益对象满意度",">=","98","%","定性指标","反映获补助受益对象的满意程度。"]

{"sheet":"项目支出绩效目标表（另文下达）05-3","index":10,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,1,1,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算05-3表"]
[null,"项目支出绩效目标表（另文下达）"]
["单位名称：师宗县者黑中学"]
["项目代码","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"]
[1,2,3,4,5,6,7,8,8,10,11]
[]
[]
[]
["说明：师宗县者黑中学2024年无项目支出绩效目标，故此表为空表。"]

{"sheet":"政府性基金预算支出预算表06","index":11,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[1,0,1,5],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[8,0,8,2]],"flags":["formulas_cached_only"]}
[1,0,1,null,null,"预算06表"]
["政府性基金预算支出预算表","政府性基金预算支出预算表"]
["单位名称：师宗县者黑中学","单位名称：预算科",{"$nulls":3},"单位：万元"]
["单位名称","科目编码","科目名称","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,4,5,6]
[]
[]
["合  计","合  计","合  计"]
[]
["说明：师宗县者黑中学2024年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":11,"n_cols":6,"rows_kept":11,"merged":[[1,0,1,5],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[8,0,8,2]],"flags":["formulas_cached_only"]}
[1,0,1,null,null,"预算07表"]
["国有资本经营预算支出预算表","政府性基金预算支出预算表"]
["单位名称：师宗县者黑中学","单位名称：预算科",{"$nulls":3},"单位：万元"]
["单位名称","科目编码","科目名称","本年国有资本经营预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[1,"2",3,4,5,6]
[]
[]
["合  计","合  计","合  计"]
[]
["说明：师宗县者黑中学2024年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08-1","index":13,"n_rows":12,"n_cols":17,"rows_kept":12,"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],[9,0,9,4]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算08-1表"]
["部门政府采购预算表"]
["单位名称：师宗县者黑中学",{"$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":7},"小计",{"$nulls":3},"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]
[]
[]
["合  计"]
[]
["说明：师宗县者黑中学2024年无部门政府采购预算支出，故此表为空表。"]

{"sheet":"政府购买服务预算表08-2","index":14,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[1,0,1,17],[2,0,2,2],[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],[9,0,9,2]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算08-2表"]
["政府购买服务预算表"]
["单位名称：师宗县者黑中学",{"$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"]
[{"$nulls":7},"合计","一般公共预算","政府性\n基金","国有资本经营收益","财政专户管理的收入","单位自筹"]
[{"$nulls":8},"小计",{"$nulls":3},"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]
[]
[]
["合    计"]
[]
["说明：师宗县者黑中学2024年无政府购买服务预算支出，故此表为空表。"]

{"sheet":"县对下转移支付预算表09-1","index":15,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[2,0,2,9],[2,12,2,13],[3,0,4,0],[3,1,3,3],[3,4,3,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算09-1表"]
["县对下转移支付预算表"]
["单位名称：师宗县者黑中学",{"$nulls":11},"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","漾月","大同","竹基","龙庆","五龙","雄壁","彩云","葵山","高良"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
["说明：师宗县者黑中学2024年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09-2","index":16,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[2,0,2,7]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算09-2表"]
["县对下转移支付绩效目标表"]
["单位名称：师宗县者黑中学"]
["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]
[]
[]
[]
["说明：师宗县者黑中学2024年无县对下转移支付绩效目标预算，故此表为空表。"]

{"sheet":"新增资产配置表10","index":17,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[2,0,2,2],[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"]}
[{"$nulls":7},"预算10表"]
["新增资产配置表"]
["单位名称：师宗县者黑中学"]
["单位名称","资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[1,2,3,4,5,6,7,8]
[]
["合计"]
[]
["说明：师宗县者黑中学2024年无新增资产配置，故此表为空表。"]

{"sheet":"上级补助项目支出预算表11","index":18,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[1,0,1,10],[2,0,2,6],[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],[3,8,3,10],[4,8,5,8],[4,9,5,9],[4,10,5,10],[9,0,9,6]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算11表"]
["上级补助项目支出预算表"]
["单位名称：师宗县者黑中学",{"$nulls":9},"单位：万元"]
["项目分类","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","上级补助"]
[{"$nulls":8},"一般公共预算","政府性基金预算","国有资本经营预算"]
[{"$nulls":8},"小计"]
[1,2,3,4,5,6,7,8,9,10,11]
[]
[]
["合  计"]
[]
["说明：师宗县者黑中学2024年无上级补助项目支出预算，故此表为空表。"]

{"sheet":"部门项目中期规划预算表12","index":19,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[1,0,1,6],[2,0,2,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,6],[4,4,5,4],[4,5,5,5],[4,6,5,6],[9,0,9,3]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算12表"]
["部门项目中期规划预算表"]
["单位名称：师宗县者黑中学",{"$nulls":5},"单位：万元"]
["项目单位","项目分类","项目名称","项目级次","一般公共预算"]
[{"$nulls":4},"2024年","2025年","2026年"]
[{"$nulls":5},"小计"]
[1,2,3,4,8,9,10]
["师宗县者黑中学",{"$nulls":3},{"v":0.3924,"d":"0.39"}]
[null,"312 民生类","遗属补助经费","本级",{"v":0.3924,"d":"0.39"}]
["合计","",null,null,{"v":0.3924,"d":"0.39"}]